| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 15 | | | |
| | | | | 44 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 64 | | | |
| | | | | 67 | | | |
| | | | | 79 | | | |
| | | | | 96 | | | |
| | | | | 99 | | | |
| | | | | 106 | | | |
| | | | | 123 | | | |
| | | | | 131 | | | |
| | | | | 133 | | | |
| | | | | 142 | | | |
| | | | | 152 | | | |
| | | | | 160 | | | |
| | | | | 163 | | | |
| | | | | 163 | | | |
| | | | | 164 | | | |
| | | | | F-1 | | |
| | | |
For the six months ended
June 30, |
| |
For the year
ended December 31, |
| |
For the period
from June 13, 2019 (inception) through December 31, |
| |||||||||||||||
|
(in thousands, except per share information)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| Statement of Operations Information: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating costs
|
| | | $ | 8,992 | | | | | $ | 954 | | | | | $ | 5,191 | | | | | $ | 1,173 | | |
|
Net income (loss)
|
| | | | (34,951) | | | | | | 10,527 | | | | | | (7,581) | | | | | | (4,780) | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | - | | | | | $ | 0.07 | | | | | $ | 0.07 | | | | | $ | 0.06 | | |
|
Basic and diluted net income (loss) per non-redeemable ordinary share
|
| | | $ | (2.50) | | | | | $ | 0.80 | | | | | $ | (0.84) | | | | | $ | (0.72) | | |
| | | |
For the six months ended
June 30, |
| |
For the year
ended December 31, |
| |
For the period
from June 13, 2019 (inception) through December 31, |
| |||||||||||||||
|
(in thousands, except per share information)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| Statement of Cash Flows Information: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash used in operating activities
|
| | | $ | (1,567) | | | | | $ | (883) | | | | | $ | (1,911) | | | | | $ | (229) | | |
|
Net cash used in investing activities
|
| | | | (4) | | | | | | - | | | | | | - | | | | | | (287,500) | | |
|
Net cash provided by financing activities
|
| | | | 1,500 | | | | | | - | | | | | | - | | | | | | 290,011 | | |
| | | |
As of
June 30, |
| |
As of
December 31, |
| ||||||||||||
|
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Balance Sheet Information: | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 290,287 | | | | | $ | 290,440 | | | | | $ | 290,226 | | |
|
Total liabilities
|
| | | | 83,622 | | | | | | 48,824 | | | | | | 41,030 | | |
|
Ordinary shares subject to possible redemption
|
| | | | 201,665 | | | | | | 236,616 | | | | | | 244,196 | | |
|
Total shareholders' equity
|
| | | | 5,000 | | | | | | 5,000 | | | | | | 5,000 | | |
| | | |
For the six months ended
June 30, |
| |
For the years ended
December 31, |
| ||||||||||||||||||
|
(in thousands, except per share information)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| Statement of Operations Information: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total operating expenses
|
| | | $ | 22,140 | | | | | $ | 1,881 | | | | | $ | 8,923 | | | | | $ | 2,473 | | |
|
Net loss
|
| | | | (19,923) | | | | | | (1,915) | | | | | | (9,605) | | | | | | (1,201) | | |
|
Net loss per share attributable to ordinary shareholders, basic
|
| | | $ | (0.10) | | | | | $ | (0.02) | | | | | $ | (0.06) | | | | | $ | (0.01) | | |
|
Net loss per share attributable to ordinary shareholders, diluted
|
| | | $ | (0.10) | | | | | $ | (0.02) | | | | | $ | (0.06) | | | | | $ | (0.02) | | |
| | | |
For the six months ended
June 30, |
| |
For the years ended
December 31, |
| ||||||||||||||||||
|
(in thousands, except per share information)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| Statement of Cash Flows Information: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash used in operating activities
|
| | | $ | (10,317) | | | | | $ | (1,057) | | | | | $ | (7,336) | | | | | $ | (1,201) | | |
|
Net cash used in investing activities
|
| | | | (119) | | | | | | (25) | | | | | | (71) | | | | | | (20) | | |
|
Net cash provided by financing activities
|
| | | | 7,500 | | | | | | 2,473 | | | | | | 20,458 | | | | | | 1,229 | | |
| | | |
As of
June 30, |
| |
As of December 31,
|
| ||||||||||||
|
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Balance Sheet Information: | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 14,255 | | | | | $ | 15,931 | | | | | $ | 474 | | |
|
Total liabilities
|
| | | | 23,843 | | | | | | 10,975 | | | | | | 1,423 | | |
|
Total shareholders' equity (deficit)
|
| | | | (9,588) | | | | | | 4,956 | | | | | | (949) | | |
|
(in thousands, except share and per share data)
|
| | | | | | |
|
Selected Unaudited Pro Forma Condensed Combined Statement of Operations Information for the Six Months Ended June 30, 2021
|
| | | | | | |
|
Operating expenses
|
| | | $ | 31,559 | | |
|
Net loss
|
| | | | (42,160) | | |
|
Net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | $ | (0.36) | | |
|
Weighted average ordinary shares outstanding, basic and diluted
|
| | | | 116,440,191 | | |
|
Selected Unaudited Pro Forma Condensed Combined Statement of Operations Information for the Year Ended December 31, 2020
|
| | | | | | |
|
Operating expenses
|
| | | $ | 32,440 | | |
|
Net loss
|
| | | | (38,415) | | |
|
Net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | $ | (0.33) | | |
|
Weighted average ordinary shares outstanding, basic and diluted
|
| | | | 116,440,191 | | |
|
Selected Unaudited Pro Forma Condensed Combined Balance Sheet Information as of June 30, 2021
|
| | | | | | |
|
Total assets
|
| | | $ | 653,869 | | |
|
Total liabilities
|
| | | | 42,751 | | |
|
Total shareholders' equity
|
| | | | 611,118 | | |
Mo i Rana. Planned principal operations have not yet commenced.
| | | |
Share Consideration
|
| |||
|
Pubco Ordinary Shares issued to Alussa Public Shareholders
|
| | | | 103,108 | | |
|
Pubco Ordinary Shares issued to Alussa Initial Shareholders
|
| | | | 71,875 | | |
|
Pubco Ordinary Shares issued to PIPE Investors
|
| | | | 600,000 | | |
|
Pubco Ordinary Shares issued to Company Preferred Share Transferors
|
| | | | 14,895 | | |
|
Pubco Ordinary Shares issued to FREYR Legacy Shareholders
|
| | | | 374,524 | | |
|
Share Consideration - at Closing
|
| | | $ | 1,164,402 | | |
| | | |
Shares
|
| |
%
|
| ||||||
|
Pubco Ordinary Shares issued to Alussa Public Shareholders
|
| | | | 10,310,832 | | | | | | 9% | | |
|
Pubco Ordinary Shares issued to Alussa Initial Shareholders
|
| | | | 7,187,500 | | | | | | 6% | | |
|
Pubco Ordinary Shares issued to PIPE Investors
|
| | | | 60,000,000 | | | | | | 52% | | |
|
Pubco Ordinary Shares issued to Company Preferred Share Transferors
|
| | | | 1,489,500 | | | | | | 1% | | |
|
Pubco Ordinary Shares issued to FREYR Legacy Shareholders
|
| | | | 37,452,359 | | | | | | 32% | | |
|
Pro Forma Shares Outstanding
|
| | | | 116,440,191 | | | | | | 100% | | |
AS OF JUNE 30, 2021
(in thousands)
| | | |
As of June 30, 2021
|
| | | | | | | | | | | | | |
As of
June 30, 2021 |
| ||||||||||||
| | | |
Alussa
(Historical) (US GAAP) |
| |
FREYR
Legacy (Historical) (US GAAP) |
| |
Transaction
Adjustments |
| | | | | | | |
Pubco Pro
Forma Combined |
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 300 | | | | | $ | 11,279 | | | | | $ | 289,843 | | | | | | (A) | | | | | $ | 651,991 | | |
| | | | | | | | | | | | | | | | | | (12,261) | | | | | | (B) | | | | | | | | |
| | | | | | | | | | | | | | | | | | (10,063) | | | | | | (C) | | | | | | | | |
| | | | | | | | | | | | | | | | | | 579,000 | | | | | | (D) | | | | | | | | |
| | | | | | | | | | | | | | | | | | (6,934) | | | | | | (E) | | | | | | | | |
| | | | | | | | | | | | | | | | | | (2,542) | | | | | | (F) | | | | | | | | |
| | | | | | | | | | | | | | | | | | (10,735) | | | | | | (G) | | | | | | | | |
| | | | | | | | | | | | | | | | | | (185,896) | | | | | | (H) | | | | | | | | |
|
Restricted cash
|
| | | | - | | | | | | 803 | | | | | | - | | | | | | | | | | | | 803 | | |
|
VAT receivable
|
| | | | - | | | | | | 477 | | | | | | - | | | | | | | | | | | | 477 | | |
|
Interest income receivable
|
| | | | - | | | | | | 8 | | | | | | - | | | | | | | | | | | | 8 | | |
|
Prepaid expenses and other current assets
|
| | | | 140 | | | | | | 1,514 | | | | | | (1,242) | | | | | | (F) | | | | | | 412 | | |
|
Total current assets
|
| | | | 440 | | | | | | 14,081 | | | | | | 639,170 | | | | | | | | | | | | 653,691 | | |
|
Property and equipment, net
|
| | | | - | | | | | | 162 | | | | | | - | | | | | | | | | | | | 162 | | |
|
Other long-term assets
|
| | | | 4 | | | | | | 12 | | | | | | - | | | | | | | | | | | | 16 | | |
|
Marketable securities held in Trust Account
|
| | | | 289,843 | | | | | | - | | | | | | (289,843) | | | | | | (A) | | | | | | - | | |
|
Total assets
|
| | | $ | 290,287 | | | | | $ | 14,255 | | | | | $ | 349,327 | | | | | | | | | | | $ | 653,869 | | |
|
Liabilities, temporary equity and shareholders' equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 10,735 | | | | | $ | 6,169 | | | | | $ | (10,735) | | | | | | (G) | | | | | $ | 9,169 | | |
| | | | | | | | | | | | | | | | | | 3,000 | | | | | | (I) | | | | | | | | |
|
Accounts payable and accrued liabilities - related party
|
| | | | - | | | | | | 1,253 | | | | | | - | | | | | | | | | | | | 1,253 | | |
|
Deferred income
|
| | | | - | | | | | | 1,421 | | | | | | - | | | | | | | | | | | | 1,421 | | |
|
Redeemable preferred shares
|
| | | | - | | | | | | 15,000 | | | | | | (105) | | | | | | (I) | | | | | | - | | |
| | | | | | | | | | | | | | | | | | (14,895) | | | | | | (J) | | | | | | | | |
|
Total current liabilities
|
| | | | 10,735 | | | | | | 23,843 | | | | | | (22,735) | | | | | | | | | | | | 11,843 | | |
|
Deferred underwriting fee payable
|
| | | | 10,063 | | | | | | - | | | | | | (10,063) | | | | | | (C) | | | | | | - | | |
|
Warrant liabilities
|
| | | | 62,824 | | | | | | - | | | | | | (31,916) | | | | | | (K) | | | | | | 30,908 | | |
|
Total liabilities
|
| | | | 83,622 | | | | | | 23,843 | | | | | | (64,714) | | | | | | | | | | | | 42,751 | | |
| Temporary equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ordinary shares subject to possible redemption
|
| | | | 201,665 | | | | | | - | | | | | | (201,665) | | | | | | (L) | | | | | | - | | |
| Shareholders' equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AS OF JUNE 30, 2021 (continued)
(in thousands)
| | | |
As of June 30, 2021
|
| | | | | | | | | | | | | |
As of
June 30, 2021 |
| ||||||||||||
| | | |
Alussa
(Historical) (US GAAP) |
| |
FREYR
Legacy (Historical) (US GAAP) |
| |
Transaction
Adjustments |
| | | | | | | |
Pubco Pro
Forma Combined |
| ||||||||||||
|
FREYR Battery ordinary shares
|
| | | | - | | | | | | - | | | | | | - | | | | | | | | | | | | - | | |
|
FREYR Legacy ordinary share capital
|
| | | | - | | | | | | 238 | | | | | | (238) | | | | | | (M) | | | | | | - | | |
|
Alussa Class A ordinary shares
|
| | | | 1 | | | | | | - | | | | | | (1) | | | | | | (N) | | | | | | - | | |
|
Alussa Class B ordinary shares
|
| | | | 1 | | | | | | - | | | | | | (1) | | | | | | (N) | | | | | | - | | |
|
Additional paid in capital
|
| | | | 53,057 | | | | | | 20,090 | | | | | | 579,000 | | | | | | (D) | | | | | | 657,395 | | |
| | | | | | | | | | | | | | | | | | (3,784) | | | | | | (F) | | | | | | | | |
| | | | | | | | | | | | | | | | | | (185,896) | | | | | | (H) | | | | | | | | |
| | | | | | | | | | | | | | | | | | (2,895) | | | | | | (I) | | | | | | | | |
| | | | | | | | | | | | | | | | | | 14,895 | | | | | | (J) | | | | | | | | |
| | | | | | | | | | | | | | | | | | 31,916 | | | | | | (K) | | | | | | | | |
| | | | | | | | | | | | | | | | | | 201,665 | | | | | | (L) | | | | | | | | |
| | | | | | | | | | | | | | | | | | 238 | | | | | | (M) | | | | | | | | |
| | | | | | | | | | | | | | | | | | 2 | | | | | | (N) | | | | | | | | |
| | | | | | | | | | | | | | | | | | 9,427 | | | | | | (O) | | | | | | | | |
| | | | | | | | | | | | | | | | | | (60,320) | | | | | | (P) | | | | | | | | |
|
Accumulated other comprehensive income
|
| | | | - | | | | | | 892 | | | | | | - | | | | | | | | | | | | 892 | | |
|
Accumulated deficit
|
| | | | (48,059) | | | | | | (30,808) | | | | | | (12,261) | | | | | | (B) | | | | | | (47,169) | | |
| | | | | | | | | | | | | | | | | | (6,934) | | | | | | (E) | | | | | | | | |
| | | | | | | | | | | | | | | | | | (9,427) | | | | | | (O) | | | | | | | | |
| | | | | | | | | | | | | | | | | | 60,320 | | | | | | (P) | | | | | | | | |
|
Total shareholders' equity
|
| | | | 5,000 | | | | | | (9,588) | | | | | | 615,706 | | | | | | | | | | | | 611,118 | | |
|
Total liabilities, temporary equity and shareholders' equity
|
| | | $ | 290,287 | | | | | $ | 14,255 | | | | | $ | 349,327 | | | | | | | | | | | $ | 653,869 | | |
FOR THE SIX MONTHS ENDED JUNE 30, 2021
(in thousands, except share and per share data)
| | | |
For the
six months ended June 30, 2021 |
| | | | | | | | | | | | | |
For the
six months ended June 30, 2021 |
| ||||||||||||
| | | |
Alussa
(Historical) (US GAAP) |
| |
FREYR
Legacy (Historical) (US GAAP) |
| |
Transaction
Adjustments |
| | | | | | | |
Pubco Pro
Forma Combined |
| ||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative
|
| | | $ | - | | | | | $ | 11,138 | | | | | $ | (31) | | | | | | (AA) | | | | | $ | 11,585 | | |
| | | | | | | | | | | | | | | | | | 478 | | | | | | (BB) | | | | | | | | |
|
Research and development
|
| | | | - | | | | | | 5,952 | | | | | | (20) | | | | | | (AA) | | | | | | 5,932 | | |
|
Depreciation
|
| | | | - | | | | | | 24 | | | | | | - | | | | | | | | | | | | 24 | | |
|
Operating costs
|
| | | | 8,992 | | | | | | 5,026 | | | | | | - | | | | | | | | | | | | 14,018 | | |
|
Total operating expenses
|
| | | | 8,992 | | | | | | 22,140 | | | | | | 427 | | | | | | | | | | | | 31,559 | | |
|
Loss from operations
|
| | | | (8,992) | | | | | | (22,140) | | | | | | (427) | | | | | | | | | | | | (31,559) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liability fair value
adjustment |
| | | | (25,968) | | | | | | - | | | | | | 13,225 | | | | | | (CC) | | | | | | (12,743) | | |
|
Redeemable preferred shares fair value adjustment
|
| | | | - | | | | | | 75 | | | | | | (75) | | | | | | (DD) | | | | | | - | | |
|
Interest income
|
| | | | 9 | | | | | | 8 | | | | | | (9) | | | | | | (EE) | | | | | | 8 | | |
|
Foreign currency transaction loss
|
| | | | - | | | | | | (188) | | | | | | - | | | | | | | | | | | | (188) | | |
|
Other income
|
| | | | - | | | | | | 2,322 | | | | | | - | | | | | | | | | | | | 2,322 | | |
|
Loss before income taxes
|
| | | | (34,951) | | | | | | (19,923) | | | | | | 12,714 | | | | | | | | | | | | (42,160) | | |
|
Income tax expense
|
| | | | - | | | | | | - | | | | | | - | | | | | | | | | | | | - | | |
|
Net loss
|
| | | | (34,951) | | | | | | (19,923) | | | | | | 12,714 | | | | | | | | | | | | (42,160) | | |
|
Weighted average shares outstanding, basic and diluted
|
| | | | | | | | | | 209,196,827 | | | | | | | | | | | | | | | | | | 116,440,191 | | |
|
Basic and diluted net loss per ordinary share
|
| | | | | | | | | $ | (0.10) | | | | | | | | | | | | | | | | | $ | (0.36) | | |
|
Weighted average redeemable ordinary shares outstanding, basic and diluted
|
| | |
|
23,470,955
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | - | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average non - redeemable ordinary shares outstanding, basic and diluted
|
| | |
|
14,008,655
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted net loss per non - redeemable - ordinary share
|
| | |
$
|
(2.50)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
FOR THE YEAR ENDED DECEMBER 31, 2020
(in thousands, except share and per share data)
| | | |
For the
year ended December 31, 2020 |
| | | | | | | | | | | | | |
For the
year ended December 31, 2020 |
| ||||||||||||
| | | |
Alussa
(Historical) (US GAAP) |
| |
FREYR
Legacy (Historical) (US GAAP) |
| |
Transaction
Adjustments |
| | | | | | | |
Pubco Pro
Forma Combined |
| ||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative
|
| | | $ | - | | | | | $ | 4,377 | | | | | $ | 955 | | | | | | (BB) | | | | | $ | 22,826 | | |
| | | | | | | | | | | | | | | | | | 12,261 | | | | | | (FF) | | | | | | | | |
| | | | | | | | | | | | | | | | | | 6,934 | | | | | | (GG) | | | | | | | | |
| | | | | | | | | | | | | | | | | | 9,560 | | | | | | (HH) | | | | | | | | |
| | | | | | | | | | | | | | | | | | (11,261) | | | | | | (II) | | | | | | | | |
|
Research and development
|
| | | | - | | | | | | 1,865 | | | | | | - | | | | | | | | | | | | 1,865 | | |
|
Depreciation
|
| | | | - | | | | | | 15 | | | | | | - | | | | | | | | | | | | 15 | | |
|
Operating costs
|
| | | | 5,191 | | | | | | 2,666 | | | | | | (123) | | | | | | (AA) | | | | | | 7,734 | | |
|
Total operating expenses
|
| | | | 5,191 | | | | | | 8,923 | | | | | | 18,326 | | | | | | | | | | | | 32,440 | | |
|
Loss from operations
|
| | | | (5,191) | | | | | | (8,923) | | | | | | (18,326) | | | | | | | | | | | | (32,440) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liability fair value adjustment
|
| | | | (4,394) | | | | | | (1,670) | | | | | | (969) | | | | | | (CC) | | | | | | (7,033) | | |
|
Redeemable preferred shares fair value adjustment
|
| | | | - | | | | | | (70) | | | | | | 70 | | | | | | (DD) | | | | | | - | | |
|
Convertible notes fair value adjustment
|
| | | | - | | | | | | (201) | | | | | | - | | | | | | | | | | | | (201) | | |
|
Interest expense
|
| | | | - | | | | | | (53) | | | | | | - | | | | | | | | | | | | (53) | | |
|
Interest income
|
| | | | 2,004 | | | | | | 20 | | | | | | (2,004) | | | | | | (EE) | | | | | | 20 | | |
|
Foreign currency transaction gain
|
| | | | - | | | | | | 38 | | | | | | - | | | | | | | | | | | | 38 | | |
|
Gain on settlement of warrant liability
|
| | | | - | | | | | | 466 | | | | | | - | | | | | | | | | | | | 466 | | |
|
Other income
|
| | | | - | | | | | | 788 | | | | | | - | | | | | | | | | | | | 788 | | |
|
Loss before income taxes
|
| | | | (7,581) | | | | | | (9,605) | | | | | | (21,229) | | | | | | | | | | | | (38,415) | | |
|
Income tax expense
|
| | | | - | | | | | | - | | | | | | - | | | | | | | | | | | | - | | |
|
Net loss
|
| | | | (7,581) | | | | | | (9,605) | | | | | | (21,229) | | | | | | | | | | | | (38,415) | | |
|
Weighted average shares outstanding, basic and diluted
|
| | | | | | | | | | 158,142,423 | | | | | | | | | | | | | | | | | | 116,440,191 | | |
|
Basic and diluted net loss per ordinary share
|
| | | | | | | | | $ | (0.06) | | | | | | | | | | | | | | | | | $ | (0.33) | | |
|
Weighted average redeemable ordinary shares outstanding, basic and diluted
|
| | |
|
24,958,411
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | 0.07 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average non - redeemable ordinary shares outstanding, basic and diluted
|
| | |
|
10,979,089
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted net loss per non - redeemable ordinary share
|
| | |
$
|
(0.84)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
Pro Forma Combined
|
| |||
| For the Six Months Ended June 30, 2021 | | | | | | | |
|
Pro forma net loss
|
| | | $ | (42,160) | | |
|
Pro forma net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | $ | (0.36) | | |
|
Weighted average ordinary shares outstanding, basic and diluted
|
| | | | 116,440,191 | | |
| For the Year Ended December 31, 2020 | | | | | | | |
|
Pro forma net loss
|
| | | $ | (38,415) | | |
|
Pro forma net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | $ | (0.33) | | |
|
Weighted average ordinary shares outstanding, basic and diluted
|
| | | | 116,440,191 | | |
RELATED STOCKHOLDER MATTERS
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
| | | |
For the three months ended
June 30, |
| |
Change
($) |
| |
Change
(%) |
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| ||||||||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative
|
| | | $ | 4,006 | | | | | $ | 413 | | | | | $ | 3,593 | | | | | | 870% | | |
|
Research and development
|
| | | | 3,045 | | | | | | 43 | | | | | | 3,002 | | | | | | 6,981% | | |
|
Depreciation
|
| | | | 14 | | | | | | 3 | | | | | | 11 | | | | | | 367% | | |
|
Other operating expenses
|
| | | | 3,155 | | | | | | 541 | | | | | | 2,614 | | | | | | 483% | | |
|
Total operating expenses
|
| | | | 10,220 | | | | | | 1000 | | | | | | 9,220 | | | | | | 922% | | |
|
Loss from operations
|
| | | | (10,220) | | | | | | (1000) | | | | | | (9,220) | | | | | | 922% | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable preferred shares fair value adjustment
|
| | | | 69 | | | | | | - | | | | | | 69 | | | | | | NM(1) | | |
|
Interest income
|
| | | | 2 | | | | | | - | | | | | | 2 | | | | | | NM(1) | | |
|
Warrant liability fair value adjustment
|
| | | | - | | | | | | (159) | | | | | | 159 | | | | | | NM(1) | | |
|
Convertible notes fair value adjustment
|
| | | | - | | | | | | (59) | | | | | | 59 | | | | | | NM(1) | | |
|
Interest expense
|
| | | | - | | | | | | (34) | | | | | | 34 | | | | | | NM(1) | | |
|
Foreign currency transaction gain (loss)
|
| | | | (209) | | | | | | 1 | | | | | | (210) | | | | | | NM(1) | | |
|
Other income
|
| | | | 2,322 | | | | | | 231 | | | | | | 2,091 | | | | | | 905% | | |
|
Loss before income taxes
|
| | | | (8,036) | | | | | | (1,020) | | | | | | (7,016) | | | | | | 688% | | |
|
Income tax expense
|
| | | | - | | | | | | - | | | | | | - | | | | | | 0% | | |
|
Net loss
|
| | | $ | (8,036) | | | | | $ | (1,020) | | | | | $ | (7,016) | | | | | | 688% | | |
| | | |
For the six months ended
June 30, |
| |
Change
($) |
| |
Change
% |
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| ||||||||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative
|
| | | $ | 11,138 | | | | | $ | 1,007 | | | | | $ | 10,131 | | | | | | 1,006% | | |
|
Research and development
|
| | | | 5,952 | | | | | | 88 | | | | | | 5,864 | | | | | | 6,664% | | |
|
Depreciation
|
| | | | 24 | | | | | | 6 | | | | | | 18 | | | | | | 300% | | |
|
Other operating expenses
|
| | | | 5,026 | | | | | | 780 | | | | | | 4,246 | | | | | | 544% | | |
|
Total operating expenses
|
| | | | 22,140 | | | | | | 1,881 | | | | | | 20,259 | | | | | | 1,077% | | |
|
Loss from operations
|
| | | | (22,140) | | | | | | (1,881) | | | | | | (20,259) | | | | | | 1,077% | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable preferred shares fair value adjustment
|
| | | | 75 | | | | | | - | | | | | | 75 | | | | | | NM(1) | | |
|
Interest income
|
| | | | 8 | | | | | | - | | | | | | 8 | | | | | | NM(1) | | |
|
Warrant liability fair value adjustment
|
| | | | - | | | | | | (225) | | | | | | 225 | | | | | | NM(1) | | |
|
Convertible notes fair value adjustment
|
| | | | - | | | | | | (34) | | | | | | 34 | | | | | | NM(1) | | |
|
Interest expense
|
| | | | - | | | | | | (42) | | | | | | 42 | | | | | | NM(1) | | |
|
Foreign currency transaction gain (loss)
|
| | | | (188) | | | | | | (4) | | | | | | (184) | | | | | | 4,600% | | |
|
Other income
|
| | | | 2,322 | | | | | | 271 | | | | | | 2,051 | | | | | | 757% | | |
|
Loss before income taxes
|
| | | | (19,923) | | | | | | (1,915) | | | | | | (18,008) | | | | | | 940% | | |
|
Income tax expense
|
| | | | - | | | | | | - | | | | | | - | | | | | | 0% | | |
|
Net loss
|
| | | $ | (19,923) | | | | | $ | (1,915) | | | | | $ | (18,008) | | | | | | 940% | | |
| | | |
For the years ended
December 31, |
| |
Change
($) |
| |
Change
(%) |
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative
|
| | | $ | 4,377 | | | | | $ | 1,361 | | | | | $ | 3,016 | | | | | | 222% | | |
|
Research and development
|
| | | | 1,865 | | | | | | 545 | | | | | | 1,320 | | | | | | 242% | | |
|
Depreciation
|
| | | | 15 | | | | | | 1 | | | | | | 14 | | | | | | 1,400% | | |
|
Other operating expenses
|
| | | | 2,666 | | | | | | 566 | | | | | | 2,100 | | | | | | 371% | | |
|
Total operating expenses
|
| | | | 8,923 | | | | | | 2,473 | | | | | | 6,450 | | | | | | 261% | | |
|
Loss from operations
|
| | | | (8,923) | | | | | | (2,473) | | | | | | (6,450) | | | | | | 261% | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liability fair value adjustment
|
| | | | (1,670) | | | | | | 1,146 | | | | | | (2,816) | | | | | | NM(1) | | |
|
Redeemable preferred shares fair value adjustment
|
| | | | (70) | | | | | | - | | | | | | (70) | | | | | | NM(1) | | |
|
Convertible notes fair value adjustment
|
| | | | (201) | | | | | | - | | | | | | (201) | | | | | | NM(1) | | |
|
Interest expense
|
| | | | (53) | | | | | | (3) | | | | | | (50) | | | | | | 1,667% | | |
|
Interest income
|
| | | | 20 | | | | | | - | | | | | | 20 | | | | | | NM(1) | | |
|
Foreign currency transaction gain (loss)
|
| | | | 38 | | | | | | (9) | | | | | | 47 | | | | | | NM(1) | | |
|
Gain on settlement of warrant liability
|
| | | | 466 | | | | | | - | | | | | | 466 | | | | | | NM(1) | | |
|
Other income
|
| | | | 788 | | | | | | 138 | | | | | | 650 | | | | | | 471% | | |
|
Loss before income taxes
|
| | | | (9,605) | | | | | | (1,201) | | | | | | (8,404) | | | | | | 700% | | |
|
Income tax expense
|
| | | | - | | | | | | - | | | | | | - | | | | | | 0% | | |
|
Net loss
|
| | | $ | (9,605) | | | | | $ | (1,201) | | | | | $ | (8,404) | | | | | | 700% | | |
| | | |
For the six months ended
June 30, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Net cash provided by (used in): | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | (10,317) | | | | | $ | (1,057) | | |
|
Investing activities
|
| | | | (119) | | | | | | (25) | | |
|
Financing activities
|
| | | | 7,500 | | | | | | 2,473 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| Net cash provided by (used in): | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | (7,336) | | | | | $ | (1,201) | | |
|
Investing activities
|
| | | | (71) | | | | | | (20) | | |
|
Financing activities
|
| | | | 20,458 | | | | | | 1,229 | | |
| | | |
Due by Period
|
| |||||||||||||||||||||||||||
| | | |
Less Than 1
Year |
| |
1 - 3 Years
|
| |
3 - 5 Years
|
| |
More Than
5 Years |
| |
Total
|
| |||||||||||||||
|
Operating lease(1)
|
| | | $ | 577 | | | | | $ | 1,388 | | | | | $ | 1,378 | | | | | $ | 345 | | | | | $ | 3,688 | | |
|
Technology licensing and service commitments(2)
|
| | | | 16,800 | | | | | | 3,000 | | | | | | - | | | | | | - | | | | | | 19,800 | | |
|
Other commitments(3)
|
| | | | 342 | | | | | | 353 | | | | | | 234 | | | | | | 117 | | | | | | 1,046 | | |
|
Total
|
| | | $ | 17,719 | | | | | $ | 4,741 | | | | | $ | 1,612 | | | | | $ | 462 | | | | | $ | 24,534 | | |
| | | |
Due by Period
|
| |||||||||||||||||||||||||||
| | | |
Less Than
1 Year |
| |
1 - 3 Years
|
| |
3 - 5 Years
|
| |
More Than
5 Year |
| |
Total
|
| |||||||||||||||
|
Operating lease(1)
|
| | | $ | 77 | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | 77 | | |
|
Technology licensing and service
commitments(2) |
| | | | 19,300 | | | | | | 3,000 | | | | | | - | | | | | | - | | | | | | 22,300 | | |
|
Other commitments(3)
|
| | | | 514 | | | | | | 437 | | | | | | 234 | | | | | | 234 | | | | | | 1,419 | | |
|
Total
|
| | | $ | 19,891 | | | | | $ | 3,437 | | | | | $ | 234 | | | | | $ | 234 | | | | | $ | 23,796 | | |
| |
Name
|
| |
Age
|
| |
Title
|
|
| | Tom Einar Jensen | | |
50
|
| | Co-Founder and Chief Executive Officer | |
| | Jan Arve Haugan | | |
63
|
| | Chief Operating Officer and Deputy Chief Executive Officer | |
| | Steffen Føreid | | |
53
|
| | Chief Financial Officer | |
| | Ryuta Kawaguchi | | |
47
|
| | Chief Technology Officer | |
| | Are Brautaset | | |
51
|
| | Chief Legal Officer | |
| | Einar Kilde | | |
61
|
| | Executive Vice President, Projects | |
| | Tove Nilsen Ljungquist | | |
56
|
| | Executive Vice President, Operations | |
| | Hege Marie Norheim | | |
54
|
| | Executive Vice President, Human Resources, Sustainability & Communications | |
| | Gery Bonduelle | | |
49
|
| | Executive Vice President, Sales | |
| | Torstein Dale Sjøtveit | | |
66
|
| | Founder and Executive Chairman of the Board of Directors | |
| | Peter Matrai | | |
48
|
| | Co-Founder and Director | |
| | Olaug Svarva(1)(3) | | |
63
|
| | Director | |
| | Daniel Barcelo(1) | | |
51
|
| | Director | |
| | German Curá(3) | | |
58
|
| | Director | |
| | Monica Tiúba(1) | | |
42
|
| | Director | |
| | Jeremy Bezdek(2) | | |
47
|
| | Director | |
| | Mimi Berdal(2) | | |
62
|
| | Director | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Awards ($) |
| |
Total
($) |
| |||||||||||||||
|
Tom Einar Jensen
|
| | | | 2020 | | | | | | 210,000(2) | | | | | | 58,620(6) | | | | | | 702,733(8) | | | | | | 971,353 | | |
|
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Steffen Føreid
|
| | | | 2020 | | | | | | 101,420(3) | | | | | | - | | | | | | 331,882(9) | | | | | | 433,302 | | |
|
Chief Finance Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Einar Kilde
|
| | | | 2020 | | | | | | 393,030(4) | | | | | | - | | | | | | -(10) | | | | | | 393,030 | | |
|
Executive Vice President Projects
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ryuta Kawaguchi
|
| | | | 2020 | | | | | | 82,007(5) | | | | | | 35,230(7) | | | | | | -(11) | | | | | | 117,237 | | |
|
Chief Technical Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
Option Awards
|
| |||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||
|
Tom Einar Jensen
|
| |
July 8, 2020
|
| | | | 8,315,902(4) | | | | | | - | | | | | | 0.15 | | | |
May 15, 2024
|
|
|
Tom Einar Jensen
|
| |
October, 6 2020
|
| | | | 3,838,401(5) | | | | | | - | | | | | | 0.20(6) | | | |
September 20, 2025
|
|
|
Steffen Føreid
|
| |
September 7, 2020
|
| | | | - | | | | | | 1,000,000(7) | | | | | | 0.16 | | | |
September 20, 2025
|
|
|
Einar Kilde
|
| |
*
|
| | | | - | | | | | | 62,500(8) | | | | |
|
**
|
| | |
March 30, 2025
|
|
|
Einar Kilde
|
| |
*
|
| | | | - | | | | | | 62,500(9) | | | | |
|
**
|
| | |
March 30, 2025
|
|
| | | |
Option Awards
|
| |||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||
|
Einar Kilde
|
| |
*
|
| | | | - | | | | | | 62,500(10) | | | | |
|
**
|
| | |
March 30, 2025
|
|
|
Ryuta Kawaguchi
|
| |
*
|
| | | | - | | | | | | 62,500(11) | | | | |
|
**
|
| | |
March 30, 2025
|
|
|
Ryuta Kawaguchi
|
| |
*
|
| | | | - | | | | | | 31,250(12) | | | | |
|
**
|
| | |
March 30, 2025
|
|
|
Ryuta Kawaguchi
|
| |
*
|
| | | | - | | | | | | 62,500(13) | | | | |
|
**
|
| | |
March 30, 2025
|
|
|
Ryuta Kawaguchi
|
| |
*
|
| | | | - | | | | | | 31,250(14) | | | | |
|
**
|
| | |
March 30, 2025
|
|
|
Ryuta Kawaguchi
|
| |
*
|
| | | | - | | | | | | 62,500(15) | | | | |
|
**
|
| | |
March 30, 2025
|
|
|
Ryuta Kawaguchi
|
| |
*
|
| | | | - | | | | | | 31,250(16) | | | | |
|
**
|
| | |
March 30, 2025
|
|
|
Name
|
| |
Fees
Earned or Paid in Cash (USD) |
| |
Option
Awards ($) |
| |
Total
($) |
| |||||||||
|
Torstein Dale Sjøtveit
|
| | | | 53,379(3) | | | | | | - | | | | | | 53,379 | | |
|
Executive Chairman
|
| | | | | | | | | | | | | | | | | | |
|
Peter Matrai
|
| | | | 308,654(4) | | | | | | 505,393(5) | | | | | | 755,427 | | |
|
Director
|
| | | | | | | | | | | | | | | | | | |
|
Name
|
| |
Aggregate
Number of Ordinary Shares |
| |
Aggregate
Number of Shares Underlying Outstanding Options |
| ||||||
|
Torstein Dale Sjøtveit
|
| | | | - | | | | | | - | | |
|
Executive Chairman
|
| | | | | | | | | | | | |
|
Peter Matrai
|
| | | | 17,893,427(1) | | | | | | 12,154,303(2) | | |
|
Director
|
| | | | | | | | | | | | |
|
Name
|
| |
Base Salary per
annum |
| |
Equity
compensation |
| |
Bonus
potential |
| |
Severance benefit
|
|
|
Tom Einar Jensen
|
| | NOK6,000,000 | | | 850,000 Pubco SARs | | | 12 months' base salary | | | 18 months' salary | |
|
Steffen Føreid
|
| | NOK3,400,000 | | | 100,000 Pubco SARs | | | 6 months' base salary | | | 18 months' salary | |
|
Einar Kilde
|
| | NOK4,000,000 | | | 100,000 Pubco SARs | | | 6 months' base salary | | | 18 months' salary or NOK 8,000,000, depending on the circumstances | |
|
Ryuta Kawaguchi
|
| | NOK2,500,000 | | | 100,000 Pubco SARs | | | 6 months' base salary | | | 18 months' salary | |
|
Shareholder
|
| |
Number of
FREYR Legacy Ordinary Shares |
| |
Total
Purchase Price |
| ||||||
|
ATS AS(1)
|
| | | | 51,060,005 | | | | | | NOK2,563,125.71 | | |
|
Entities affiliated with Teknovekst NUF(2)
|
| | | | 47,688,876 | | | | | | NOK3,044,844.42 | | |
|
EDGE Global LLC(3)
|
| | | | 17,893,427 | | | | | | NOK178,934.27 | | |
|
Helgeland Invest AS
|
| | | | 16,666,667 | | | | | | NOK25,000,000.50 | | |
|
Name and Address of Beneficial Owner
|
| |
Number of
Shares |
| |
Percentage of
Outstanding Shares |
| ||||||
| Directors and Named Executive Officers: | | | | | | | | | | | | | |
|
Daniel Barcelo(1)(6)
|
| | | | 16,937,500 | | | | | | 13.42% | | |
|
Mimi Berdal
|
| | | | - | | | | | | - | | |
|
Jeremy Bezdek
|
| | | | - | | | | | | - | | |
|
German Curá
|
| | | | - | | | | | | - | | |
|
Peter Matrai(2)(6)
|
| | | | 5,517,987 | | | | | | 4.57% | | |
|
Torstein Dale Sjøtveit(3)
|
| | | | 9,229,568 | | | | | | 7.93% | | |
|
Olaug Svarva(4)
|
| | | | 8,951 | | | | | | * | | |
|
Monica Tiúba
|
| | | | - | | | | | | - | | |
|
Tom Einar Jensen(2)
|
| | | | 5,417,987 | | | | | | 4.57% | | |
|
Steffen Føreid(6)
|
| | | | 50,000 | | | | | | * | | |
|
Ryuta Kawaguchi(6)
|
| | | | 50,000 | | | | | | * | | |
|
Einar Kilde(6)
|
| | | | 244,452 | | | | | | * | | |
|
All Directors and Executive Officers as a group (eighteen (18) persons)(5)(6)
|
| | | | 32,297,409 | | | | | | 25.06% | | |
| 5% Holders: | | | | | | | | | | | | | |
|
Alussa Energy Sponsor LLC(1)
|
| | | | 16,937,500 | | | | | | 13.42% | | |
|
Certain entities affiliated with Encompass Capital Advisors(7)
|
| | | | 11,809,499 | | | | | | 9.55% | | |
|
ATS AS(3)
|
| | | | 9,229,568 | | | | | | 7.93% | | |
|
Entities affiliated with Teknovekst NUF(8)
|
| | | | 8,390,446 | | | | | | 7.21% | | |
|
Name of Selling Securityholder
|
| |
Ordinary Shares
Beneficially Owned Prior to Offering |
| |
Warrants
Beneficially Owned Prior to Offering |
| |
Number of
Ordinary Shares Being Offered |
| |
Number of
Warrants Being Offered |
| |
Ordinary Shares
Beneficially Owned After the Offered Shares of Ordinary Shares are Sold |
| |
Warrants
Beneficially Owned After the Offered Warrants are Sold |
| ||||||||||||||||||||||||||||||
| |
Number
|
| |
Percent(1)
|
| |
Number
|
| |
Percent(1)
|
| ||||||||||||||||||||||||||||||||||||||
| PIPE Shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Alpha Wolf Investments LLC
|
| | | | 10,000 | | | | | | - | | | | | | 10,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Alyeska Master Fund, L.P.
|
| | | | 500,000 | | | | | | - | | | | | | 500,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Anita Baron GST Trust
|
| | | | 50,000 | | | | | | - | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Antara Capital Master Fund LP
|
| | | | 500,000 | | | | | | - | | | | | | 500,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Arena Investors LP
|
| | | | 1,000,000 | | | | | | - | | | | | | 1,000,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Atland Edge
|
| | | | 50,000 | | | | | | - | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Atlant Opportunity
|
| | | | 650,000 | | | | | | - | | | | | | 650,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Barbara A Kantor Revocable Trust
|
| | | | 100,000 | | | | | | - | | | | | | 100,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
BEMAP Master Fund Ltd
|
| | | | 385,999 | | | | | | - | | | | | | 385,999 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Blackstone Global Master Fund ICAV
|
| | | | 300,000 | | | | | | - | | | | | | 300,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Blackwell Partners LLC - Series A
|
| | | | 664,433 | | | | | | - | | | | | | 664,433 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Citadel Multi-Strategy Equities Master Fund Ltd.
|
| | | | 1,500,000 | | | | | | - | | | | | | 1,500,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Covalis Capital LLP(2)
|
| | | | 1,300,000 | | | | | | - | | | | | | 1,300,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Certain entities within the D.E. Shaw Group(3)
|
| | | | 1,000,000 | | | | | | - | | | | | | 1,000,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
DSAM Alpha+ Master Fund
|
| | | | 176,666 | | | | | | - | | | | | | 176,666 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Name of Selling Securityholder
|
| |
Ordinary Shares
Beneficially Owned Prior to Offering |
| |
Warrants
Beneficially Owned Prior to Offering |
| |
Number of
Ordinary Shares Being Offered |
| |
Number of
Warrants Being Offered |
| |
Ordinary Shares
Beneficially Owned After the Offered Shares of Ordinary Shares are Sold |
| |
Warrants
Beneficially Owned After the Offered Warrants are Sold |
| ||||||||||||||||||||||||||||||
| |
Number
|
| |
Percent(1)
|
| |
Number
|
| |
Percent(1)
|
| ||||||||||||||||||||||||||||||||||||||
|
DSAM+ Master Fund
|
| | | | 634,667 | | | | | | - | | | | | | 634,667 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
LMA SPC - MAP 112 Segregated Portfolio
|
| | | | 188,667 | | | | | | - | | | | | | 188,667 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Double Black Diamond Offshore Ltd.
|
| | | | 700,000 | | | | | | - | | | | | | 700,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
FIAM Target Date Blue Chip Growth Commingled Pool
|
| | | | 59,133 | | | | | | - | | | | | | 59,133 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Advisor Series I: Fidelity Advisor
Balanced Fund - Information Technology Sub |
| | | | 72,304 | | | | | | - | | | | | | 72,304 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Advisor Series I: Fidelity Advisor Growth Opportunities Fund
|
| | | | 806,106 | | | | | | - | | | | | | 806,106 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Advisor Series I: Fidelity Advisor Series Growth Opportunities Fund
|
| | | | 29,029 | | | | | | - | | | | | | 29,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Blue Chip Growth Commingled Pool
|
| | | | 25,512 | | | | | | - | | | | | | 25,512 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Blue Chip Growth Institutional Trust
|
| | | | 2,042 | | | | | | - | | | | | | 2,042 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity NorthStar Fund by its manager Fidelity Investments Canada ULC
|
| | | | 35,481 | | | | | | - | | | | | | 35,481 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Puritan Trust: Fidelity Balanced Fund - Information Technology Sub
|
| | | | 542,016 | | | | | | - | | | | | | 542,016 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Puritan Trust: Fidelity Balanced K6 Fund - Information Technology
Sub-portfolio |
| | | | 7,870 | | | | | | - | | | | | | 7,870 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Securities Fund: Fidelity Blue Chip Growth Fund
|
| | | | 742,364 | | | | | | - | | | | | | 742,364 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Securities Fund: Fidelity Blue Chip Growth K6 Fund
|
| | | | 81,474 | | | | | | - | | | | | | 81,474 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Securities Fund: Fidelity Flex Large
Cap Growth Fund |
| | | | 1,556 | | | | | | - | | | | | | 1,556 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Securities Fund: Fidelity Series Blue
Chip Growth Fund |
| | | | 87,919 | | | | | | - | | | | | | 87,919 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Select Portfolios - Select Technology
Portfolio |
| | | | 798,747 | | | | | | - | | | | | | 798,747 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity Select Portfolios: Select Automotive
Portfolio |
| | | | 50,001 | | | | | | - | | | | | | 50,001 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Fidelity U.S. Growth Opportunities Investment
Trust by its manager Fidelity Investments Canada ULC |
| | | | 9,768 | | | | | | - | | | | | | 9,768 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Franklin Strategic Series- Franklin Natural Resources Fund(4)
|
| | | | 138,200 | | | | | | - | | | | | | 138,200 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Franklin Templeton Investment Funds- Franklin Natural Resources Fund(4)
|
| | | | 261,800 | | | | | | - | | | | | | 261,800 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Ghisallo Master Fund LP
|
| | | | 300,000 | | | | | | - | | | | | | 300,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Glazer Enhanced Fund, LP
|
| | | | 89,773 | | | | | | - | | | | | | 89,773 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Glazer Enhanced Offshore Fund, Ltd.
|
| | | | 203,711 | | | | | | - | | | | | | 203,711 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Glencore International AG
|
| | | | 1,000,000 | | | | | | - | | | | | | 1,000,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Greenlight Capital Offshore Master, Ltd.
|
| | | | 227,100 | | | | | | - | | | | | | 227,100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Greenlight Capital Offshore Partners, Ltd.
|
| | | | 367,900 | | | | | | - | | | | | | 367,900 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Name of Selling Securityholder
|
| |
Ordinary Shares
Beneficially Owned Prior to Offering |
| |
Warrants
Beneficially Owned Prior to Offering |
| |
Number of
Ordinary Shares Being Offered |
| |
Number of
Warrants Being Offered |
| |
Ordinary Shares
Beneficially Owned After the Offered Shares of Ordinary Shares are Sold |
| |
Warrants
Beneficially Owned After the Offered Warrants are Sold |
| ||||||||||||||||||||||||||||||
| |
Number
|
| |
Percent(1)
|
| |
Number
|
| |
Percent(1)
|
| ||||||||||||||||||||||||||||||||||||||
|
Handelsbanken Fonder AB, reg no. 556418-8851, on behalf of the Investment fund Handelsbanken Hållbar Energi
|
| | | | 5,500,000 | | | | | | - | | | | | | 5,500,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Hedge Ventures, L.P.
|
| | | | 100,000 | | | | | | - | | | | | | 100,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Highmark Limited in respect of its Segregated Account Highmark Multi-Strategy 2
|
| | | | 41,516 | | | | | | - | | | | | | 41,516 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
HITE Carbon Offset LP
|
| | | | 77,700 | | | | | | - | | | | | | 77,700 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
HITE Carbon Offset, Ltd
|
| | | | 172,100 | | | | | | - | | | | | | 172,100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
HITE Energy LP
|
| | | | 131,900 | | | | | | - | | | | | | 131,900 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
HITE Hedge LP
|
| | | | 92,600 | | | | | | - | | | | | | 92,600 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
HITE Hedge Offshore Ltd.
|
| | | | 251,900 | | | | | | - | | | | | | 251,900 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
HITE Hedge QP LP
|
| | | | 40,000 | | | | | | - | | | | | | 40,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
HITE MLP LP
|
| | | | 33,800 | | | | | | - | | | | | | 33,800 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Integrated Core Strategies (US) LLC
|
| | | | 1,000,000 | | | | | | - | | | | | | 1,000,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Jonathan M. Pokoik 2009 Trust
|
| | | | 50,000 | | | | | | - | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Lugard Road Capital Master Fund, LP
|
| | | | 985,065 | | | | | | - | | | | | | 985,065 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Luxor Capital Partners Long, LP
|
| | | | 19,644 | | | | | | - | | | | | | 19,644 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Luxor Capital Partners Offshore Master Fund, LP
|
| | | | 464,742 | | | | | | - | | | | | | 464,742 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Luxor Capital Partners, LP
|
| | | | 738,799 | | | | | | - | | | | | | 738,799 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Luxor Wavefront, LP
|
| | | | 386,318 | | | | | | - | | | | | | 386,318 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Luxor Capital Partners Long Offshore Master Fund, LP
|
| | | | 5,432 | | | | | | - | | | | | | 5,432 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Musselman-Kosmos, Ltd.
|
| | | | 200,000 | | | | | | - | | | | | | 200,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Nineteen77 Global Merger Arbitrage Master
Limited |
| | | | 369,200 | | | | | | - | | | | | | 369,200 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Nineteen77 Global Merger Arbitrage Opportunity Fund
|
| | | | 61,600 | | | | | | - | | | | | | 61,600 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Nineteen77 Global Multi-Strategy Alpha Master Limited
|
| | | | 369,200 | | | | | | - | | | | | | 369,200 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Omni Partners
|
| | | | 300,000 | | | | | | - | | | | | | 300,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Ospraie Partners LLC
|
| | | | 60,000 | | | | | | - | | | | | | 60,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
PGIM Jennison Natural Resources Fund
|
| | | | 640,000 | | | | | | - | | | | | | 640,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Pokoik 2016 Trust
|
| | | | 50,000 | | | | | | - | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
REG 2012 FAMILY TRUST, dated 12/21/12,
Ronald Gottlieb and Mitchell Morris, TTES |
| | | | 180,000 | | | | | | - | | | | | | 180,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Sachem Head LP
|
| | | | 1,190,600 | | | | | | - | | | | | | 1,190,600 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Sachem Head Master LP
|
| | | | 809,400 | | | | | | - | | | | | | 809,400 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Scorpio Holdings Limited
|
| | | | 2,200,000 | | | | | | - | | | | | | 2,200,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Seven Grand Managers, LLC(5)
|
| | | | 150,000 | | | | | | - | | | | | | 150,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Solasglas Investments, LP
|
| | | | 105,000 | | | | | | - | | | | | | 105,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Spring Creek Capital, LLC
|
| | | | 11,500,000 | | | | | | - | | | | | | 11,500,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Suvretta Capital Management, LLC(6)
|
| | | | 2,500,000 | | | | | | - | | | | | | 2,500,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Sylebra Capital Parc Master Fund
|
| | | | 2,212,980 | | | | | | - | | | | | | 2,212,980 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Name of Selling Securityholder
|
| |
Ordinary Shares
Beneficially Owned Prior to Offering |
| |
Warrants
Beneficially Owned Prior to Offering |
| |
Number of
Ordinary Shares Being Offered |
| |
Number of
Warrants Being Offered |
| |
Ordinary Shares
Beneficially Owned After the Offered Shares of Ordinary Shares are Sold |
| |
Warrants
Beneficially Owned After the Offered Warrants are Sold |
| ||||||||||||||||||||||||||||||
| |
Number
|
| |
Percent(1)
|
| |
Number
|
| |
Percent(1)
|
| ||||||||||||||||||||||||||||||||||||||
|
Sylebra Capital Partners Master Fund Ltd
|
| | | | 6,736,588 | | | | | | - | | | | | | 6,736,588 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Thebes Offshore Master Fund, LP
|
| | | | 400,000 | | | | | | - | | | | | | 400,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
TMJ & Associates LLC
|
| | | | 2,100,000 | | | | | | - | | | | | | 2,100,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Triodos Investment Management(7)
|
| | | | 200,000 | | | | | | - | | | | | | 200,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
VanEck Global Hard Assets Fund
|
| | | | 350,000 | | | | | | - | | | | | | 350,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
VanEck Global Natural Resources Portfolio,
a series of Brighthouse Funds Trust II |
| | | | 665,000 | | | | | | - | | | | | | 665,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
VanEck VIP Global Hard Assets Fund
|
| | | | 185,000 | | | | | | - | | | | | | 185,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Variable Insurance Products Fund III: Balanced Portfolio - Information Technology Sub
|
| | | | 79,063 | | | | | | - | | | | | | 79,063 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Variable Insurance Products Fund III: Growth Opportunities Portfolio
|
| | | | 119,615 | | | | | | - | | | | | | 119,615 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Private Placement Warrants, Conversion Warrants and Alussa Class B Ordinary Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Alussa Energy Sponsor LLC(8)(9)
|
| | | | 16,937,500 | | | | | | 9,750,000 | | | | | | 16,937,500 | | | | | | 9,750,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
| Encompass Shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Certain entities affiliated with Encompass CapitalAdvisors(10)
|
| | | | 4,620,050 | | | | | | 7,189,449 | | | | | | 2,035,984 | | | | | | - | | | | | | 2,584,066 | | | | | | 2.22% | | | | | | 7,189,449 | | | | | | 6.17% | | |
|
FREYR Battery Directors and Executive Officers(11)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Are Brautaset(9)
|
| | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Einar Gudmundsson Schie Kilde(9)
|
| | | | 244,452 | | | | | | 50,000 | | | | | | 244,452 | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Hege Marie Norheim(9)
|
| | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Gery Bonduelle(9)
|
| | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Jan Arve Haugan(9)
|
| | | | 58,951 | | | | | | 50,000 | | | | | | 58,951 | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Ryuta Kawaguchi(9)
|
| | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Steffen Føreid(9)
|
| | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Olaug Svarva(12)
|
| | | | 8,951 | | | | | | - | | | | | | 8,951 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Peter Matrai(9)(13)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | 100,000 | | | | | | 100,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Tove Nilsen Ljungquist(9)
|
| | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
FREYR Legacy Shareholders with 5% or Greater of FREYR Battery Ordinary Shares and Warrants
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
ATS NEXT AS(14)
|
| | | | 9,229,568 | | | | | | - | | | | | | 9,229,568 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
TEKNOVEKST NUF(15)
|
| | | | 8,390,446 | | | | | | - | | | | | | 8,390,446 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
EDGE Global LLC(16)
|
| | | | 5,417,987 | | | | | | 2,176,081 | | | | | | 5,417,987 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Other FREYR Legacy Shareholders with more
than or equal to 100,000 FREYR Battery Ordinary Shares |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Helgeland Invest AS
|
| | | | 2,983,966 | | | | | | | | | | | | 2,983,966 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
RANA KOMMUNE
|
| | | | 1,193,586 | | | | | | - | | | | | | 1,193,586 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
GH HOLDING AS
|
| | | | 895,190 | | | | | | - | | | | | | 895,190 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
HEKTOR AS
|
| | | | 538,524 | | | | | | - | | | | | | 538,524 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
AINO AS
|
| | | | 480,255 | | | | | | - | | | | | | 480,255 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Name of Selling Securityholder
|
| |
Ordinary Shares
Beneficially Owned Prior to Offering |
| |
Warrants
Beneficially Owned Prior to Offering |
| |
Number of
Ordinary Shares Being Offered |
| |
Number of
Warrants Being Offered |
| |
Ordinary Shares
Beneficially Owned After the Offered Shares of Ordinary Shares are Sold |
| |
Warrants
Beneficially Owned After the Offered Warrants are Sold |
| ||||||||||||||||||||||||||||||
| |
Number
|
| |
Percent(1)
|
| |
Number
|
| |
Percent(1)
|
| ||||||||||||||||||||||||||||||||||||||
|
LINDVARD INVEST AS
|
| | | | 446,660 | | | | | | - | | | | | | 446,660 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
STAVANGER KOMMUNE
|
| | | | 440,195 | | | | | | - | | | | | | 440,195 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Sumisho Metalex Corporation(17)
|
| | | | 413,313 | | | | | | 413,313 | | | | | | 413,313 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
OCCASIONE BY OLAISEN AS
|
| | | | 364,092 | | | | | | - | | | | | | 364,092 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
OLAV OLSEN HOLDING AS
|
| | | | 335,964 | | | | | | - | | | | | | 335,964 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
MORTEN CARLSON AS
|
| | | | 322,268 | | | | | | - | | | | | | 322,268 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
KIC InnoEnergy SE(18)
|
| | | | 303,121 | | | | | | - | | | | | | 303,121 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
LUBELL HOLDING AS
|
| | | | 268,557 | | | | | | - | | | | | | 268,557 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
THOR ANDERS BREVIK
|
| | | | 236,300 | | | | | | - | | | | | | 236,300 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
TORE ANDRE MIDTTVEIT
|
| | | | 229,873 | | | | | | - | | | | | | 229,873 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
BERGAN AS
|
| | | | 223,797 | | | | | | - | | | | | | 223,797 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
JESPER BØRS-LIND
|
| | | | 219,948 | | | | | | - | | | | | | 219,948 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Kjellsea AS
|
| | | | 211,861 | | | | | | - | | | | | | 211,861 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
DJERV HOLDING AS
|
| | | | 205,893 | | | | | | - | | | | | | 205,893 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
NORDENFJELDSKE MANAGEMENT AS
|
| | | | 202,909 | | | | | | - | | | | | | 202,909 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
SN SAMLEREN AS
|
| | | | 201,670 | | | | | | - | | | | | | 201,670 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
JON HARALD SCHIE KILDE(19)
|
| | | | 179,038 | | | | | | - | | | | | | 179,038 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Dzulkifli David Bin Abdullah
|
| | | | 166,785 | | | | | | - | | | | | | 166,785 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
HAUTO AS
|
| | | | 164,118 | | | | | | - | | | | | | 164,118 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
HJELKREM INVEST AS
|
| | | | 143,230 | | | | | | - | | | | | | 143,230 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
EVEN NYSTU
|
| | | | 143,230 | | | | | | - | | | | | | 143,230 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
ODNE STOKKE BURHEIM
|
| | | | 137,825 | | | | | | - | | | | | | 137,825 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
SVEA HOLDING AS
|
| | | | 134,278 | | | | | | - | | | | | | 134,278 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
GEIR BRAATEN HAMMER
|
| | | | 132,488 | | | | | | - | | | | | | 132,488 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Zolen & Månen AS
|
| | | | 128,210 | | | | | | - | | | | | | 128,210 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
VARIG NORDMØRE OG ROMSDAL
|
| | | | 122,307 | | | | | | - | | | | | | 122,307 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
GRAFO AS
|
| | | | 109,412 | | | | | | - | | | | | | 109,412 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
SIGRID NARMO
|
| | | | 109,218 | | | | | | - | | | | | | 109,218 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Other FREYR Legacy Shareholders with less
than 100,000 FREYR Battery Ordinary Shares |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shareholders with a material relationship with
FREYR Battery(20) |
| | | | 36,278 | | | | | | - | | | | | | 36,278 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Shareholders with beneficial ownership of less than 100,000 shares and more than or equal to 40,000 shares(21)
|
| | | | 656,326 | | | | | | - | | | | | | 656,326 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Shareholders with beneficial ownership of less than 40,000 shares and more than or equal to 10,000 shares(22)
|
| | | | 993,714 | | | | | | - | | | | | | 993,714 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Shareholders with beneficial ownership of less than 10,000 shares and more than or equal to 5,000 shares(23)
|
| | | | 729,646 | | | | | | - | | | | | | 729,646 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Shareholders with beneficial ownership of less than 5,000 shares and more than or equal to 1,000 shares(24)
|
| | | | 1,140,453 | | | | | | - | | | | | | 1,140,453 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Name of Selling Securityholder
|
| |
Ordinary Shares
Beneficially Owned Prior to Offering |
| |
Warrants
Beneficially Owned Prior to Offering |
| |
Number of
Ordinary Shares Being Offered |
| |
Number of
Warrants Being Offered |
| |
Ordinary Shares
Beneficially Owned After the Offered Shares of Ordinary Shares are Sold |
| |
Warrants
Beneficially Owned After the Offered Warrants are Sold |
| ||||||||||||||||||||||||||||||
| |
Number
|
| |
Percent(1)
|
| |
Number
|
| |
Percent(1)
|
| ||||||||||||||||||||||||||||||||||||||
|
Shareholders with beneficial ownership of less than 1,000 shares(25)
|
| | | | 825,415 | | | | | | - | | | | | | 825,415 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Total Shares
|
| | | | 121,552,818 | | | | | | 20,028,843 | | | | | | 118,968,753 | | | | | | 10,250,000 | | | | | | 2,584,066 | | | | | | 2.22% | | | | | | 7,189,449 | | | | | | 6.17% | | |
FREYR AS
| |
Unaudited Condensed Interim Consolidated Financial Statements:
|
| | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| |
Audited Annual Financial Statements:
|
| | | | | | |
| | | | | | F-23 | | | |
| |
Consolidated Financial Statements:
|
| | | | | | |
| | | | | | F-24 | | | |
| | | | | | F-25 | | | |
| | | | | | F-26 | | | |
| | | | | | F-27 | | | |
| | | | | | F-28 | | | |
| |
FREYR BATTERY
|
| ||||||
| | | | | | F-49 | | | |
| | | | | | F-50 | | | |
| | | | | | F-52 | | | |
| | | | | | F-53 | | | |
| | | | | | F-54 | | | |
| |
ALUSSA ENERGY ACQUISITION CORP.
|
| ||||||
| |
Unaudited Condensed Interim Financial Statements:
|
| | | | | | |
| | | | | | F-55 | | | |
| | | | | | F-56 | | | |
| | | | | | F-57 | | | |
| | | | | | F-58 | | | |
| | | | | | F-59 | | | |
| |
Audited Annual Financial Statements:
|
| | | | | | |
| | | | | | F-74 | | | |
| |
Financial Statements
|
| | | | | | |
| | | | | | F-75 | | | |
| | | | | | F-76 | | | |
| | | | | | F-77 | | | |
| | | | | | F-78 | | | |
| | | | | | F-79 | | |
| | | |
As of
June 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 11,279 | | | | | $ | 14,749 | | |
|
Restricted cash
|
| | | | 803 | | | | | | 196 | | |
|
Prepaid assets
|
| | | | 1,514 | | | | | | 464 | | |
|
VAT receivable
|
| | | | 477 | | | | | | 442 | | |
|
Interest income receivable
|
| | | | 8 | | | | | | - | | |
|
Total current assets
|
| | | | 14,081 | | | | | | 15,851 | | |
|
Property and equipment, net
|
| | | | 162 | | | | | | 80 | | |
|
Other long-term assets
|
| | | | 12 | | | | | | - | | |
|
Total assets
|
| | | $ | 14,255 | | | | | $ | 15,931 | | |
| Liabilities and shareholders' equity (deficit) | | | | | | | | | | | | | |
|
Current liabilities
|
| | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 1,955 | | | | | $ | 888 | | |
|
Accrued liabilities
|
| | | | 4,214 | | | | | | 2,153 | | |
|
Accounts payable and accrued liabilities - related party
|
| | | | 1,253 | | | | | | 322 | | |
|
Redeemable preferred shares
|
| | | | 15,000 | | | | | | 7,574 | | |
|
Deferred income
|
| | | | 1,421 | | | | | | - | | |
|
Total current liabilities
|
| | | | 23,843 | | | | | | 10,937 | | |
|
Other long-term liabilities
|
| | | | - | | | | | | 38 | | |
|
Total liabilities
|
| | | | 23,843 | | | | | | 10,975 | | |
| Commitments and contingencies (Note 5) | | | | | | | | | | | | | |
| Shareholders' equity (deficit) | | | | | | | | | | | | | |
|
Ordinary share capital, NOK 0.01 par value, 209,196,827 shares authorized, issued
and outstanding as of June 30, 2021 and December 31, 2020 |
| | | | 238 | | | | | | 238 | | |
|
Additional paid-in capital
|
| | | | 20,090 | | | | | | 14,945 | | |
|
Accumulated other comprehensive income
|
| | | | 892 | | | | | | 658 | | |
|
Accumulated deficit
|
| | | | (30,808) | | | | | | (10,885) | | |
|
Total shareholders' equity (deficit)
|
| | | | (9,588) | | | | | | 4,956 | | |
|
Total liabilities and shareholders' equity (deficit)
|
| | | $ | 14,255 | | | | | $ | 15,931 | | |
| | | |
For the three months ended
June 30, |
| |
For the six months ended
June 30, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative
|
| | | $ | 4,006 | | | | | $ | 413 | | | | | $ | 11,138 | | | | | $ | 1,007 | | |
|
Research and development
|
| | | | 3,045 | | | | | | 43 | | | | | | 5,952 | | | | | | 88 | | |
|
Depreciation
|
| | | | 14 | | | | | | 3 | | | | | | 24 | | | | | | 6 | | |
|
Other operating expenses
|
| | | | 3,155 | | | | | | 541 | | | | | | 5,026 | | | | | | 780 | | |
|
Total operating expenses
|
| | | | 10,220 | | | | | | 1,000 | | | | | | 22,140 | | | | | | 1,881 | | |
|
Loss from operations
|
| | | | (10,220) | | | | | | (1,000) | | | | | | (22,140) | | | | | | (1,881) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable preferred shares fair value adjustment
|
| | | | 69 | | | | | | - | | | | | | 75 | | | | | | - | | |
|
Interest income
|
| | | | 2 | | | | | | - | | | | | | 8 | | | | | | - | | |
|
Warrant liability fair value adjustment
|
| | | | - | | | | | | (159) | | | | | | - | | | | | | (225) | | |
|
Convertible notes fair value adjustment
|
| | | | - | | | | | | (59) | | | | | | - | | | | | | (34) | | |
|
Interest expense
|
| | | | - | | | | | | (34) | | | | | | - | | | | | | (42) | | |
|
Foreign currency transaction (loss) gain
|
| | | | (209) | | | | | | 1 | | | | | | (188) | | | | | | (4) | | |
|
Other income
|
| | | | 2,322 | | | | | | 231 | | | | | | 2,322 | | | | | | 271 | | |
|
Loss before income taxes
|
| | | | (8,036) | | | | | | (1,020) | | | | | | (19,923) | | | | | | (1,915) | | |
|
Income tax expense
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Net loss
|
| | | $ | (8,036) | | | | | $ | (1,020) | | | | | $ | (19,923) | | | | | $ | (1,915) | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation adjustments
|
| | | | 177 | | | | | | (117) | | | | | | 234 | | | | | | 129 | | |
|
Total comprehensive loss
|
| | | $ | (7,859) | | | | | $ | (1,137) | | | | | $ | (19,689) | | | | | $ | (1,786) | | |
|
Basic and diluted weighted-average ordinary shares outstanding
|
| | | | 209,196,827 | | | | | | 120,945,619 | | | | | | 209,196,827 | | | | | | 119,822,809 | | |
|
Basic and diluted net loss attributable to ordinary shareholders (Note 13)
|
| | | $ | (0.04) | | | | | $ | (0.01) | | | | | $ | (0.10) | | | | | $ | (0.02) | | |
| | | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Accumulated
Deficit |
| |
Total
Shareholders' Equity (Deficit) |
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance as of January 1, 2020
|
| | | | 118,700,000 | | | | | $ | 143 | | | | | $ | 192 | | | | | $ | (4) | | | | | $ | (1,280) | | | | | $ | (949) | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (895) | | | | | | (895) | | |
|
Other comprehensive income
|
| | | | - | | | | | | - | | | | | | - | | | | | | 246 | | | | | | - | | | | | | 246 | | |
|
Balance as of March 31, 2020
|
| | | | 118,700,000 | | | | | $ | 143 | | | | | $ | 192 | | | | | $ | 242 | | | | | $ | (2,175) | | | | | $ | (1,598) | | |
|
Capital contributions from Rana municipality, net of issuance costs
|
| | | | 5,239,777 | | | | | $ | 5 | | | | | $ | 990 | | | | | $ | - | | | | | $ | - | | | | | $ | 995 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (1,020) | | | | | | (1,020) | | |
|
Other comprehensive income
|
| | | | - | | | | | | - | | | | | | - | | | | | | (117) | | | | | | - | | | | | | (117) | | |
|
Balance as of June 30, 2020
|
| | | | 123,939,777 | | | | | $ | 148 | | | | | $ | 1,182 | | | | | $ | 125 | | | | | $ | (3,195) | | | | | $ | (1,740) | | |
| | | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Accumulated
Deficit |
| |
Total
Shareholders' Equity (Deficit) |
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance as of January 1, 2021
|
| | | | 209,196,827 | | | | | $ | 238 | | | | | $ | 14,945 | | | | | $ | 658 | | | | | $ | (10,885) | | | | | $ | 4,956 | | |
|
Share-based compensation expense
|
| | | | - | | | | | | - | | | | | | 4,617 | | | | | | - | | | | | | - | | | | | | 4,617 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (11,887) | | | | | | (11,887) | | |
|
Other comprehensive income
|
| | | | - | | | | | | - | | | | | | - | | | | | | 57 | | | | | | - | | | | | | 57 | | |
|
Balance as of March 31, 2021
|
| | | | 209,196,827 | | | | | $ | 238 | | | | | $ | 19,562 | | | | | $ | 715 | | | | | $ | (22,772) | | | | | $ | (2,257) | | |
|
Share-based compensation
expense |
| | | | - | | | | | $ | - | | | | | $ | 528 | | | | | $ | - | | | | | $ | - | | | | | $ | 528 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (8,036) | | | | | | (8,036) | | |
|
Other comprehensive income
|
| | | | - | | | | | | - | | | | | | - | | | | | | 177 | | | | | | - | | | | | | 177 | | |
|
Balance as of June 30, 2021
|
| | | | 209,196,827 | | | | | $ | 238 | | | | | $ | 20,090 | | | | | $ | 892 | | | | | $ | (30,808) | | | | | $ | (9,588) | | |
| | | |
For the six months ended
June 30, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (19,923) | | | | | $ | (1,915) | | |
|
Adjustments to reconcile net loss to cash used in operating activities:
|
| | | | | | | | | | | | |
|
Share-based compensation expense
|
| | | | 4,688 | | | | | | - | | |
|
Depreciation
|
| | | | 24 | | | | | | 6 | | |
|
Redeemable preferred shares fair value adjustment
|
| | | | (75) | | | | | | - | | |
|
Foreign currency transaction loss on redeemable preferred shares
|
| | | | 28 | | | | | | - | | |
|
Warrant liability fair value adjustment
|
| | | | - | | | | | | 225 | | |
|
Convertible notes fair value adjustment
|
| | | | - | | | | | | 34 | | |
|
Other
|
| | | | - | | | | | | 106 | | |
|
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid assets
|
| | | | (1,049) | | | | | | (142) | | |
|
VAT receivable
|
| | | | (42) | | | | | | 149 | | |
|
Interest income receivable
|
| | | | (8) | | | | | | - | | |
|
Accounts payable and accrued liabilities
|
| | | | 3,659 | | | | | | 486 | | |
|
Accounts payable and accrued liabilities - related party
|
| | | | 950 | | | | | | (6) | | |
|
Deferred income
|
| | | | 1,431 | | | | | | - | | |
|
Net cash used in operating activities
|
| | | | (10,317) | | | | | | (1,057) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (107) | | | | | | (25) | | |
|
Purchases of other long-term assets
|
| | | | (12) | | | | | | - | | |
|
Net cash used in investing activities
|
| | | | (119) | | | | | | (25) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Capital contributions - ordinary shares
|
| | | | - | | | | | | 1,000 | | |
|
Issuance cost
|
| | | | - | | | | | | (5) | | |
|
Proceeds from issuance of redeemable preferred shares
|
| | | | 7,500 | | | | | | - | | |
|
Proceeds from issuance of convertible debt
|
| | | | - | | | | | | 1,066 | | |
|
Proceeds from issuance of convertible debt - related party
|
| | | | - | | | | | | 412 | | |
|
Net cash provided by financing activities
|
| | | | 7,500 | | | | | | 2,473 | | |
|
Effect of changes in foreign exchange rates on cash, cash equivalents, and restricted
cash |
| | | | 73 | | | | | | (1) | | |
|
Net increase in cash, cash equivalents, and restricted cash
|
| | | | (2,863) | | | | | | 1,390 | | |
|
Cash, cash equivalents, and restricted cash at beginning of period
|
| | | | 14,945 | | | | | | 257 | | |
|
Cash, cash equivalents, and restricted cash at end of period
|
| | | $ | 12,082 | | | | | $ | 1,647 | | |
| Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | - | | | | | $ | 13 | | |
|
Cash paid for income taxes
|
| | | | - | | | | | | - | | |
| Significant non-cash investing and financing activities | | | | | | | | | | | | | |
|
Settlement of accrued liabilities through issuance of non-employee warrants
|
| | | $ | 460 | | | | | $ | - | | |
|
Settlement of other long-term liabilities through issuance of employee options
|
| | | | 38 | | | | | | - | | |
| Reconciliation to consolidated balance sheets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 11,279 | | | | | $ | 1,610 | | |
|
Restricted cash
|
| | | | 803 | | | | | | 37 | | |
|
Cash, cash equivalents, and restricted cash
|
| | | $ | 12,082 | | | | | $ | 1,647 | | |
| | | |
As of
June 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
|
Office equipment
|
| | | $ | 203 | | | | | $ | 98 | | |
|
Less: Accumulated depreciation and amortization
|
| | | | (39) | | | | | | (15) | | |
|
Less: Foreign currency translation effects
|
| | | | (2) | | | | | | (3) | | |
|
Property and equipment, net
|
| | | $ | 162 | | | | | $ | 80 | | |
| | | |
As of
June 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
|
Accrued research and development costs (Note 5)
|
| | | $ | 1,189 | | | | | $ | 445 | | |
|
Accrued professional and legal fees
|
| | | | 1,599 | | | | | | 245 | | |
|
Accrued payroll and payroll related expenses
|
| | | | 1,070 | | | | | | 518 | | |
|
Accrued share-based compensation expense
|
| | | | - | | | | | | 460 | | |
|
Accrued other operating costs
|
| | | | 356 | | | | | | 485 | | |
|
Total accrued liabilities
|
| | | $ | 4,214 | | | | | $ | 2,153 | | |
| | | |
As of June 30, 2021
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable Preferred Shares
|
| | | $ | - | | | | | $ | - | | | | | $ | 15,000 | | | | | $ | 15,000 | | |
|
Total fair value
|
| | | $ | - | | | | | $ | - | | | | | $ | 15,000 | | | | | $ | 15,000 | | |
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable Preferred Shares
|
| | | $ | - | | | | | $ | - | | | | | $ | 7,574 | | | | | $ | 7,574 | | |
|
Total fair value
|
| | | $ | - | | | | | $ | - | | | | | $ | 7,574 | | | | | $ | 7,574 | | |
| | | |
For the six months ended June 30, 2021
|
| |||||||||||||||
| | | |
Redeemable
preferred shares |
| |
2020
Convertible Notes |
| |
Warrant
liability |
| |||||||||
|
Balance (beginning of period)
|
| | | $ | 7,574 | | | | | $ | - | | | | | $ | - | | |
|
Additions
|
| | | | 7,500 | | | | | | - | | | | | | - | | |
|
Fair value measurement adjustments
|
| | | | (74) | | | | | | - | | | | | | - | | |
|
Balance (end of period)
|
| | | $ | 15,000 | | | | | $ | - | | | | | $ | - | | |
| | | |
For the six months ended June 30, 2020
|
| |||||||||||||||
| | | |
Redeemable
preferred shares |
| |
2020
Convertible Notes |
| |
Warrant
liability |
| |||||||||
|
Balance (beginning of period)
|
| | | $ | - | | | | | $ | - | | | | | $ | 93 | | |
|
Additions
|
| | | | - | | | | | | 1,479 | | | | | | 74 | | |
|
Accrued interest
|
| | | | - | | | | | | 21 | | | | | | - | | |
|
Fair value measurement adjustments
|
| | | | - | | | | | | 35 | | | | | | 225 | | |
|
Foreign currency exchange effects
|
| | | | - | | | | | | (8) | | | | | | (11) | | |
|
Balance (end of period)
|
| | | $ | - | | | | | $ | 1,527 | | | | | $ | 381 | | |
|
Six Months Ended June 30, 2021
|
| |
Number
|
| |
Weighted
average exercise price (NOK) |
| |
Weighted
average remaining contractual life (years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
|
Awards outstanding at beginning of period
|
| | | | 375,000 | | | | | | 1.50 | | | | | | 4.75 | | | | | $ | 365 | | |
|
Awards granted
|
| | | | 2,454,583 | | | | | | 3.87 | | | | | | 4.22 | | | | | $ | 3,038 | | |
|
Awards outstanding at end of period
|
| | | | 2,829,583 | | | | | | 3.56 | | | | | | 4.22 | | | | | $ | 3,403 | | |
|
Awards exercisable at end of period
|
| | | | - | | | | | | - | | | | | | - | | | | | $ | - | | |
|
Six Months Ended June 30, 2021
|
| |
Number
|
| |
Weighted
average exercise price (NOK) |
| |
Weighted
average remaining contractual life (years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
|
Performance awards outstanding at beginning of
period |
| | | | 625,000 | | | | | | 1.50 | | | | | | 4.75 | | | | | $ | 608 | | |
|
Performance awards granted
|
| | | | 2,291,667 | | | | | | 4.04 | | | | | | 4.44 | | | | | $ | 2,922 | | |
|
Performance awards outstanding at end of period
|
| | | | 2,916,667 | | | | | | 3.49 | | | | | | 4.40 | | | | | $ | 3,530 | | |
|
Performance awards exercisable at end of period
|
| | | | - | | | | | | - | | | | | | - | | | | | $ | - | | |
| | | |
For the six months ended June 30, 2021
|
| |||||||||||||||
| | | |
Range of Assumptions
|
| |||||||||||||||
|
Grant date fair value per warrant or option
|
| | | $ | 1.13 | | | | | | - | | | | | $ | 2.00 | | |
| Valuation assumptions: | | | | | | | | | | | | | | | | | | | |
|
Expected term (years)
|
| | | | 4.12 | | | | | | - | | | | | | 4.88 | | |
|
Expected volatility
|
| | | | 45.50% | | | | | | - | | | | | | 46.93% | | |
|
Expected dividend yield
|
| | | | 0.00% | | | | | | - | | | | | | 0.00% | | |
|
Risk-free interest rate
|
| | | | (0.66)% | | | | | | - | | | | | | (0.63)% | | |
|
Six Months Ended June 30, 2021
|
| |
Number
|
| |
Weighted
average exercise price (NOK) |
| |
Weighted
average remaining contractual life (years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
|
Warrants outstanding at beginning of period
|
| | | | 12,154,303 | | | | | | 1.57 | | | | | | 3.81 | | | | | $ | 11,724 | | |
|
Warrants granted
|
| | | | - | | | | | | - | | | | | | - | | | | | $ | - | | |
|
Warrants outstanding at end of period
|
| | | | 12,154,303 | | | | | | 1.57 | | | | | | 3.31 | | | | | $ | 17,439 | | |
|
Warrants exercisable at end of period
|
| | | | 10,874,836 | | | | | | 1.54 | | | | | | 3.20 | | | | | $ | 15,645 | | |
| | | |
July 8,
2020 |
| |
October 6,
2020 |
| ||||||
|
Grant date fair value per warrant
|
| | | $ | 0.05 | | | | | $ | 0.07 | | |
| Valuation assumptions: | | | | | | | | | | | | | |
|
Expected term (years)
|
| | | | 4.00 | | | | | | 2.80 | | |
|
Expected volatility
|
| | | | 43.29% | | | | | | 43.10% | | |
|
Expected dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
|
Risk-free interest rate
|
| | | | (0.65)% | | | | | | (0.71)% | | |
|
Six Months Ended June 30, 2021
|
| |
Number
|
| |
Weighted
average exercise price (NOK) |
| |
Weighted
average remaining contractual life (years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
|
Warrants outstanding at beginning of period
|
| | | | 2,308,526 | | | | | | 0.01 | | | | | | 2.75 | | | | | $ | 2,649 | | |
|
Warrants granted
|
| | | | - | | | | | | - | | | | | | - | | | | | $ | - | | |
|
Warrants outstanding at end of period
|
| | | | 2,308,526 | | | | | | 0.01 | | | | | | 2.25 | | | | | $ | 3,733 | | |
|
Warrants exercisable at end of period
|
| | | | 2,308,526 | | | | | | 0.01 | | | | | | 2.25 | | | | | $ | 3,733 | | |
| | | |
March 8,
2021 |
| |||
|
Grant date fair value per warrant
|
| | | $ | 1.82 | | |
| Valuation assumptions: | | | | | | | |
|
Expected term (years)
|
| | | | 3.00 | | |
|
Expected volatility
|
| | | | 49.80% | | |
|
Expected dividend yield
|
| | | | 0.00% | | |
|
Risk-free interest rate
|
| | | | (0.66)% | | |
| | | |
For the three months ended
June 30, |
| |
For the six months ended
June 30, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
Pretax net loss
|
| | | $ | (8,036) | | | | | $ | (1,020) | | | | | $ | (19,923) | | | | | $ | (1,915) | | |
|
Statutory tax rate
|
| | | | 22% | | | | | | 22% | | | | | | 22% | | | | | | 22% | | |
|
Income taxes calculated at statutory tax rate
|
| | | $ | (1,768) | | | | | $ | (224) | | | | | $ | (4,383) | | | | | $ | (421) | | |
|
Changes in valuation allowance
|
| | | | 1,681 | | | | | | 160 | | | | | | 3,382 | | | | | | 347 | | |
|
Permanent tax items
|
| | | | 87 | | | | | | 64 | | | | | | 1,001 | | | | | | 74 | | |
|
Effect of change in exchange rate
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Effect of change in tax rate
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Tax expense
|
| | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | |
|
Effective rate of tax
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
| | | |
As of
June 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Tax losses carryforwards
|
| | | $ | 5,998 | | | | | $ | 2,494 | | |
|
Accruals and provisions for liabilities
|
| | | | - | | | | | | - | | |
|
Total deferred tax assets before valuation allowance
|
| | | | 5,998 | | | | | | 2,494 | | |
|
Valuation allowance
|
| | | | (5,724) | | | | | | (2,397) | | |
|
Total deferred tax assets
|
| | | | 274 | | | | | | 97 | | |
| Deferred tax liabilities | | | | | | | | | | | | | |
|
Property and equipment
|
| | | | 1 | | | | | | 2 | | |
|
Prepayment and deferred income
|
| | | | 273 | | | | | | 95 | | |
|
Total deferred tax liabilities
|
| | | | 274 | | | | | | 97 | | |
|
Net deferred tax asset
|
| | | $ | - | | | | | $ | - | | |
| | | |
As of
June 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
|
Accounts payable
|
| | | $ | 1,197 | | | | | $ | 320 | | |
|
Accrued professional and legal fees
|
| | | | 56 | | | | | | - | | |
|
Accrued other operating costs
|
| | | | - | | | | | | 2 | | |
|
Total accounts payable and accrued liabilities - related party
|
| | | $ | 1,253 | | | | | $ | 322 | | |
| | | |
For the three months ended
June 30, |
| |
For the six months ended
June 30, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss attributable to ordinary shareholders - basic and diluted
|
| | | $ | (8,036) | | | | | $ | (1,020) | | | | | $ | (19,923) | | | | | $ | (1,915) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average ordinary shares outstanding - basic and diluted
|
| | | | 209,196,827 | | | | | | 120,945,619 | | | | | | 209,196,827 | | | | | | 119,822,809 | | |
| Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | $ | (0.04) | | | | | $ | (0.01) | | | | | $ | (0.10) | | | | | $ | (0.02) | | |
| | | |
For the three months ended
June 30, |
| |
For the six months ended
June 30, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
EDGE warrants
|
| | | | 12,154,303 | | | | | | - | | | | | | 12,154,303 | | | | | | - | | |
|
Other nonemployee warrants
|
| | | | 2,308,526 | | | | | | - | | | | | | 2,308,526 | | | | | | - | | |
|
Employee options
|
| | | | 4,749,792 | | | | | | - | | | | | | 4,148,996 | | | | | | - | | |
|
Employee warrants
|
| | | | 900,000 | | | | | | - | | | | | | 755,801 | | | | | | - | | |
|
2018 Convertible Notes
|
| | | | - | | | | | | 954,219 | | | | | | - | | | | | | 954,219 | | |
|
2020 Convertible Notes
|
| | | | - | | | | | | 8,739,525 | | | | | | - | | | | | | 5,397,170 | | |
|
Warrant liability
|
| | | | - | | | | | | 2,305,662 | | | | | | - | | | | | | 2,305,662 | | |
|
Redeemable preferred shares
|
| | | | 15,000,000 | | | | | | - | | | | | | 13,052,486 | | | | | | - | | |
March 26, 2021
(In Thousands, Except Share and per Share Amounts)
| | | |
As of December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 14,749 | | | | | $ | 179 | | |
|
Restricted cash
|
| | | | 196 | | | | | | 78 | | |
|
Prepaid assets
|
| | | | 464 | | | | | | 15 | | |
|
VAT receivable
|
| | | | 442 | | | | | | 183 | | |
|
Total current assets
|
| | | | 15,851 | | | | | | 455 | | |
|
Property and equipment, net
|
| | | | 80 | | | | | | 19 | | |
|
Total assets
|
| | | $ | 15,931 | | | | | $ | 474 | | |
| Liabilities and shareholders' equity (deficit) | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 888 | | | | | $ | 733 | | |
|
Accrued liabilities
|
| | | | 2,153 | | | | | | 442 | | |
|
Accounts payable and accrued liabilities - related party
|
| | | | 322 | | | | | | 75 | | |
|
Redeemable preferred shares
|
| | | | 7,574 | | | | | | - | | |
|
Total current liabilities
|
| | | | 10,937 | | | | | | 1,250 | | |
|
Warrant liability
|
| | | | - | | | | | | 93 | | |
|
Convertible debt - related party
|
| | | | - | | | | | | 80 | | |
|
Other long-term liabilities
|
| | | | 38 | | | | | | - | | |
|
Total liabilities
|
| | | | 10,975 | | | | | | 1,423 | | |
| Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
| Shareholders' equity (deficit) | | | | | | | | | | | | | |
|
Ordinary share capital, NOK 0.01 par value, 209,196,827 and 118,700,000 shares authorized, issued and outstanding as of December 31, 2020 and 2019, respectively
|
| | | | 238 | | | | | | 143 | | |
|
Additional paid in capital
|
| | | | 14,945 | | | | | | 192 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | 658 | | | | | | (4) | | |
|
Accumulated deficit
|
| | | | (10,885) | | | | | | (1,280) | | |
|
Total shareholders' equity (deficit)
|
| | | | 4,956 | | | | | | (949) | | |
|
Total liabilities and shareholders' equity (deficit)
|
| | | $ | 15,931 | | | | | $ | 474 | | |
(In Thousands, Except Share and per Share Amounts)
| | | |
For the year ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| Operating expenses: | | | | | | | | | | | | | |
|
General and administrative
|
| | | $ | 4,377 | | | | | $ | 1,361 | | |
|
Research and development
|
| | | | 1,865 | | | | | | 545 | | |
|
Depreciation
|
| | | | 15 | | | | | | 1 | | |
|
Other operating expenses
|
| | | | 2,666 | | | | | | 566 | | |
|
Total operating expenses
|
| | | | 8,923 | | | | | | 2,473 | | |
|
Loss from operations
|
| | | | (8,923) | | | | | | (2,473) | | |
| Other income (expense): | | | | | | | | | | | | | |
|
Warrant liability fair value adjustment
|
| | | | (1,670) | | | | | | 1,146 | | |
|
Redeemable preferred shares fair value adjustment
|
| | | | (70) | | | | | | - | | |
|
Convertible notes fair value adjustment
|
| | | | (201) | | | | | | - | | |
|
Interest expense
|
| | | | (53) | | | | | | (3) | | |
|
Interest income
|
| | | | 20 | | | | | | - | | |
|
Foreign currency transaction gain (loss)
|
| | | | 38 | | | | | | (9) | | |
|
Gain on settlement of warrant liability
|
| | | | 466 | | | | | | - | | |
|
Other income
|
| | | | 788 | | | | | | 138 | | |
|
Loss before income taxes
|
| | | | (9,605) | | | | | | (1,201) | | |
|
Income tax expense
|
| | | | - | | | | | | - | | |
|
Net loss
|
| | | | (9,605) | | | | | | (1,201) | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | |
|
Foreign currency translation adjustments
|
| | | | 662 | | | | | | (3) | | |
|
Total comprehensive loss
|
| | | $ | (8,943) | | | | | $ | (1,204) | | |
| Net loss attributable to ordinary shareholders (Note 15): | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (0.06) | | | | | $ | (0.01) | | |
|
Diluted
|
| | | $ | (0.06) | | | | | $ | (0.02) | | |
(In Thousands, Except Share Amounts)
| | | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Shareholders' Equity (Deficit) |
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance as of January 1, 2019
|
| | | | 118,700,000 | | | | | $ | 143 | | | | | $ | - | | | | | $ | (79) | | | | | $ | (1) | | | | | $ | 63 | | |
|
Share-based compensation expense
|
| | | | - | | | | | | - | | | | | | 192 | | | | | | - | | | | | | - | | | | | | 192 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | (1,201) | | | | | | - | | | | | | (1,201) | | |
|
Other comprehensive loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (3) | | | | | | (3) | | |
|
Balance as of December 31, 2019
|
| | | | 118,700,000 | | | | | | 143 | | | | | | 192 | | | | | | (1,280) | | | | | | (4) | | | | | | (949) | | |
|
Capital contributions from Rana municipality, net of issuance costs
|
| | | | 6,666,667 | | | | | | 7 | | | | | | 989 | | | | | | - | | | | | | - | | | | | | 996 | | |
|
Capital contributions from private placement, net of issuance costs
|
| | | | 71,648,042 | | | | | | 76 | | | | | | 10,478 | | | | | | - | | | | | | - | | | | | | 10,554 | | |
|
Capital contributions from conversion
of convertible debt to ordinary shares |
| | | | 9,973,253 | | | | | | 10 | | | | | | 1,694 | | | | | | - | | | | | | - | | | | | | 1,704 | | |
|
Capital contributions from settlement of the warrant liability
|
| | | | 2,208,865 | | | | | | 2 | | | | | | 1,057 | | | | | | - | | | | | | - | | | | | | 1,059 | | |
|
Share-based compensation expense
|
| | | | - | | | | | | - | | | | | | 535 | | | | | | - | | | | | | - | | | | | | 535 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | (9,605) | | | | | | - | | | | | | (9,605) | | |
|
Other comprehensive income
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 662 | | | | | | 662 | | |
|
Balance as of December 31, 2020
|
| | | | 209,196,827 | | | | | $ | 238 | | | | | $ | 14,945 | | | | | $ | (10,885) | | | | | $ | 658 | | | | | $ | 4,956 | | |
(In Thousands)
| | | |
For the year ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (9,605) | | | | | $ | (1,201) | | |
|
Adjustments to reconcile net loss to cash used in operating activities:
|
| | | | | | | | | | | | |
|
Depreciation
|
| | | | 15 | | | | | | 1 | | |
|
Warrant liability fair value adjustment
|
| | | | 1,670 | | | | | | (1,146) | | |
|
Redeemable preferred shares fair value adjustment
|
| | | | 70 | | | | | | - | | |
|
Convertible notes fair value adjustment
|
| | | | 201 | | | | | | - | | |
|
Share-based compensation expense
|
| | | | 535 | | | | | | 192 | | |
|
Foreign currency transaction gain on redeemable preferred shares
|
| | | | (807) | | | | | | - | | |
|
Gain on settlement of warrant liability
|
| | | | (466) | | | | | | - | | |
|
Other
|
| | | | 82 | | | | | | 10 | | |
|
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid assets
|
| | | | (408) | | | | | | (15) | | |
|
VAT receivable
|
| | | | (231) | | | | | | (183) | | |
|
Accounts payable and accrued liabilities
|
| | | | 1,347 | | | | | | 1,151 | | |
|
Accounts payable and accrued liabilities - related party
|
| | | | 226 | | | | | | 20 | | |
|
Deferred income
|
| | | | - | | | | | | (30) | | |
|
Other long term-liabilities
|
| | | | 35 | | | | | | - | | |
|
Net cash used in operating activities
|
| | | | (7,336) | | | | | | (1,201) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (71) | | | | | | (20) | | |
|
Net cash used in investing activities
|
| | | | (71) | | | | | | (20) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Capital contributions - ordinary shares
|
| | | | 12,351 | | | | | | - | | |
|
Issuance costs
|
| | | | (799) | | | | | | - | | |
|
Proceeds from issuance of warrant liability
|
| | | | - | | | | | | 1,229 | | |
|
Proceeds from issuance of convertible debt
|
| | | | 1,104 | | | | | | - | | |
|
Proceeds from issuance of convertible debt - related party
|
| | | | 427 | | | | | | - | | |
|
Proceeds from issuance of redeemable preferred shares
|
| | | | 7,500 | | | | | | - | | |
|
Payments related to convertible debt
|
| | | | (125) | | | | | | - | | |
|
Net cash provided by financing activities
|
| | | | 20,458 | | | | | | 1,229 | | |
|
Effect of changes in foreign exchange rates on cash, cash equivalents, and restricted cash
|
| | | | 1,637 | | | | | | (2) | | |
|
Net increase in cash, cash equivalents, and restricted cash
|
| | | | 14,688 | | | | | | 6 | | |
|
Cash, cash equivalents, and restricted cash at beginning of period
|
| | | | 257 | | | | | | 251 | | |
|
Cash, cash equivalents, and restricted cash at end of period
|
| | | $ | 14,945 | | | | | $ | 257 | | |
|
Supplemental disclosures of cash flow information
|
| | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 14 | | | | | $ | - | | |
|
Cash paid for income taxes
|
| | | $ | - | | | | | $ | - | | |
| Significant non-cash investing and financing activities | | | | | | | | | | | | | |
|
Conversion of convertible debt to ordinary shares
|
| | | $ | 1,704 | | | | | $ | - | | |
|
Equity settlement of warrant liability through issuance of ordinary shares
|
| | | $ | 1,057 | | | | | $ | - | | |
|
Non-cash settlement of warrant liability through assumption of accrued liability
|
| | | $ | 360 | | | | | $ | - | | |
| Reconciliation to consolidated balance sheets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 14,749 | | | | | $ | 179 | | |
|
Restricted cash
|
| | | | 196 | | | | | | 78 | | |
|
Cash, cash equivalents, and restricted cash
|
| | | $ | 14,945 | | | | | $ | 257 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
Office equipment
|
| | | $ | 98 | | | | | $ | 20 | | |
|
Less: Accumulated depreciation and amortization
|
| | | | (15) | | | | | | (1) | | |
|
Less: Foreign currency translation effects
|
| | | | (3) | | | | | | - | | |
|
Property and equipment, net
|
| | | $ | 80 | | | | | $ | 19 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
Accrued research and development costs (Note 7)
|
| | | $ | 445 | | | | | $ | - | | |
|
Accrued professional and legal fees
|
| | | | 245 | | | | | | 178 | | |
|
Accrued payroll and payroll related expenses
|
| | | | 518 | | | | | | 242 | | |
|
Accrued share-based compensation expense
|
| | | | 460 | | | | | | - | | |
|
Accrued other operating costs
|
| | | | 485 | | | | | | 22 | | |
|
Total accrued liabilities
|
| | | $ | 2,153 | | | | | $ | 442 | | |
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable preferred shares
|
| | | $ | - | | | | | $ | - | | | | | $ | 7,574 | | | | | $ | 7,574 | | |
|
Total fair value
|
| | | $ | - | | | | | $ | - | | | | | $ | 7,574 | | | | | $ | 7,574 | | |
| | | |
As of December 31, 2019
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liability
|
| | | $ | - | | | | | $ | - | | | | | $ | 93 | | | | | $ | 93 | | |
|
Total fair value
|
| | | $ | - | | | | | $ | - | | | | | $ | 93 | | | | | $ | 93 | | |
| | | |
For the year ended December 31, 2020
|
| |||||||||||||||
| | | |
Redeemable
preferred shares |
| |
2020
Convertible Notes |
| |
Warrant
liability |
| |||||||||
| | | | | | |||||||||||||||
|
Balance (beginning of year)
|
| | | $ | - | | | | | $ | - | | | | | $ | 93 | | |
|
Additions
|
| | | | 7,500 | | | | | | 1,531 | | | | | | 76 | | |
|
Accrued interest
|
| | | | - | | | | | | 33 | | | | | | - | | |
|
Fair value measurement adjustments
|
| | | | 70 | | | | | | 201 | | | | | | 233 | | |
|
Foreign currency exchange effects
|
| | | | 4 | | | | | | - | | | | | | (6) | | |
|
Transfer to Level 2
|
| | | | - | | | | | | - | | | | | | (396) | | |
|
Settlements
|
| | | | - | | | | | | (1,765) | | | | | | - | | |
|
Balance (end of year)
|
| | | $ | 7,574 | | | | | $ | - | | | | | $ | - | | |
| | | |
For the year ended December 31, 2019
|
| |||||||||||||||
| | | |
Redeemable
preferred shares |
| |
2020
Convertible Notes |
| |
Warrant
liability |
| |||||||||
|
Balance (beginning of year)
|
| | | $ | - | | | | | $ | - | | | | | $ | - | | |
|
Additions
|
| | | | - | | | | | | - | | | | | | 1,229 | | |
|
Accrued interest
|
| | | | - | | | | | | - | | | | | | - | | |
|
Fair value measurement adjustments
|
| | | | - | | | | | | - | | | | | | (1,146) | | |
|
Foreign currency exchange effects
|
| | | | - | | | | | | - | | | | | | 10 | | |
|
Transfer to Level 2
|
| | | | - | | | | | | - | | | | | | - | | |
|
Settlements
|
| | | | - | | | | | | - | | | | | | - | | |
|
Balance (end of year)
|
| | | $ | - | | | | | $ | - | | | | | $ | 93 | | |
|
For the year ended December 31, 2020
|
| |
Number
|
| |
Weighted
average exercise price (NOK) |
| |
Weighted
average remaining contractual life (years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
|
Options outstanding at beginning of year
|
| | | | - | | | | | | - | | | | | | | | | | | | | | |
|
Options granted
|
| | | | 375,000 | | | | | | 1.50 | | | | | | | | | | | | | | |
|
Options outstanding at end of year
|
| | | | 375,000 | | | | | | 1.50 | | | | | | 4.75 | | | | | $ | 365 | | |
|
Options exercisable at end of year
|
| | | | - | | | | | | - | | | | | | - | | | | | $ | - | | |
|
For the year ended December 31, 2020
|
| |
Number
|
| |
Weighted
average exercise price (NOK) |
| |
Weighted
average remaining contractual life (years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
|
Performance options outstanding at beginning of year
|
| | | | - | | | | | | - | | | | | | | | | | | | | | |
|
Performance options granted
|
| | | | 625,000 | | | | | | 1.50 | | | | | | | | | | | | | | |
|
Performance options outstanding at end of year
|
| | | | 625,000 | | | | | | 1.50 | | | | | | 4.75 | | | | | $ | 608 | | |
|
Performance options exercisable at end of year
|
| | | | - | | | | | | - | | | | | | - | | | | | $ | - | | |
| | | |
As of December 31,
2020 |
| |||
|
Fair value per option
|
| | | $ | 0.97 | | |
| Valuation assumptions | | | | | | | |
|
Expected option term (years)
|
| | | | 4.75 | | |
|
Expected volatility
|
| | | | 45.70% | | |
|
Expected dividend yield
|
| | | | 0.00% | | |
|
Risk-free interest rate
|
| | | | (0.73)% | | |
|
For the year ended December 31, 2020
|
| |
Number
|
| |
Weighted
average exercise price (NOK) |
| |
Weighted
average remaining contractual life (years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
|
Warrants outstanding at beginning of year
|
| | | | - | | | | | | - | | | | | | | | | | | | | | |
|
Warrants granted
|
| | | | 12,154,303 | | | | | | 1.57 | | | | | | | | | | | | | | |
|
Warrants outstanding at end of year
|
| | | | 12,154,303 | | | | | | 1.57 | | | | | | 3.81 | | | | | $ | 11,724 | | |
|
Warrants exercisable at end of year
|
| | | | 9,595,374 | | | | | | 1.49 | | | | | | 3.56 | | | | | $ | 9,340 | | |
| | | |
July 8,
2020 |
| |
October 6,
2020 |
| ||||||
|
Grant date fair value per warrant
|
| | | $ | 0.05 | | | | | $ | 0.07 | | |
| Valuation assumptions | | | | | | | | | | | | | |
|
Expected term (years)
|
| | | | 4.00 | | | | | | 2.80 | | |
|
Expected volatility
|
| | | | 43.29% | | | | | | 43.10% | | |
|
Expected dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
|
Risk-free interest rate
|
| | | | (0.65)% | | | | | | (0.71)% | | |
| | | |
For the year ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
Pretax net loss
|
| | | $ | (9,605) | | | | | $ | (1,201) | | |
|
Statutory tax rate
|
| | | | 22% | | | | | | 22% | | |
|
Income taxes calculated at statutory tax rate
|
| | | $ | (2,113) | | | | | $ | (264) | | |
|
Changes in valuation allowance
|
| | | | 1,728 | | | | | | 468 | | |
|
Permanent tax items
|
| | | | 385 | | | | | | (205) | | |
|
Effect of change in exchange rate
|
| | | | - | | | | | | - | | |
|
Effect of change in tax rate
|
| | | | - | | | | | | 1 | | |
|
Tax expense
|
| | | $ | - | | | | | $ | - | | |
|
Effective rate of tax
|
| | | | 0% | | | | | | 0% | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Tax losses carryforwards
|
| | | $ | 2,494 | | | | | $ | 496 | | |
|
Accruals and provisions for liabilities
|
| | | | - | | | | | | - | | |
|
Total deferred tax assets before valuation allowance
|
| | | | 2,494 | | | | | | 496 | | |
|
Valuation allowance
|
| | | | (2,397) | | | | | | (485) | | |
|
Total deferred tax assets
|
| | | | 97 | | | | | | 11 | | |
| Deferred tax liabilities | | | | | | | | | | | | | |
|
Property and equipment
|
| | | | 2 | | | | | | 1 | | |
|
Prepayment and deferred income
|
| | | | 95 | | | | | | 10 | | |
|
Total deferred tax liabilities
|
| | | | 97 | | | | | | 11 | | |
|
Net deferred tax asset
|
| | | $ | - | | | | | $ | - | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
Accounts payable
|
| | | $ | 320 | | | | | $ | 31 | | |
|
Accrued professional and legal fees
|
| | | | - | | | | | | 21 | | |
|
Accrued other operating costs
|
| | | | 2 | | | | | | 20 | | |
|
Accrued interest
|
| | | | - | | | | | | 3 | | |
|
Total accounts payable and accrued liabilities - related party
|
| | | $ | 322 | | | | | $ | 75 | | |
| | | |
For the year ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net loss attributable to ordinary shareholders - basic
|
| | | $ | (9,605) | | | | | $ | (1,201) | | |
|
Dilutive effect of Investment Agreement Warrants
|
| | | | - | | | | | | (1,136) | | |
|
Net loss attributable to ordinary shareholders - diluted
|
| | | $ | (9,605) | | | | | $ | (2,337) | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted average ordinary shares outstanding - basic
|
| | | | 158,142,423 | | | | | | 118,700,000 | | |
|
Dilutive effect of Investment Agreement Warrants
|
| | | | - | | | | | | 800,174 | | |
|
Weighted average ordinary shares outstanding - diluted
|
| | | | 158,142,423 | | | | | | 119,500,174 | | |
| Earnings per share: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (0.06) | | | | | $ | (0.01) | | |
|
Diluted
|
| | | $ | (0.06) | | | | | $ | (0.02) | | |
| | | |
For the year ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
2018 Convertible Notes
|
| | |
|
-
|
| | | | | 921,053 | | |
|
EDGE warrants
|
| | | | 5,257,396 | | | | | | - | | |
|
Other nonemployee warrants
|
| | | | 170,301 | | | | | | - | | |
|
Employee options
|
| | | | 327,869 | | | | | | - | | |
|
Redeemable preferred shares
|
| | | | 1,024,590 | | | | | | - | | |
(U.S. dollars in actuals)
| | Assets | | | | | | | |
| |
Cash
|
| | | $ | 1,638,218 | | |
| |
Total Assets
|
| | | $ | 1,638,218 | | |
| | Liabilities, Temporary Equity and Shareholders' Equity | | | | | | | |
| |
Current Liabilities
|
| | | | | | |
| |
Advance of equity contribution
|
| | | $ | 1,600,000 | | |
| |
Accounts payable
|
| | | | 246 | | |
| |
Total Current Liabilities
|
| | | | 1,600,246 | | |
| |
Total Liabilities
|
| | | | 1,600,246 | | |
| |
Ordinary shares subject to possible redemption, no nominal value, 40,000 shares authorized, issued and outstanding
|
| | | | 40,000 | | |
| | Shareholders' Equity | | | | | | | |
| |
Accumulated deficit
|
| | | | (2,028) | | |
| |
Total Shareholders' Equity
|
| | | | 37,972 | | |
| |
Total Liabilities, Temporary Equity and Shareholders' Equity
|
| | | $ | 1,638,218 | | |
July 7, 2021
(U.S. dollars in actuals)
| | Assets | | | | | | | |
| |
Cash
|
| | | $ | 39,736 | | |
| |
Total Assets
|
| | | $ | 39,736 | | |
| | Liabilities, Temporary Equity and Shareholder's Equity | | | | | | | |
| |
Accounts payable
|
| | | $ | 261 | | |
| |
Total Liabilities
|
| | | | 261 | | |
| |
Ordinary shares subject to possible redemption, no nominal value, 40,000 shares authorized, issued and outstanding
|
| | | | 40,000 | | |
| | Shareholder's Equity | | | | | | | |
| |
Accumulated deficit
|
| | | | (525) | | |
| |
Total Shareholder's Equity
|
| | | | (525) | | |
| |
Total Liabilities, Temporary Equity and Shareholder's Equity
|
| | | $ | 39,736 | | |
CONDENSED BALANCE SHEETS
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | |
(unaudited)
|
| | ||||||||
| ASSETS | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 299,995 | | | | | $ | 370,958 | | |
|
Prepaid expenses and other current assets
|
| | | | 139,667 | | | | | | 234,167 | | |
|
Total Current Assets
|
| | | | 439,662 | | | | | | 605,125 | | |
|
Marketable securities held in Trust Account
|
| | | | 289,843,099 | | | | | | 289,834,441 | | |
|
Investment in Business
|
| | | | 3,765 | | | | | | - | | |
|
Total Assets
|
| | | $ | 290,286,526 | | | | | $ | 290,439,566 | | |
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 10,735,482 | | | | | $ | 3,405,463 | | |
|
Total Current Liabilities
|
| | | | 10,735,482 | | | | | | 3,405,463 | | |
|
Deferred underwriting fee payable
|
| | | | 10,062,500 | | | | | | 10,062,500 | | |
|
Warrant liabilities
|
| | | | 62,823,750 | | | | | | 35,356,250 | | |
|
Total Liabilities
|
| | | | 83,621,732 | | | | | | 48,824,213 | | |
| Commitments (Note 5) | | | | | | | | | | | | | |
|
Class A ordinary shares subject to possible redemption, 20,003,452 and 23,470,955 shares at redemption value at June 30, 2021 and December 31, 2020
|
| | | | 201,664,784 | | | | | | 236,615,344 | | |
| Shareholders' Equity | | | | | | | | | | | | | |
|
Preference shares, $0.0001 par value; 2,000,000 shares authorized; none issued and outstanding
|
| | | | - | | | | | | - | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 8,746,548 and 5,279,045 shares issued and outstanding (excluding 20,003,452 and 23,470,955 shares subject to possible redemption) at June 30, 2021 and December 31, 2020, respectively
|
| | | | 875 | | | | | | 528 | | |
|
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized;
7,187,500 shares issued and outstanding at June 30, 2021 and December 31, 2020 |
| | | | 719 | | | | | | 719 | | |
|
Additional paid-in capital
|
| | | | 53,057,770 | | | | | | 18,107,557 | | |
|
Accumulated deficit
|
| | | | (48,059,354) | | | | | | (13,108,795) | | |
|
Total Shareholders' Equity
|
| | | | 5,000,010 | | | | | | 5,000,009 | | |
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
| | | $ | 290,286,526 | | | | | $ | 290,439,566 | | |
CONDENSED STATEMENTS OF OPERATIONS
(Unaudited)
| | | |
Three Months
Ended June 30, |
| |
Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
Operating and formation costs
|
| | | $ | 3,662,436 | | | | | $ | 453,873 | | | | | $ | 8,991,717 | | | | | $ | 953,718 | | |
|
Loss from operations
|
| | | | (3,662,436) | | | | | | (453,873) | | | | | | (8,991,717) | | | | | | (953,718) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest earned on marketable securities held
in Trust Account |
| | | | 4,377 | | | | | | 958,571 | | | | | | 8,658 | | | | | | 1,851,161 | | |
|
Unrealized loss on marketable securities held
in Trust Account |
| | | | - | | | | | | (920,962) | | | | | | - | | | | | | (39,071) | | |
|
Change in fair value of warrant liabilities
|
| | | | (373,750) | | | | | | 2,000,000 | | | | | | (25,967,500) | | | | | | 9,668,750 | | |
|
Other income (expense), net
|
| | | | (369,373) | | | | | | 2,037,609 | | | | | | (25,958,842) | | | | | | 11,480,840 | | |
|
Net income (loss)
|
| | | $ | (4,031,809) | | | | | $ | 1,583,736 | | | | | $ | (34,950,559) | | | | | $ | 10,527,122 | | |
|
Weighted average redeemable ordinary shares outstanding, basic and diluted
|
| | | | 20,403,682 | | | | | | 25,129,917 | | | | | | 23,470,955 | | | | | | 24,760,725 | | |
|
Basic and diluted net income per redeemable ordinary share (Note 2)
|
| | | $ | - | | | | | $ | 0.03 | | | | | $ | - | | | | | $ | 0.07 | | |
|
Weighted average non-redeemable ordinary shares outstanding, basic and diluted
|
| | | | 15,533,818 | | | | | | 10,807,583 | | | | | | 14,008,655 | | | | | | 11,176,775 | | |
|
Basic and diluted net income (loss) per non-redeemable ordinary share (Note 2)
|
| | | $ | (0.26) | | | | | $ | 0.07 | | | | | $ | (2.50) | | | | | $ | 0.80 | | |
CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(Unaudited)
| | | |
Three and Six Months Ended June 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
Class A Ordinary
Shares |
| |
Class B Ordinary
Shares |
| |
Additional
Paid in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders' Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance - January 1, 2021
|
| | | | 5,279,045 | | | | | $ | 528 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 18,107,557 | | | | | $ | (13,108,795) | | | | | $ | 5,000,009 | | |
|
Class A ordinary shares subject to redemption
|
| | | | 3,067,273 | | | | | | 307 | | | | | | - | | | | | | - | | | | | | 30,918,442 | | | | | | - | | | | | | 30,918,749 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (30,918,750) | | | | | | (30,918,750) | | |
|
Balance - March 31, 2021
|
| | | | 8,346,318 | | | | | $ | 835 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 49,025,999 | | | | | $ | (44,027,545) | | | | | $ | 5,000,008 | | |
|
Class A ordinary shares subject to redemption
|
| | | | 400,230 | | | | | | 40 | | | | | | - | | | | | | - | | | | | | 4,031,771 | | | | | | - | | | | | | 4,031,811 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (4,031,809) | | | | | | (4,031,809) | | |
|
Balance - June 30, 2021
|
| | | | 8,746,548 | | | | | $ | 875 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 53,057,770 | | | | | $ | (48,059,354) | | | | | $ | 5,000,010 | | |
| | | |
Three and Six Months Ended June 30, 2020
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
Class A Ordinary
Shares |
| |
Class B Ordinary
Shares |
| |
Additional
Paid in Capital |
| |
(Accumulated
Deficit) Retained Earnings |
| |
Total
Shareholders' Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance - January 1, 2020
|
| | | | 4,358,467 | | | | | $ | 436 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 9,778,630 | | | | | $ | (4,779,782) | | | | | $ | 5,000,003 | | |
|
Class A ordinary shares subject to redemption
|
| | | | (738,384) | | | | | | (73) | | | | | | - | | | | | | - | | | | | | (8,943,307) | | | | | | - | | | | | | (8,943,380) | | |
|
Net income
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 8,943,386 | | | | | | 8,943,386 | | |
|
Balance - March 31, 2020
|
| | | | 3,620,083 | | | | | $ | 363 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 835,323 | | | | | $ | 4,163,604 | | | | | $ | 5,000,009 | | |
|
Class A ordinary shares subject to redemption
|
| | | | (153,939) | | | | | | (17) | | | | | | - | | | | | | - | | | | | | (835,323) | | | | | | (748,398) | | | | | | (1,583,738) | | |
|
Net income
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 1,583,736 | | | | | | 1,583,736 | | |
|
Balance - June 30, 2020
|
| | | | 3,466,144 | | | | | $ | 346 | | | | | | 7,187,500 | | | | | $ | 719 | | | | |
$
|
-
|
| | | | $ | 4,998,942 | | | | | $ | 5,000,007 | | |
CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
| | | |
Six Months Ended
June 30, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | (34,950,559) | | | | | $ | 10,527,122 | | |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (8,658) | | | | | | (1,851,161) | | |
|
Unrealized loss on marketable securities held in Trust Account
|
| | | | - | | | | | | 39,071 | | |
|
Change in fair value of warrant liabilities
|
| | | | 25,967,500 | | | | | | (9,668,750) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses and other current assets
|
| | | | 94,500 | | | | | | 28,333 | | |
|
Accounts payable and accrued expenses
|
| | | | 7,330,019 | | | | | | 42,623 | | |
|
Net cash used in operating activities
|
| | | | (1,567,198) | | | | | | (882,762) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Investment in Norway Sub 1
|
| | | | (3,765) | | | | | | - | | |
|
Net cash used in investing activities
|
| | |
|
(3,765)
|
| | | | | - | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Advances from related party
|
| | | | 550,000 | | | | | | - | | |
|
Repayment of advances from related party
|
| | | | (550,000) | | | | | | - | | |
|
Proceeds from promissory note - related party
|
| | | | 1,500,000 | | | | | | - | | |
|
Net cash provided by financing activities
|
| | | | 1,500,000 | | | | | | - | | |
|
Net Change in Cash
|
| | | | (70,963) | | | | | | (882,762) | | |
|
Cash - Beginning
|
| | | | 370,958 | | | | | | 2,282,362 | | |
| Cash - Ending | | | | $ | 299,995 | | | | | $ | 1,399,600 | | |
| Non-cash investing and financing activities: | | | | | | | | | | | | | |
|
Conversion of Promissory note - related party to Private Warrants
|
| | | $ | 1,500,000 | | | | | $ | - | | |
|
Change in fair value of Class A ordinary shares subject to redemption
|
| | | $ | (34,950,560) | | | | | $ | 10,527,118 | | |
JUNE 30, 2021
(Unaudited)
JUNE 30, 2021
(Unaudited)
JUNE 30, 2021
(Unaudited)
JUNE 30, 2021
(Unaudited)
JUNE 30, 2021
(Unaudited)
JUNE 30, 2021
(Unaudited)
| | | |
Three Months
Ended June 30, |
| |
Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Redeemable ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income attributable to redeemable
ordinary shares |
| | | $ | 3,046 | | | | | $ | 843,004 | | | | | $ | 6,024 | | | | | $ | 1,627,982 | | |
|
Net income attributable to redeemable ordinary shares
|
| | | $ | 3,046 | | | | | $ | 843,004 | | | | | $ | 6,024 | | | | | $ | 1,627,982 | | |
|
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average redeemable ordinary shares outstanding, basic and diluted
|
| | | | 20,403,682 | | | | | | 25,129,917 | | | | | | 23,470,955 | | | | | | 24,760,725 | | |
|
Basic and diluted net income per redeemable
ordinary share |
| | | $ | - | | | | | $ | 0.03 | | | | | $ | - | | | | | $ | 0.07 | | |
| Non-redeemable ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | (4,031,809) | | | | | $ | 1,583,736 | | | | | $ | (34,950,559) | | | | | $ | 10,527,122 | | |
|
Less: Net income attributable to redeemable ordinary shares
|
| | | | (3,046) | | | | | | (843,004) | | | | | | (6,024) | | | | | | (1,627,982) | | |
JUNE 30, 2021
(Unaudited)
| | | |
Three Months
Ended June 30, |
| |
Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
Net income (loss) attributable to non-redeemable ordinary shares
|
| | | $ | (4,034,855) | | | | | $ | 740,732 | | | | | $ | (34,956,583) | | | | | $ | 8,899,140 | | |
|
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average non-redeemable ordinary shares outstanding, basic and diluted
|
| | | | 15,533,818 | | | | | | 10,807,583 | | | | | | 14,008,655 | | | | | | 11,176,775 | | |
|
Basic and diluted net income (loss) per non-redeemable ordinary share
|
| | | $ | (0.26) | | | | | $ | 0.07 | | | | | $ | (2.50) | | | | | $ | 0.80 | | |
| |
JUNE 30, 2021
(Unaudited)
JUNE 30, 2021
(Unaudited)
JUNE 30, 2021
(Unaudited)
JUNE 30, 2021
(Unaudited)
JUNE 30, 2021
(Unaudited)
JUNE 30, 2021
(Unaudited)
| | | |
June 30, 2021
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketable securities held in Trust Account
|
| | | $ | 289,843,099 | | | | | $ | - | | | | | $ | - | | | | | $ | 289,843,099 | | |
|
Total fair value
|
| | | $ | 289,843,099 | | | | | $ | - | | | | | $ | - | | | | | $ | 289,843,099 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Public Warrants
|
| | | $ | 30,331,250 | | | | | $ | - | | | | | $ | - | | | | | $ | 30,331,250 | | |
|
Private Placement Warrants
|
| | | | - | | | | | | - | | | | | | 32,492,500 | | | | | | 32,492,500 | | |
JUNE 30, 2021
(Unaudited)
| | | |
June 30, 2021
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
|
Total fair value
|
| | | $ | 30,331,250 | | | | | $ | - | | | | | $ | 32,492,500 | | | | | $ | 62,823,750 | | |
| |
| | | |
December 31, 2020
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketable securities held in Trust Account
|
| | | $ | 289,834,441 | | | | | $ | - | | | | | $ | - | | | | | $ | 289,834,441 | | |
|
Total fair value
|
| | | $ | 289,834,441 | | | | | $ | - | | | | | $ | - | | | | | $ | 289,834,441 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Public Warrants
|
| | | $ | 17,681,250 | | | | | $ | - | | | | | $ | - | | | | | $ | 17,681,250 | | |
|
Private Placement Warrants
|
| | | | - | | | | | | - | | | | | | 17,675,000 | | | | | | 17,675,000 | | |
|
Total fair value
|
| | | $ | 17,681,250 | | | | | $ | - | | | | | $ | 17,675,000 | | | | | $ | 35,356,250 | | |
JUNE 30, 2021
(Unaudited)
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Risk-free interest rate
|
| | | | 0.88% | | | | | | 0.43% | | |
|
Term (years)
|
| | | | 5.04 | | | | | | 5.5 | | |
|
Volatility
|
| | | | 40.78% | | | | | | 26.17% | | |
|
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
|
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
|
Share price
|
| | | $ | 9.91 | | | | | $ | 10.06 | | |
| | | |
Public
Warrants |
| |
Private
Placement Warrants |
| |
Warrant
Liabilities |
| |||||||||
|
Fair value as of December 31, 2020
|
| | | $ | 17,681,250 | | | | | $ | 17,675,000 | | | | | $ | 35,356,250 | | |
|
Change in fair value of warrant liabilities
|
| | | | 12,650,000 | | | | | | 13,317,500 | | | | | | 25,967,500 | | |
|
Conversion of promissory note - related party
|
| | | | - | | | | | | 1,500,000 | | | | | | 1,500,000 | | |
|
Fair value as of June 30, 2021
|
| | | $ | 30,331,250 | | | | | $ | 32,492,500 | | | | | $ | 62,823,750 | | |
|
Fair value as of December 31, 2019
|
| | | $ | 18,975,000 | | | | | $ | 11,987,500 | | | | | $ | 30,962,500 | | |
|
Change in fair value of warrant liabilities
|
| | | | (11,068,750) | | | | | | 1,400,000 | | | | | | (9,668,750) | | |
|
Fair value as of June 30, 2020
|
| | | $ | 7,906,250 | | | | | $ | 13,387,500 | | | | | $ | 21,293,750 | | |
Alussa Energy Acquisition Corp.
March 1, 2021, except for the effects of the restatement discussed in Note 1A as to which the date is May 5, 2021.
| | | |
December 31,
|
| |||||||||
| | | |
2020
(As Restated) |
| |
2019
(As Restated) |
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 370,958 | | | | | $ | 2,282,362 | | |
|
Prepaid expenses and other current assets
|
| | | | 234,167 | | | | | | 113,049 | | |
|
Total Current Assets
|
| | | | 605,125 | | | | | | 2,395,411 | | |
|
Marketable securities held in Trust Account
|
| | | | 289,834,441 | | | | | | 287,830,781 | | |
|
Total Assets
|
| | | $ | 290,439,566 | | | | | $ | 290,226,192 | | |
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | | | | |
|
Current liabilities - Accounts payable and accrued expenses
|
| | | $ | 3,405,463 | | | | | $ | 5,224 | | |
|
Deferred underwriting fee payable
|
| | | | 10,062,500 | | | | | | 10,062,500 | | |
|
Warrant liabilities
|
| | | | 35,356,250 | | | | | | 30,962,500 | | |
|
Total Liabilities
|
| | | | 48,824,213 | | | | | | 41,030,224 | | |
| Commitments | | | | | | | | | | | | | |
|
Class A ordinary shares subject to possible redemption, 23,470,955 and 24,391,533 shares at redemption value at December 31, 2020 and 2019, respectively
|
| | | | 236,615,344 | | | | | | 244,195,965 | | |
| Shareholders' Equity | | | | | | | | | | | | | |
|
Preference shares, $0.0001 par value; 2,000,000 shares authorized; none issued
and outstanding |
| | | | - | | | | | | - | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 5,279,045 and 4,358,467 shares issued and outstanding (excluding 23,470,955 and 24,391,533 shares subject to possible redemption) at December 31, 2020 and 2019, respectively
|
| | | | 528 | | | | | | 436 | | |
|
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 7,187,500 shares issued and outstanding at December 31, 2020 and 2019
|
| | | | 719 | | | | | | 719 | | |
|
Additional paid-in capital
|
| | | | 18,107,557 | | | | | | 9,778,630 | | |
|
Accumulated deficit
|
| | | | (13,108,795) | | | | | | (4,779,782) | | |
|
Total Shareholders' Equity
|
| | | | 5,000,009 | | | | | | 5,000,003 | | |
|
Total Liabilities and Shareholders' Equity
|
| | | $ | 290,439,566 | | | | | $ | 290,226,192 | | |
| | | |
Year Ended
December 31, 2020 (As Restated) |
| |
For the Period
from June 13, 2019 (Inception) through December 31, 2019 (As Restated) |
| ||||||
|
Operating costs
|
| | | $ | 5,190,525 | | | | | $ | 1,173,063 | | |
|
Loss from operations
|
| | | | (5,190,525) | | | | | | (1,173,063) | | |
| Other income (expense): | | | | | | | | | | | | | |
|
Interest income
|
| | | | 2,003,660 | | | | | | 290,672 | | |
|
Unrealized gain on marketable securities held in Trust Account
|
| | | | - | | | | | | 40,109 | | |
|
Change in fair value of warrant liabilities
|
| | | | (4,393,750) | | | | | | (3,937,500) | | |
|
Other income (expense)
|
| | | | (2,390,090) | | | | | | (3,606,719) | | |
|
Net loss
|
| | | $ | (7,580,615) | | | | | $ | (4,779,782) | | |
|
Weighted average redeemable ordinary shares outstanding, basic and diluted
|
| | | | 24,958,411 | | | | | | 3,820,067 | | |
|
Basic and diluted net income per redeemable ordinary share (Note 3)
|
| | | $ | 0.07 | | | | | $ | 0.06 | | |
|
Weighted average non-redeemable ordinary shares outstanding, basic and diluted
|
| | | | 10,979,089 | | | | | | 7,016,376 | | |
|
Basic and diluted net loss per non-redeemable ordinary share (Note 3)
|
| | | $ | (0.84) | | | | | $ | (0.72) | | |
YEAR ENDED DECEMBER 31, 2020 (AS RESTATED)
| | | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders' Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance - January 1, 2020
|
| | | | 4,358,467 | | | | | $ | 436 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 9,778,630 | | | | | $ | (4,779,782) | | | | | $ | 5,000,003 | | |
|
Class A ordinary shares subject to possible
redemption |
| | | | 920,578 | | | | | | 92 | | | | | | - | | | | | | - | | | | | | 8,328,927 | | | | | | (748,398) | | | | | | 7,580,621 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (7,580,615) | | | | | | (7,580,615) | | |
|
Balance - December 31,
2020 |
| | | | 5,279,045 | | | | | $ | 528 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 18,107,557 | | | | | $ | (13,108,795) | | | | | $ | 5,000,009 | | |
| | | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders' Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance - June 13, 2019 (inception)
|
| | | | - | | | | | $ | - | | | | | | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | |
|
Issuance of Class B ordinary shares to Sponsor
|
| | | | - | | | | | | - | | | | | | 7,187,500 | | | | | | 719 | | | | | | 24,281 | | | | | | - | | | | | | 25,000 | | |
|
Sale of 28,750,000 Units,
net of underwriting discounts and offering expenses |
| | | | 28,750,000 | | | | | | 2,875 | | | | | | - | | | | | | - | | | | | | 253,947,875 | | | | | | - | | | | | | 253,950,750 | | |
|
Class A ordinary shares subject to possible redemption
|
| | | | (24,391,533) | | | | | | (2,439) | | | | | | - | | | | | | - | | | | | | (244,193,526) | | | | | | - | | | | | | (244,195,965) | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (4,779,782) | | | | | | (4,779,782) | | |
|
Balance - December 31, 2019
|
| | | | 4,358,467 | | | | | $ | 436 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 9,778,630 | | | | | $ | (4,779,782) | | | | | $ | 5,000,003 | | |
| | | |
Year Ended
December 31, 2020 (As Restated) |
| |
For the
Period from June 13, 2019 (Inception)Through December 31, 2019 (As Restated) |
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (7,580,615) | | | | | $ | (4,779,782) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (2,003,660) | | | | | | (290,672) | | |
|
Unrealized gain on marketable securities held in Trust Account
|
| | | | - | | | | | | (40,109) | | |
|
Underwriting fees and offering costs allocated to warrant liabilities
|
| | | | - | | | | | | 1,051,990 | | |
|
Change in fair value of warrant liabilities
|
| | | | 4,393,750 | | | | | | 3,937,500 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses and other current assets
|
| | | | (121,118) | | | | | | (113,049) | | |
|
Accounts payable and accrued expenses
|
| | | | 3,400,239 | | | | | | 5,224 | | |
|
Net cash used in operating activities
|
| | | | (1,911,404) | | | | | | (228,898) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Investment of cash in Trust Account
|
| | | | - | | | | | | (287,500,000) | | |
|
Net cash used in investing activities
|
| | | | - | | | | | | (287,500,000) | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | - | | | | | | 281,750,000 | | |
|
Proceeds from sale of Private Placement Warrants
|
| | | | - | | | | | | 8,750,000 | | |
|
Proceeds from promissory note - related party
|
| | | | - | | | | | | 198,959 | | |
|
Repayment of promissory note - related party
|
| | | | - | | | | | | (198,959) | | |
|
Payment of offering costs
|
| | | | - | | | | | | (488,740) | | |
|
Net cash provided by financing activities
|
| | | | - | | | | | | 290,011,260 | | |
|
Net Change in Cash
|
| | | | (1,911,404) | | | | | | 2,282,362 | | |
|
Cash - Beginning
|
| | | | 2,282,362 | | | | | | - | | |
| Cash - Ending | | | | $ | 370,958 | | | | | $ | 2,282,362 | | |
| Non-Cash Investing and Financing Activities: | | | | | | | | | | | | | |
|
Initial classification of Class A ordinary shares subject to possible redemption
|
| | | $ | - | | | | | $ | 247,917,190 | | |
|
Change in fair value of Class A ordinary shares subject to possible redemption
|
| | | $ | (7,580,621) | | | | | $ | (3,721,225) | | |
|
Deferred underwriting fee
|
| | | $ | - | | | | | $ | 10,062,500 | | |
|
Offering costs paid directly by Sponsor from proceeds from issuance of Class B ordinary shares
|
| | | $ | - | | | | | $ | 25,000 | | |
| | | |
December 31, 2020
|
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
| Balance Sheet | | | | | | | | | | | | | | | | | | | |
| Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities
|
| | | $ | - | | | | | $ | 35,356,250 | | | | | $ | 35,356,250 | | |
|
Total Liabilities
|
| | | | 13,467,963 | | | | | | 35,356,250 | | | | | | 48,824,213 | | |
|
Class A ordinary shares subject to possible redemption, 23,470,955 shares at redemption value at December 31, 2020
|
| | | | 271,971,597 | | | | | | (35,356,253) | | | | | | 236,615,344 | | |
| Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 5,279,045 shares issued and outstanding (excluding 23,470,955 shares subject to possible redemption) at December 31, 2020
|
| | | | 177 | | | | | | 351 | | | | | | 528 | | |
|
Additional paid-in capital
|
| | | | 7,976,267 | | | | | | 10,131,290 | | | | | | 18,107,557 | | |
|
Accumulated Deficit
|
| | | | (2,977,157) | | | | | | (10,131,638) | | | | | | (13,108,795) | | |
|
Total Shareholders' Equity
|
| | | | 5,000,006 | | | | | | 3 | | | | | | 5,000,009 | | |
|
Total Liabilities and Shareholders' Equity
|
| | | $ | 290,439,566 | | | | | $ | - | | | | | $ | 290,439,566 | | |
| | | |
December 31, 2019
|
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
| Balance Sheet | | | | | | | | | | | | | | | | | | | |
| Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities
|
| | | $ | - | | | | | $ | 30,962,500 | | | | | $ | 30,962,500 | | |
|
Total Liabilities
|
| | | | 10,067,724 | | | | | | 30,962,500 | | | | | | 41,030,224 | | |
|
Class A ordinary shares subject to possible redemption, 24,391,533 shares at redemption value at December 31, 2019
|
| | | | 275,158,458 | | | | | | (30,962,493) | | | | | | 244,195,965 | | |
| Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 4,358,467 shares issued and outstanding (excluding 24,391,533 shares subject to possible redemption) at December 31, 2019
|
| | | | 127 | | | | | | 309 | | | | | | 436 | | |
|
Additional paid-in capital
|
| | | | 4,789,456 | | | | | | 4,989,174 | | | | | | 9,778,630 | | |
|
(Accumulated deficit) Retained earnings
|
| | | | 209,708 | | | | | | (4,989,490) | | | | | | (4,779,782) | | |
|
Total Shareholders' Equity
|
| | | | 5,000,010 | | | | | | (7) | | | | | | 5,000,003 | | |
|
Total Liabilities and Shareholders' Equity
|
| | | $ | 290,226,192 | | | | | $ | - | | | | | $ | 290,226,192 | | |
| | | |
November 29, 2019
|
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As Revised
|
| |||||||||
| Balance Sheet | | | | | | | | | | | | | | | | | | | |
| Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities
|
| | | $ | - | | | | | $ | 26,515,000 | | | | | $ | 26,515,000 | | |
|
Total Liabilities
|
| | | | 9,236,505 | | | | | | 26,515,000 | | | | | | 35,751,505 | | |
|
Class A ordinary shares subject to possible redemption, 21,223,969 shares at redemption value at November 29, 2019
|
| | | | 238,754,690 | | | | | | (26,515,000) | | | | | | 212,239,690 | | |
| Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 3,776,031 shares issued and outstanding (excluding 21,223,969 shares subject to possible redemption) at December 31, 2019
|
| | | | 112 | | | | | | 265 | | | | | | 377 | | |
|
Additional paid-in capital
|
| | | | 5,005,739 | | | | | | 3,600,876 | | | | | | 8,606,615 | | |
|
Accumulated deficit
|
| | | | (6,565) | | | | | | (3,601,141) | | | | | | (3,607,706) | | |
|
Total Shareholders' Equity
|
| | | | 5,000,005 | | | | | | - | | | | | | 5,000,005 | | |
|
Total Liabilities and Shareholders' Equity
|
| | | $ | 252,991,200 | | | | | $ | - | | | | | $ | 252,991,200 | | |
| | | |
Year Ended December 31, 2020
|
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
| Statement of Operations | | | | | | | | | | | | | | | | | | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | $ | - | | | | | $ | (4,393,750) | | | | | $ | (4,393,750) | | |
|
Other income (expense)
|
| | | | 2,003,660 | | | | | | (4,393,750) | | | | | | (2,390,090) | | |
|
Net loss
|
| | | $ | (3,186,865) | | | | | $ | (4,393,750) | | | | | $ | (7,580,615) | | |
|
Weighted average redeemable ordinary shares outstanding, basic and diluted
|
| | | | - | | | | | | 24,958,411 | | | | | | 24,958,411 | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | - | | | | | $ | 0.07 | | | | | $ | 0.07 | | |
|
Weighted average non-redeemable ordinary shares outstanding,
basic and diluted |
| | | | 8,515,209 | | | | | | 2,463,880 | | | | | | 10,979,089 | | |
|
Basic and diluted net loss per non-redeemable ordinary share
|
| | | $ | (0.60) | | | | | $ | (0.24) | | | | | $ | (0.84) | | |
| | | |
For the Period from June 13, 2019
(Inception) through December 31, 2019 |
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
| Statement of Operations | | | | | | | | | | | | | | | | | | | |
|
Operating costs
|
| | | $ | 121,073 | | | | | $ | 1,051,990 | | | | | $ | 1,173,063 | | |
|
Loss from operations
|
| | | | (121,073) | | | | | | (1,051,990) | | | | | | (1,173,063) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | $ | - | | | | | $ | (3,937,500) | | | | | $ | (3,937,500) | | |
|
Other income (expense)
|
| | | | 330,781 | | | | | | (3,937,500) | | | | | | (3,606,719) | | |
|
Net (loss) income
|
| | | $ | 209,708 | | | | | $ | (4,989,490) | | | | | $ | (4,779,782) | | |
|
Weighted average redeemable ordinary shares outstanding, basic
and diluted |
| | | | - | | | | | | 3,820,067 | | | | | | 3,820,067 | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | - | | | | | $ | 0.06 | | | | | $ | 0.06 | | |
|
Weighted average non-redeemable ordinary shares outstanding, basic and diluted
|
| | | | 6,567,276 | | | | | | 449,100 | | | | | | 7,016,376 | | |
|
Basic and diluted net loss per non-redeemable ordinary share
|
| | | $ | (0.02) | | | | | $ | (0.70) | | | | | $ | (0.72) | | |
| | | |
December 31, 2020
|
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
| Statement of Changes in Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000
shares authorized; 5,279,045 shares issued and outstanding (excluding 23,470,955 shares subject to possible redemption) at December 31, 2020 |
| | | $ | 177 | | | | | $ | 351 | | | | | $ | 528 | | |
|
Additional paid-in capital
|
| | | | 7,976,267 | | | | | | 10,131,290 | | | | | | 18,107,557 | | |
|
Accumulated deficit
|
| | | | (2,977,157) | | | | | | (10,131,638) | | | | | | (13,108,795) | | |
|
Total Shareholders' Equity
|
| | | $ | 5,000,006 | | | | | $ | 3 | | | | | $ | 5,000,009 | | |
| | | |
December 31, 2019
|
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
| Statement of Changes in Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares
authorized; 4,358,467 shares issued and outstanding (excluding 24,391,533 shares subject to possible redemption) at December 31, 2019 |
| | | $ | 127 | | | | | $ | 309 | | | | | $ | 436 | | |
|
Additional paid-in capital
|
| | | | 4,789,456 | | | | | | 4,989,174 | | | | | | 9,778,630 | | |
|
(Accumulated deficit) Retained earnings
|
| | | | 209,708 | | | | | | (4,989,490) | | | | | | (4,779,782) | | |
|
Total Shareholders' Equity
|
| | | $ | 5,000,010 | | | | | $ | (7) | | | | | $ | 5,000,003 | | |
| | | |
Year Ended December 31, 2020
|
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
| Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
| Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (3,186,865) | | | | | $ | (4,393,750) | | | | | $ | (7,580,615) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | - | | | | | | 4,393,750 | | | | | | 4,393,750 | | |
|
Net cash used in operating activities
|
| | | | (1,911,404) | | | | | | - | | | | | | (1,911,404) | | |
| Non-Cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of Class A ordinary shares subject to possible redemption
|
| | | $ | (3,186,861) | | | | | $ | (4,393,760) | | | | | $ | (7,580,621) | | |
| | | |
For the Period from June 13, 2019
(Inception) through December 31, 2019 |
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
| Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
| Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | |
|
Net (loss) income
|
| | | $ | 209,708 | | | | | $ | (4,989,490) | | | | | $ | (4,779,782) | | |
|
Adjustments to reconcile net (loss) income to net cash used
in operating activities: |
| | | | | | | | | | | | | | | | | | |
|
Underwriting fees and offering costs allocated to warrant
liabilities |
| | | | - | | | | | | 1,051,990 | | | | | | 1,051,990 | | |
|
Change in fair value of warrant liabilities
|
| | | | - | | | | | | 3,937,500 | | | | | | 3,937,500 | | |
|
Net cash used in operating activities
|
| | | | (228,898) | | | | | | - | | | | | | (228,898) | | |
| Non-Cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Initial classification of Class A ordinary shares subject to
possible redemption |
| | | $ | 274,942,190 | | | | | $ | (27,025,000) | | | | | $ | 247,917,190 | | |
|
Change in fair value of Class A ordinary shares subject to
possible redemption |
| | | $ | 216,268 | | | | | $ | (3,937,493) | | | | | $ | (3,721,225) | | |
| | | |
Year Ended
December 31, 2020 (As Restated) |
| |
For the Period
from June 13, 2019 (Inception) through December 31, 2019 (As Restated) |
| ||||||
| Redeemable ordinary shares | | | | | | | | | | | | | |
|
Numerator:
|
| | | | | | | | | | | | |
|
Interest income attributable to redeemable ordinary shares
|
| | | $ | 1,635,750 | | | | | $ | 246,606 | | |
|
Net income attributable to redeemable ordinary shares
|
| | | $ | 1,635,750 | | | | | $ | 246,606 | | |
|
Denominator:
|
| | | | | | | | | | | | |
|
Weighted average redeemable ordinary shares outstanding, basic and diluted
|
| | | | 24,958,411 | | | | | | 3,820,067 | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | 0.07 | | | | | $ | 0.06 | | |
| | | |
Year Ended
December 31, 2020 (As Restated) |
| |
For the Period
from June 13, 2019 (Inception) through December 31, 2019 (As Restated) |
| ||||||
| Non-redeemable ordinary shares | | | | | | | | | | | | | |
|
Numerator:
|
| | | | | | | | | | | | |
|
Net loss
|
| | | $ | (7,580,615) | | | | | $ | (4,779,782) | | |
|
Less: Net income attributable to redeemable ordinary shares
|
| | | | (1,635,750) | | | | | | (246,606) | | |
|
Net loss attributable to non-redeemable ordinary shares
|
| | | $ | (9,216,365) | | | | | $ | (5,026,389) | | |
|
Denominator:
|
| | | | | | | | | | | | |
|
Weighted average non-redeemable ordinary shares outstanding, basic and diluted
|
| | | | 10,979,089 | | | | | | 7,016,376 | | |
|
Basic and diluted net loss per non-redeemable ordinary share
|
| | | $ | (0.84) | | | | | $ | (0.72) | | |
| |
| | | |
December 31, 2020 (As Restated)
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketable securities held in Trust Account
|
| | | $ | 289,834,441 | | | | | $ | - | | | | | $ | - | | | | | $ | 289,834,441 | | |
|
Total fair value
|
| | | $ | 289,834,441 | | | | | $ | - | | | | | $ | - | | | | | $ | 289,834,441 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Public Warrants
|
| | | $ | 17,681,250 | | | | | $ | - | | | | | $ | - | | | | | $ | 17,681,250 | | |
|
Private Placement Warrants
|
| | | | - | | | | | | - | | | | | | 17,675,000 | | | | | | 17,675,000 | | |
|
Total fair value
|
| | | $ | 17,681,250 | | | | | $ | - | | | | | $ | 17,675,000 | | | | | $ | 35,356,250 | | |
| | | |
December 31, 2019 (As Restated)
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketable securities held in Trust Account
|
| | | $ | 287,830,781 | | | | | $ | - | | | | | $ | - | | | | | $ | 287,830,781 | | |
|
Total fair value
|
| | | $ | 287,830,781 | | | | | $ | - | | | | | $ | - | | | | | $ | 287,830,781 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Public Warrants
|
| | | $ | - | | | | | $ | - | | | | | $ | 18,975,000 | | | | | $ | 18,975,000 | | |
|
Private Placement Warrants
|
| | | | - | | | | | | - | | | | | | 11,987,500 | | | | | | 11,987,500 | | |
|
Total fair value
|
| | | $ | - | | | | | $ | - | | | | | $ | 30,962,500 | | | | | $ | 30,962,500 | | |
| | | |
November 29,
2019 (Initial Measurement) |
| |
December 5,
2019 (Initial Measurement) |
| |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||||||||
|
Risk-free interest rate
|
| | | | 1.64% | | | | | | 1.64% | | | | | | 1.72% | | | | | | 0.43% | | |
|
Term (years)
|
| | | | 5.5 | | | | | | 5.5 | | | | | | 5.5 | | | | | | 5.5 | | |
|
Volatility
|
| | | | 20.0% | | | | | | 20.0% | | | | | | 20.0% | | | | | | 26.17% | | |
|
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | |
|
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
|
Share price
|
| | | $ | 9.37(1) | | | | | $ | 9.38(1) | | | | | $ | 9.42(1) | | | | | $ | 10.06 | | |
| | | |
Public
Warrant |
| |
Private
Placement Warrants |
| |
Warrants
Liabilities |
| |||||||||
|
Fair value as of June 13, 2019
|
| | | $ | - | | | | | $ | - | | | | | $ | - | | |
|
Fair value for warrants issued on November 29, 2019
|
| | | | 15,875,000 | | | | | | 10,640,000 | | | | | | 26,515,000 | | |
|
Fair value for warrants issued on December 5, 2019
|
| | | | 2,400,000 | | | | | | 997,500 | | | | | | 3,397,500 | | |
|
Change in fair value of warrant liabilities
|
| | | | 700,000 | | | | | | 350,000 | | | | | | 1,050,000 | | |
|
Fair value as of December 31, 2019
|
| | | | 18,975,000 | | | | | | 11,987,500 | | | | | | 30,962,500 | | |
|
Change in fair value of warrant liabilities(1)
|
| | | | (1,293,750) | | | | | | 5,687,500 | | | | | | 4,393,750 | | |
|
Fair value as of December 31, 2020
|
| | | $ | 17,681,250 | | | | | $ | 17,675,000 | | | | | $ | 35,356,250 | | |
| | | |
As Restated
|
| |||||||||||||||
| | | |
September 30,
2020 |
| |
June 30,
2020 |
| |
March 31,
2020 |
| |||||||||
| BALANCE SHEETS | | | | | | | | | | | | | | | | | | | |
| ASSETS | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,109,632 | | | | | $ | 1,399,600 | | | | | $ | 1,880,199 | | |
|
Prepaid expenses and other current assets
|
| | | | 41,817 | | | | | | 84,716 | | | | | | 81,894 | | |
|
Total Current Assets
|
| | | | 1,151,449 | | | | | | 1,484,316 | | | | | | 1,962,093 | | |
|
Marketable securities held in Trust Account
|
| | | | 289,791,930 | | | | | | 289,642,871 | | | | | | 289,605,262 | | |
|
Total Assets
|
| | | $ | 290,943,379 | | | | | $ | 291,127,187 | | | | | $ | 291,567,355 | | |
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | | | | | | | | | | |
|
Current liabilities - Accounts payable and accrued expenses
|
| | | $ | 39,327 | | | | | $ | 47,847 | | | | | $ | 71,751 | | |
|
Deferred underwriting fee payable
|
| | | | 10,062,500 | | | | | | 10,062,500 | | | | | | 10,062,500 | | |
|
Warrant liabilities
|
| | | | 23,606,250 | | | | | | 21,293,750 | | | | | | 23,293,749 | | |
|
Total Liabilities
|
| | | | 33,708,077 | | | | | | 31,404,097 | | | | | | 33,428,000 | | |
|
Commitments
|
| | | | - | | | | | | - | | | | | | - | | |
|
Class A ordinary shares subject to possible redemption, 25,024,040, 25,283,856 and 25,129,917 shares at redemption value at September 30, 2020, June 30, 2020 and March 31, 2020, respectively
|
| | | | 252,235,299 | | | | | | 254,723,083 | | | | | | 253,139,346 | | |
| Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Preference shares, $0.0001 par value; 2,000,000 shares authorized; none issued and outstanding
|
| | | | - | | | | | | - | | | | | | - | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 3,725,960, 3,466,144, and 3,620,083 shares issued and outstanding (excluding 25,024,040, 25,283,856 and 25,129,917 shares subject to possible redemption) at September 30, 2020, June 30, 2020 and March 31, 2020, respectively
|
| | | | 372 | | | | | | 346 | | | | | | 363 | | |
|
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 7,187,500 shares issued and outstanding at September 30, 2020, June 30, 2020, and March 31, 2020
|
| | | | 719 | | | | | | 719 | | | | | | 719 | | |
|
Additional paid-in capital
|
| | | | 2,487,758 | | | | | | - | | | | | | 835,323 | | |
|
Retained earnings
|
| | | | 2,511,154 | | | | | | 4,998,942 | | | | | | 4,163,604 | | |
|
Total Shareholders' Equity
|
| | | | 5,000,003 | | | | | | 5,000,007 | | | | | | 5,000,009 | | |
|
Total Liabilities and Shareholders' Equity
|
| | | $ | 290,943,379 | | | | | $ | 291,127,187 | | | | | $ | 291,567,355 | | |
| | | |
As Restated
|
| |||||||||||||||||||||||||||
| | | |
September 30,
2020 |
| |
June 30,
2020 |
| |
March 31,
2020 |
| |||||||||||||||||||||
| | | |
Three
Months Ended |
| |
Nine
Months Ended |
| |
Three
Months Ended |
| |
Six
Months Ended |
| |
Three
Months Ended |
| |||||||||||||||
|
STATEMENTS OF OPERATIONS
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating costs
|
| | | $ | 324,347 | | | | | $ | 1,278,065 | | | | | $ | 453,873 | | | | | $ | 953,718 | | | | | $ | 499,845 | | |
|
Loss from operations
|
| | | | (324,347) | | | | | | (1,278,065) | | | | | | (453,873) | | | | | | (953,718) | | | | | | (499,845) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 93,440 | | | | | | 1,944,601 | | | | | | 958,571 | | | | | | 1,851,161 | | | | | | 892,590 | | |
|
Unrealized gain on marketable
securities held in Trust Account |
| | | | 55,619 | | | | | | 16,548 | | | | | | (920,962) | | | | | | (39,071) | | | | | | 881,891 | | |
|
Change in fair value of warrant
liabilities |
| | | | (2,312,500) | | | | | | 7,356,250 | | | | | | 2,000,000 | | | | | | 9,668,750 | | | | | | 7,668,750 | | |
|
Other income (expense)
|
| | | | (2,163,441) | | | | | | 9,317,399 | | | | | | 2,037,609 | | | | | | 11,480,840 | | | | | | 9,443,231 | | |
|
Net income (loss)
|
| | | $ | (2,487,788) | | | | | $ | 8,039,334 | | | | | $ | 1,583,736 | | | | | $ | 10,527,122 | | | | | $ | 8,943,386 | | |
|
Weighted average redeemable ordinary shares outstanding, basic and diluted
|
| | | | 25,283,856 | | | | | | 24,936,375 | | | | | | 25,129,917 | | | | | | 24,760,725 | | | | | | 24,391,533 | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | 0.00 | | | | | $ | 0.07 | | | | | $ | 0.03 | | | | | $ | 0.07 | | | | | $ | 0.03 | | |
|
Weighted average non-redeemable
ordinary shares outstanding, basic and diluted |
| | | | 10,653,644 | | | | | | 11,001,125 | | | | | | 10,807,583 | | | | | | 11,176,775 | | | | | | 11,545,967 | | |
|
Basic and diluted net income (loss)
per non-redeemable ordinary share |
| | | $ | (0.24) | | | | | $ | 0.58 | | | | | $ | 0.07 | | | | | $ | 0.80 | | | | | $ | 0.71 | | |
| | | |
For the Three Months Ended March 31, 2020 (As Restated)
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
Class A Ordinary
Shares |
| |
Class B Ordinary
Shares |
| |
Additional
Paid-In Capital |
| |
(Accumulated
Deficit) Retained Earnings |
| |
Total
Shareholders' Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
|
Balance - January 1, 2020
|
| | | | 4,358,467 | | | | | $ | 436 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 9,778,630 | | | | | $ | (4,779,782) | | | | | $ | 5,000,003 | | |
|
Class A ordinary shares subject to possible redemption
|
| | | | (738,384) | | | | | | (73) | | | | | | - | | | | | | - | | | | | | (8,943,307) | | | | | | - | | | | | | (8,943,380) | | |
|
Net income
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 8,943,386 | | | | | | 8,943,386 | | |
|
Balance - March 31, 2020
|
| | | | 3,620,083 | | | | | $ | 363 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 835,323 | | | | | $ | 4,163,604 | | | | | $ | 5,000,009 | | |
| | | |
For the Three Months Ended June 30, 2020 (As Restated)
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
Class A Ordinary
Shares |
| |
Class B Ordinary
Shares |
| |
Additional
Paid-In Capital |
| |
(Accumulated
Deficit) Retained Earnings |
| |
Total
Shareholders' Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance - March 31, 2020
|
| | | | 3,620,083 | | | | | $ | 363 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 835,323 | | | | | $ | 4,163,604 | | | | | $ | 5,000,009 | | |
|
Class A ordinary shares subject to possible redemption
|
| | | | (153,939) | | | | | | (17) | | | | | | - | | | | | | - | | | | | | (835,323) | | | | | | (748,398) | | | | | | (1,583,738) | | |
|
Net income
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 1,583,736 | | | | | | 1,583,736 | | |
|
Balance - June 30, 2020
|
| | | | 3,466,144 | | | | | $ | 346 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | - | | | | | $ | 4,998,942 | | | | | $ | 5,000,007 | | |
| | | |
For the Six Months Ended June 30, 2020 (As Restated)
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
Class A Ordinary
Shares |
| |
Class B Ordinary
Shares |
| |
Additional
Paid-In Capital |
| |
(Accumulated
Deficit) Retained Earnings |
| |
Total
Shareholders' Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance - January 1, 2020
|
| | | | 4,358,467 | | | | | $ | 436 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 9,778,630 | | | | | $ | (4,779,782) | | | | | $ | 5,000,003 | | |
|
Class A ordinary shares subject to possible redemption
|
| | | | (892,323) | | | | | | (90) | | | | | | - | | | | | | - | | | | | | (9,778,630) | | | | | | (748,398) | | | | | | (10,527,118) | | |
|
Net income
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 10,527,122 | | | | | | 10,527,122 | | |
|
Balance - June 30, 2020
|
| | | | 3,466,144 | | | | | $ | 346 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | - | | | | | $ | 4,998,942 | | | | | $ | 5,000,007 | | |
| | | |
For the Three Months Ended September 30, 2020 (As Restated)
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
Class A Ordinary
Shares |
| |
Class B Ordinary
Shares |
| |
Additional
Paid-In Capital |
| |
(Accumulated
Deficit) Retained Earnings |
| |
Total
Shareholders' Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance - June 30, 2020
|
| | | | 3,466,144 | | | | | $ | 346 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | - | | | | | $ | 4,998,942 | | | | | $ | 5,000,007 | | |
|
Class A ordinary shares subject to possible redemption
|
| | | | 259,816 | | | | | | 26 | | | | | | - | | | | | | - | | | | | | 2,487,758 | | | | | | - | | | | | | 2,487,784 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (2,487,788) | | | | | | (2,487,788) | | |
|
Balance - September 30, 2020
|
| | | | 3,725,960 | | | | | $ | 372 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 2,487,758 | | | | | $ | 2,511,154 | | | | | $ | 5,000,003 | | |
| | | |
For the Nine Months Ended September 30, 2020 (As Restated)
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
Class A Ordinary
Shares |
| |
Class B Ordinary
Shares |
| |
Additional
Paid-In Capital |
| |
(Accumulated
Deficit) Retained Earnings |
| |
Total
Shareholders' Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance - January 1, 2020
|
| | | | 4,358,467 | | | | | $ | 436 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 9,778,630 | | | | | $ | (4,779,782) | | | | | $ | 5,000,003 | | |
|
Class A ordinary shares subject to possible redemption
|
| | | | (632,507) | | | | | | (64) | | | | | | - | | | | | | - | | | | | | (7,290,872) | | | | | | (748,398) | | | | | | (8,039,334) | | |
|
Net income
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 8,039,334 | | | | | | 8,039,334 | | |
|
Balance - September 30, 2020
|
| | | | 3,725,960 | | | | | $ | 372 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 2,487,758 | | | | | $ | 2,511,154 | | | | | $ | 5,000,003 | | |
| | | |
As Restated
|
| |||||||||||||||
| | | |
Nine Months
Ended September 30, 2020 |
| |
Six Months
Ended June 30, 2020 |
| |
Three Months
Ended March 31, 2020 |
| |||||||||
| STATEMENTS OF CASH FLOWS | | | | | | | | | | | | | | | | | | | |
| Cash Flows from Operating Activities | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 8,039,334 | | | | | $ | 10,527,122 | | | | | $ | 8,943,386 | | |
|
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (1,944,601) | | | | | | (1,851,161) | | | | | | (892,590) | | |
|
Unrealized gain on marketable securities held in Trust Account
|
| | | | (16,548) | | | | | | 39,071 | | | | | | (881,891) | | |
|
Change in fair value of warrant liabilities
|
| | | | (7,356,250) | | | | | | (9,668,750) | | | | | | (7,668,750) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
|
Prepaid expenses and other current assets
|
| | | | 71,232 | | | | | | 28,333 | | | | | | 31,155 | | |
|
Accrued expenses
|
| | | | 34,103 | | | | | | 42,623 | | | | | | 66,527 | | |
|
Net cash used in operating activities
|
| | | | (1,172,730) | | | | | | (882,762) | | | | | | (402,163) | | |
|
Net Change in Cash
|
| | | | (1,172,730) | | | | | | (882,762) | | | | | | (402,163) | | |
|
Cash - Beginning
|
| | | | 2,282,362 | | | | | | 2,282,362 | | | | | | 2,282,362 | | |
| Cash - Ending | | | | $ | 1,109,632 | | | | | $ | 1,399,600 | | | | | $ | 1,880,199 | | |
| | | |
As Restated
|
| |||||||||||||||
| | | |
Nine Months
Ended September 30, 2020 |
| |
Six Months
Ended June 30, 2020 |
| |
Three Months
Ended March 31, 2020 |
| |||||||||
| Non-Cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of Class A ordinary shares subject to possible redemption
|
| | | $ | 8,039,334 | | | | | $ | 10,527,118 | | | | | $ | 8,943,381 | | |
| |
| | | |
September 30, 2020
|
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
| Balance Sheet | | | | | | | | | | | | | | | | | | | |
| Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities
|
| | | $ | - | | | | | $ | 23,606,250 | | | | | $ | 23,606,250 | | |
|
Total Liabilities
|
| | | | 10,101,827 | | | | | | 23,606,250 | | | | | | 33,708,077 | | |
|
Class A ordinary shares subject to possible redemption, 25,024,040 shares at redemption value at September 30, 2020
|
| | | | 275,841,548 | | | | | | (23,606,249) | | | | | | 252,235,299 | | |
| Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 3,725,960 shares issued and outstanding (excluding 25,024,040 shares subject to possible redemption) at September 30, 2020
|
| | | | 138 | | | | | | 234 | | | | | | 372 | | |
|
Additional paid-in capital
|
| | | | 4,106,355 | | | | | | (1,618,597) | | | | | | 2,487,758 | | |
|
Retained earnings
|
| | | | 892,792 | | | | | | 1,618,362 | | | | | | 2,511,154 | | |
|
Total Shareholders' Equity
|
| | | | 5,000,004 | | | | | | (1) | | | | | | 5,000,003 | | |
|
Total Liabilities and Shareholders' Equity
|
| | | $ | 290,943,379 | | | | | $ | - | | | | | $ | 290,943,379 | | |
| | | |
June 30, 2020
|
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
| Balance Sheet | | | | | | | | | | | | | | | | | | | |
| Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities
|
| | | $ | - | | | | | $ | 21,293,750 | | | | | $ | 21,293,750 | | |
|
Total Liabilities
|
| | | | 10,110,347 | | | | | | 21,293,750 | | | | | | 31,404,097 | | |
|
Class A ordinary shares subject to possible redemption, 25,283,856 shares at redemption value at June 30, 2020
|
| | | | 276,016,831 | | | | | | (21,293,748) | | | | | | 254,723,083 | | |
| Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 3,466,144 shares issued and outstanding (excluding 25,283,856 shares subject to possible redemption) at June 30, 2020
|
| | | | 135 | | | | | | 211 | | | | | | 346 | | |
|
Additional paid-in capital
|
| | | | 3,931,075 | | | | | | (3,931,075) | | | | | | - | | |
|
Retained earnings
|
| | | | 1,068,080 | | | | | | 3,930,862 | | | | | | 4,998,942 | | |
| | | |
June 30, 2020
|
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
|
Total Shareholders' Equity
|
| | | | 5,000,009 | | | | | | (2) | | | | | | 5,000,007 | | |
|
Total Liabilities and Shareholders' Equity
|
| | | $ | 291,127,187 | | | | | $ | - | | | | | $ | 291,127,187 | | |
| |
| | | |
March 31, 2020
|
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
| Balance Sheet | | | | | | | | | | | | | | | | | | | |
| Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities
|
| | | $ | - | | | | | $ | 23,293,749 | | | | | $ | 23,293,749 | | |
|
Total Liabilities
|
| | | | 10,134,251 | | | | | | 23,293,749 | | | | | | 33,428,000 | | |
|
Class A ordinary shares subject to possible redemption 25,129,917 shares at redemption value at March 31,
2020 |
| | | | 276,433,098 | | | | | | (23,293,752) | | | | | | 253,139,346 | | |
| Shareholders' Equity | | | | | | | | | | | | | | | | | | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 3,620,083 shares issued and outstanding (excluding 25,129,917 shares subject to possible redemption) at March 31, 2020
|
| | | | 131 | | | | | | 232 | | | | | | 363 | | |
|
Additional paid-in capital
|
| | | | 3,514,812 | | | | | | (2,679,489) | | | | | | 835,323 | | |
|
Retained earnings
|
| | | | 1,484,344 | | | | | | 2,679,260 | | | | | | 4,163,604 | | |
|
Total Shareholders' Equity
|
| | | | 5,000,006 | | | | | | 3 | | | | | | 5,000,009 | | |
|
Total Liabilities and Shareholders' Equity
|
| | | $ | 291,567,355 | | | | | $ | - | | | | | $ | 291,567,355 | | |
| | | |
For the Three Months Ended
September 30, 2020 |
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
| Statement of Operations | | | | | | | | | | | | | | | | | | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | $ | - | | | | | $ | (2,312,500) | | | | | $ | (2,312,500) | | |
|
Other income (expense)
|
| | | | 149,059 | | | | | | (2,312,500) | | | | | | (2,163,441) | | |
|
Net loss
|
| | | $ | (175,288) | | | | | $ | (2,312,500) | | | | | $ | (2,487,788) | | |
|
Weighted average redeemable ordinary shares outstanding, basic
and diluted |
| | |
|
-
|
| | | | | 25,283,856 | | | | | | 25,283,856 | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | - | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
|
Weighted average non-redeemable ordinary shares outstanding,
basic and diluted |
| | | | 8,540,023 | | | | | | 2,113,621 | | | | | | 10,653,644 | | |
|
Basic and diluted net loss per non-redeemable ordinary share
|
| | | $ | (0.04) | | | | | $ | (0.20) | | | | | $ | (0.24) | | |
| | | |
For the Nine Months Ended
September 30, 2020 |
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
| Statement of Operations | | | | | | | | | | | | | | | | | | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | $ | - | | | | | $ | 7,356,250 | | | | | $ | 7,356,250 | | |
|
Other income (expense)
|
| | | | 1,961,149 | | | | | | 7,356,250 | | | | | | 9,317,399 | | |
|
Net income
|
| | | $ | 683,084 | | | | | $ | 7,356,250 | | | | | $ | 8,039,334 | | |
|
Weighted average redeemable ordinary shares outstanding, basic
and diluted |
| | | | - | | | | | | 24,936,375 | | | | | | 24,936,375 | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | - | | | | | $ | 0.07 | | | | | $ | 0.07 | | |
|
Weighted average non-redeemable ordinary shares outstanding,
basic and diluted |
| | | | 8,496,307 | | | | | | 2,504,818 | | | | | | 11,001,125 | | |
|
Basic and diluted net income (loss) per non-redeemable ordinary share
|
| | | $ | (0.14) | | | | | $ | 0.72 | | | | | $ | 0.58 | | |
| | | |
For the Three Months Ended
June 30, 2020 |
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
| Statement of Operations | | | | | | | | | | | | | | | | | | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | $ | - | | | | | $ | 2,000,000 | | | | | $ | 2,000,000 | | |
|
Other income (expense)
|
| | | | 37,609 | | | | | | 2,000,000 | | | | | | 2,037,609 | | |
|
Net (loss) income
|
| | | $ | (416,264) | | | | | $ | 2,000,000 | | | | | $ | 1,583,736 | | |
|
Weighted average redeemable ordinary shares outstanding, basic
and diluted |
| | | | - | | | | | | 25,129,917 | | | | | | 25,129,917 | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | - | | | | | $ | 0.03 | | | | | $ | 0.03 | | |
|
Weighted average non-redeemable ordinary shares outstanding,
basic and diluted |
| | | | 8,495,141 | | | | | | 2,312,442 | | | | | | 10,807,583 | | |
|
Basic and diluted net income (loss) per non-redeemable ordinary share
|
| | | $ | (0.05) | | | | | $ | 0.12 | | | | | $ | 0.07 | | |
| | | |
For the Six Months Ended
June 30, 2020 |
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
| Statement of Operations | | | | | | | | | | | | | | | | | | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | $ | - | | | | | $ | 9,668,750 | | | | | $ | 9,668,750 | | |
|
Other income (expense)
|
| | | | 1,812,090 | | | | | | 9,668,750 | | | | | | 11,480,840 | | |
|
Net income
|
| | | $ | 858,372 | | | | | $ | 9,668,750 | | | | | $ | 10,527,122 | | |
| | | |
For the Six Months Ended
June 30, 2020 |
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
|
Weighted average redeemable ordinary shares outstanding, basic
and diluted |
| | | | - | | | | | | 24,760,725 | | | | | | 24,760,725 | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | - | | | | | $ | 0.07 | | | | | $ | 0.07 | | |
|
Weighted average non-redeemable ordinary shares outstanding,
basic and diluted |
| | | | 8,474,209 | | | | | | 2,702,566 | | | | | | 11,176,775 | | |
|
Basic and diluted net income (loss) per non-redeemable ordinary share
|
| | | $ | (0.10) | | | | | $ | 0.90 | | | | | $ | 0.80 | | |
| |
| | | |
For the Three Months Ended
March 31, 2020 |
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
| Statement of Operations | | | | | | | | | | | | | | | | | | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | $ | - | | | | | $ | 7,668,750 | | | | | $ | 7,668,750 | | |
|
Other income (expense)
|
| | | | 1,774,481 | | | | | | 7,668,750 | | | | | | 9,443,231 | | |
|
Net income
|
| | | $ | 1,274,636 | | | | | $ | 7,668,750 | | | | | $ | 8,943,386 | | |
|
Weighted average redeemable ordinary shares outstanding, basic
and diluted |
| | | | - | | | | | | 24,391,533 | | | | | | 24,391,533 | | |
|
Basic and diluted net income per redeemable ordinary share
|
| | | $ | - | | | | | $ | 0.03 | | | | | $ | 0.03 | | |
|
Weighted average non-redeemable ordinary shares outstanding,
basic and diluted |
| | | | 8,453,276 | | | | | | 3,092,691 | | | | | | 11,545,967 | | |
|
Basic and diluted net income (loss) per non-redeemable ordinary share
|
| | | $ | (0.05) | | | | | $ | 0.76 | | | | | $ | 0.71 | | |
| | | |
For the Nine Months Ended
September 30, 2020 |
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
| Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
| Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 683,084 | | | | | $ | 7,356,250 | | | | | $ | 8,039,334 | | |
|
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | - | | | | | | (7,356,250) | | | | | | (7,356,250) | | |
|
Net cash used in operating activities
|
| | | | (1,172,730) | | | | | | - | | | | | | (1,172,730) | | |
| Non-Cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of Class A ordinary shares subject to possible redemption
|
| | | $ | 683,090 | | | | | $ | 7,356,244 | | | | | $ | 8,039,334 | | |
| | | |
For the Six Months Ended
June 30, 2020 |
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
| Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
| Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 858,372 | | | | | $ | 9,668,750 | | | | | $ | 10,527,122 | | |
|
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | - | | | | | | (9,668,750) | | | | | | (9,668,750) | | |
|
Net cash used in operating activities
|
| | | | (882,762) | | | | | | - | | | | | | (882,762) | | |
| Non-Cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of Class A ordinary shares subject to possible redemption
|
| | | $ | 858,373 | | | | | $ | 9,668,745 | | | | | $ | 10,527,118 | | |
| | | |
For the Three Months Ended
March 31, 2020 |
| |||||||||||||||
| | | |
As
Originally Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
| Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
| Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 1,274,636 | | | | | $ | 7,668,750 | | | | | $ | 8,943,386 | | |
|
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | - | | | | | | (7,668,750) | | | | | | (7,668,750) | | |
|
Net cash used in operating activities
|
| | | | (402,163) | | | | | | - | | | | | | (402,163) | | |
| Non-Cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of Class A ordinary shares subject to possible redemption
|
| | | $ | 1,274,640 | | | | | $ | 7,668,741 | | | | | $ | 8,943,381 | | |
Attachments
Disclaimer
FREYR Battery SA published this content on 01 September 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 01 September 2021 20:58:08 UTC.
