Delaware |
3663 |
47-1949578 | ||
(State or other jurisdiction of incorporation or organization) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification Number) |
Craig E. Sherman Megan J. Baier Mark G.C. Bass, Esq. Wilson Sonsini Goodrich & Rosati, P.C. 701 Fifth Avenue Seattle, WA 98104-7036 (206) 883-2500 |
Christiana L. Lin General Counsel 13241 Woodland Park Road Suite 300, Herndon, Virginia, 20171 (571)-230-7163 |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☒ | Smaller reporting company | ||||
Emerging growth company |
| ||||||||
Title of Each Class of Securities to be Registered |
Amount to be Registered (1) |
Proposed Maximum Offering Price Per Share |
Proposed Maximum Aggregate Offering Price |
Amount of Registration Fee | ||||
Class A Common Stock, par value $0.0001 per share (2) (PIPE) |
18,000,000 |
$8.92 (8) |
$160,560,000 (8) |
$14,884 | ||||
Class A Common Stock, par value $0.0001 per share (3) (Palantir PIPE) |
800,000 |
$8.92 (8) |
$7,136,000 (8) |
$662 | ||||
Class A Common Stock, par value $0.0001 per share (4) (Affiliate Shares) |
62,938,725 |
$8.92 (8) |
$561,413,427 (8) |
$52,044 | ||||
Class A Common Stock, par value $0.0001 per share (5) (Private Warrant Shares) |
8,325,000 |
$8.92 (8) |
$74,259,000 (8) |
$6,884 | ||||
Class A Common Stock, par value $0.0001 per share (6) (Public Warrant Shares) |
15,812,500 |
$8.92 (8) |
$141,047,500 (8) |
$13,076 | ||||
Class A Common Stock, par value $0.0001 per share (7) (Catch All) |
523,028 |
$8.92 (8) |
$4,665,410 (8) |
$433 | ||||
Warrants to purchase Class A Common Stock (5) |
8,325,000 |
$- (9) |
$- (9) |
- (9) | ||||
TOTAL |
$87,983 | |||||||
| ||||||||
|
(1) |
Pursuant to Rule 416(a) under the Securities Act, this Registration Statement shall also cover any additional shares of the Registrant’s class A common stock (“Class A Common Stock”) that become issuable as a result of any stock dividend, stock split, recapitalization, or other similar transaction effected without the receipt of consideration that results in an increase to the number of outstanding shares of Class A Common Stock, as applicable. |
(2) |
Consists of an aggregate of 18,000,000 outstanding shares of the Registrant’s Class A Common Stock beneficially owned by a number of subscribers purchased from the Registrant, for a purchase price of $10.00 per share pursuant to separate PIPE Subscription Agreements. These shares are registered for resale on this Registration Statement. |
(3) |
Consists of an aggregate of 800,000 outstanding shares of the Registrant’s Class A Common Stock beneficially owned by Palantir Technologies Inc., for a purchase price of $10.00 per share pursuant to a Subscription Agreement. These shares are registered for resale on this Registration Statement. |
(4) |
Consists of an aggregate of 62,938,725 shares of the Registrant’s Class A Common Stock which were previously registered pursuant to the registration statement on Form S-4 filed with the SEC on August 2, 2021 (File No. 333-256103) (the “Form S-4”), consisting of (i) 49,764,934 shares of the Registrant’s Class A Common Stock owned by certain former stockholders of BlackSky Holdings Inc. (“Legacy BlackSky” and such shares, the “Legacy BlackSky Shares”), (b) 3,497,461 shares of the Registrant’s Class A Common Stock issuable to certain former Legacy BlackSky stockholders upon the vesting of restricted stock units (such shares, the “Legacy BlackSky RSU Shares”), (c) 1,770,080 shares of the Registrant’s Class A Common Stock issuable to a former Legacy BlackSky stockholder upon the exercise of a warrant (such shares, the “Legacy BlackSky Warrant Shares”), (d) 1,843,500 shares of the Registrant’s Class A Common Stock owned by JANA Capital LLC (the “JANA Capital Founder Shares”) and (e) 6,062,750 shares of the Registrant’s Class A Common Stock issued to the Sponsor (as defined below) and certain affiliates of the Sponsor (the “Founder Shares” and, together with the Legacy BlackSky Shares, the Legacy BlackSky RSU Shares, the Legacy BlackSky Warrant Shares and the JANA Capital Founder Shares, the “Affiliate Shares”). These shares are registered for resale on this Registration Statement. |
(5) |
Refers to (A) 8,325,000 private placement warrants that were purchased by the Sponsor registered for resale on this Registration Statement and (B) 8,325,000 shares of the Registrant’s Class A Common Stock issuable upon exercise of such warrants registered for issuance and resale on this Registration Statement. 4,162,500 of the warrants are exercisable for one share of the Registrant’s Class A Common Stock at a price of $11.50 per share and 4,162,500 of the warrants are not exercisable unless and until the date that the Registrant’s Class A Common Stock shall reach a trading price of $20.00 per share on the New York Stock Exchange, and are then exercisable at a price of $20.00 per share. |
(6) |
Consists of the 15,812,500 shares of the Registrant’s Class A Common Stock issuable upon exercise of public warrants that were issued to stockholders, which are registered for issuance on this Registration Statement. Each such warrant is exercisable for one share of the Registrant’s Class A Common Stock at a price of $11.50 per share. |
(7) |
Consists of 523,028 shares of the Registrant’s Class A Common Stock and consisting of (A) 309,862 shares of the Registrant’s Class A Common Stock issuable upon the exercise of 309,862 options to purchase Class A Common Stock, (B) 148,369 shares of the Registrant’s Class A Common Stock issuable upon the vesting of restricted stock units and (C) 64,797 shares of the Registrant’s Class A Common Stock. |
(8) |
Estimated solely for purposes of calculating the registration fee according to Rule 457(c) under the Securities Act based on the average of the high and low prices of the Registrant’s Class A Common Stock quoted on the New York Stock Exchange on October 18, 2021. |
(9) |
Pursuant to Rule 457(g) of the Securities Act, no separate fee is recorded for the warrants and the entire fee is allocated to the underlying Class A Common Stock. |
PRELIMINARY PROSPECTUS |
Subject to Completion |
October 22, 2021 |
Page |
||||
ii |
||||
ii |
||||
ii |
||||
1 |
||||
10 |
||||
60 |
||||
62 |
||||
63 |
||||
64 |
||||
88 |
||||
121 |
||||
128 |
||||
137 |
||||
154 |
||||
167 |
||||
169 |
||||
179 |
||||
190 |
||||
191 |
||||
195 |
||||
199 |
||||
200 |
||||
202 |
||||
F-1 |
• | Service Offerings: |
• | Imagery Services on-demand satellite imaging solutions. The combination of our proprietary small satellite constellation and our platform provides our customers with dawn-to-dusk |
• | Data, Software and Analytics man-made or natural changes. Our event monitoring services are continuously processing a wide range of sensor data and news feeds to detect important global activities that are important to our customers. In addition, we provide technology-enabled professional service solutions related to software development and integration, technical feasibility, and data management and analytics services, all designed to help improve the utilization of our core products and services. |
• | Product Offerings |
• | Engineering and Integration |
• | Defense & Intelligence (“D&I”) Geo-Insights PTE LTD, Trid Pacific and Ursa Space Systems Inc. |
• | Commercial |
• | We have incurred significant losses each year since our inception, we expect our operating expenses to increase, and we cannot give assurances of our future profitability, if any. |
• | If we fail to manage future growth effectively, our business could be harmed. |
• | We may not be able to sustain our revenue growth rate in the future. |
• | Intelsat has a right of first offer with respect to the sale of BlackSky Holdings, Inc., (which is our subsidiary), which might discourage, delay or prevent a sale of BlackSky Holdings, Inc., and therefore, depress the trading price of our Class A Common Stock. |
• | Our ability to grow our business depends on the successful production, launch, commissioning and/or operation of our satellites and related ground systems, software and analytic technologies, which is subject to many uncertainties, some of which are beyond our control. |
• | Loss of, or damage to, a satellite and the failure to obtain data or alternate sources of data for our geospatial intelligence, imagery and related data analytic products and services and mission systems may have an adverse impact on our business, financial condition, and results of operations. If our satellites and related equipment have shorter useful lives than we anticipate, we may be required to recognize impairment charges. |
• | We have not historically obtained and may not maintain launch or in-orbit insurance coverage for our satellites to address the risk of potential systemic anomalies, failures, collisions with our satellites or other satellites or debris, or catastrophic events affecting the existing satellite system. If one or more of |
our launches result in catastrophic failure or one or more of our in-orbit satellites or payloads fail, and we have not obtained insurance coverage, we could be required to record significant impairment charges for the satellite or payload. |
• | Satellites are subject to construction and launch delays, launch failures, damage or destruction during launch, the occurrence of which can materially and adversely affect our operations. |
• | If our satellites fail to operate as intended, it could have a material adverse effect on our business, financial condition, and results of operations. |
• | The market for geospatial intelligence, imagery and related data analytics |
• | Our business is subject to a wide variety of additional extensive and evolving government laws and regulations. Failure to comply with such laws and regulations or failure to satisfy any criteria or other requirement under such laws or regulations could have a material adverse effect on our business. |
• | The loss of one or more of our largest customers could adversely affect our results of operations. In addition, if existing customers do not make subsequent purchases from us or renew their contracts with us, our revenue could decline, and our results of operations would be adversely impacted. |
• | The majority of our customer contracts may be terminated by the customer at any time for convenience and may contain other provisions permitting the customer to discontinue contract performance, and if terminated contracts are not replaced, our results of operations may differ materially and adversely from those anticipated. In addition, our contracts with government customers often contain provisions with additional rights and remedies favorable to such customers that are not typically found in commercial contracts. |
• | Our business with various governmental entities is subject to the policies, priorities, regulations, mandates, and funding levels of such governmental entities and may be negatively or positively impacted by any change thereto. |
• | We face risks and uncertainties associated with defense-related contracts, which may have a material adverse effect on our business. |
• | Currently we are dependent on LeoStella as the sole manufacturer of our satellites. Any significant disruption to LeoStella’s operations or facilities could have a material adverse effect on our business, financial condition, and results of operations. |
• | The market may not accept our geospatial intelligence, imagery and related data analytic products and services and mission systems, and our business is dependent upon our ability to keep pace with the latest technological changes. |
• | We rely on the significant experience and specialized expertise of our senior management, engineering, sales and operational staff and must retain and attract qualified and highly skilled personnel in order to grow our business successfully. If we are unable to successfully build, expand, and deploy additional members of our management, engineering, sales and operational staff in a timely manner, or at all, or to successfully hire, retain, train, and motivate such personnel, our growth and long-term success could be adversely impacted. |
• | Our technologies contain “open source” software, and any failure to comply with the terms of one or more of these open source licenses could negatively affect our business. |
• | We rely on the availability of licenses to third-party technology that may be difficult to replace or that may cause errors or delay implementation of our services should we not be able to continue or obtain a commercially reasonable license to such technology. |
Shares of our Class A Common Stock outstanding prior to exercise of all Warrants |
115,949,075 shares |
Shares of our Class A Common Stock to be issued upon exercise of all Warrants |
24,137,500 shares |
Exercise price of the Public Warrants |
$11.50 per share, subject to adjustment as described herein |
Exercise price of the Private Placement Warrants |
$11.50 per share for 4,162,500 Private Placement Warrants, subject to adjustment as described herein and $20.00 per share for 4,162,500 Private Placement Warrants, subject to adjustment as described herein |
Use of Proceeds |
We will receive up to an aggregate of approximately $313,613,021.35 from the exercise of all Warrants, assuming the exercise in full of all of the Warrants for cash and from the exercise of the Legacy BlackSky Equity Awards. We expect to use the net proceeds from the exercise of the Warrants and the Legacy BlackSky Equity Awards for general corporate purposes. See the section titled “ Use of Proceeds |
Shares of Class A Common Stock offered by the Selling Securityholders hereunder (representing the Affiliated Shares, the PIPE Shares, the Palantir Shares, the shares of Class A Common Stock that may be issued pursuant to the exercise of the Private Placement Warrants and the Legacy BlackSky Equity Awards) |
90,586,753 shares |
Warrants offered by the Selling Securityholders hereunder (representing the Private Placement Warrants) |
8,325,000 Warrants |
Redemption |
The Warrants are redeemable in certain circumstances. See the section of this prospectus titled “ Description of Capital Stock—Warrants |
Use of Proceeds |
We will not receive any proceeds from the sale of our Class A Common Stock and Warrants offered by the selling securityholders under this prospectus. See the section titled “ Use of Proceeds |
Risk Factors |
See the section titled “ Risk Factors |
NYSE Symbol |
“BKSY” for our Class A Common Stock and “BKSY.W” for our Public Warrants. |
Lock-Up Restrictions |
Of the 90,586,753 shares of Class A Common Stock that may be offered or sold by Selling Securityholders identified in this prospectus, certain of our Selling Securityholders are subject to lock-up restrictions with respect to 67,624,253 of those shares, pursuant to our bylaws and/or other agreements further described in the sections titled “Certain Relationships, Related Party and Other Transactions |
• | 2,343,528 shares of our Class A Common Stock issuable upon the exercise of outstanding options under the BlackSky 2014 Equity Incentive Plan (the “2014 Plan”), which were assumed by the Company in connection with the merger, with a weighted average exercise price of $0.2577 per share; |
• | 9,263,224 shares of our Class A Common Stock which are issuable upon vesting of certain restricted stock units granted before the Closing Date; |
• | 4,162,500 shares of our Class A Common Stock issuable upon the exercise of Private Placement Warrants to purchase shares of our Class A Common Stock outstanding as of September 15, 2021, with an exercise price of $11.50 per share; |
• | 4,162,500 shares of our Class A Common Stock issuable upon the exercise of Private Placement Warrants to purchase shares of our Class A Common Stock outstanding as of September 15, 2021, with an exercise price of $20.00 per share; |
• | 15,812,500 Public Warrants to purchase shares of our Class A Common Stock outstanding as of September 15, 2021, with an exercise price of $11.50 per share; |
• | 1,835,532 warrants to purchase shares of our Class A Common Stock that were issued by Legacy BlackSky with a weighted average exercise price of $0.10965 per share that remain outstanding; |
• | 15,003,200 shares of our Class A Common Stock reserved for future issuance under our Omnibus Incentive Plan; and |
• | 3,000,700 shares of our Class A Common Stock reserved for future issuance under our 2021 Employee Stock Purchase Plan (the “ESPP”). |
• | the number of satellites in our satellite constellation; |
• | unexpected weather patterns, natural disasters or other events that impact image quality or force a cancellation or rescheduling of satellite launches; |
• | satellite or geospatial data and analytics platform failures that reduce the planned network size below projected levels, which result in contract delays or cancellations; |
• | the cost of raw materials or supplied components for the manufacture and operation of our satellites; |
• | the timing and cost of, and level of investment in, research and development relating to our technologies; |
• | termination of one or more large contracts by customers, including for convenience; |
• | changes in the competitive dynamics of our industry; and |
• | general economic, regulatory, and market conditions, including the impact of the COVID-19 pandemic. |
• | timing in finalizing satellite design and specifications; |
• | performance of satellites and our space system meeting design specifications; |
• | failure of satellites and our space system as a result of technological or manufacturing difficulties, design issues or other unforeseen matters; |
• | engineering and/or manufacturing performance failing or falling below expected levels of output or efficiency; |
• | increases in costs of materials; |
• | changes in project scope; |
• | our ability to obtain additional applicable approvals, licenses or certifications from regulatory agencies, if required, and maintaining current approvals, licenses or certifications; |
• | performance of manufacturing facilities that we use despite risks that disrupt productions, such as natural disasters, catastrophic events or labor disputes; |
• | performance of a limited number of suppliers for certain raw materials and supplied components, the accuracy of supplier representations as to the suitability of such raw materials and supplied components for our products, and their willingness to do business with us; |
• | performance of our internal and third-party resources that support our research and development activities; |
• | our ability to protect our intellectual property critical to the design and function of our satellites and our geospatial intelligence, imagery and related data analytic products and services, and mission systems that include the development, integration, and operations of satellite and ground systems; |
• | our ability to continue funding and maintaining our research and development activities; |
• | successful completion of demonstration missions; and |
• | the impact of the COVID-19 pandemic on us, our customers and suppliers, and the global economy. |
• | Terminate existing contracts for convenience with short notice; |
• | Reduce orders under or otherwise modify contracts; |
• | For contracts subject to the Truth in Negotiations Act, reduce the contract price or cost where it was increased because a contractor or subcontractor furnished cost or pricing data during negotiations that was not complete, accurate, and current; |
• | For some contracts, (i) demand a refund, make a forward price adjustment, or terminate a contract for default if a contractor provided inaccurate or incomplete data during the contract negotiation process and (ii) reduce the contract price under triggering circumstances, including the revision of price lists or other documents upon which the contract award was predicated; |
• | Cancel multi-year contracts and related orders if funds for contract performance for any subsequent year become unavailable; |
• | Decline to exercise an option to renew a multi-year contract; |
• | Claim rights in solutions, systems, or technology produced by us, appropriate such work-product for their continued use without continuing to contract for our services, and disclose such work-product to third parties, including other government agencies and our competitors, which could harm our competitive position; |
• | Prohibit future procurement awards with a particular agency due to a finding of organizational conflicts of interest based upon prior related work performed for the agency that would give a contractor an unfair advantage over competing contractors, or the existence of conflicting roles that might bias a contractor’s judgment; |
• | Subject the award of contracts to protest by competitors, which may require the contracting federal agency or department to suspend our performance pending the outcome of the protest and may also result in a requirement to resubmit offers for the contract or in the termination, reduction, or modification of the awarded contract; |
• | Suspend or debar us from doing business with the applicable government; and |
• | Control or prohibit the export of our services. |
• | specialized disclosure and accounting requirements unique to government contracts; |
• | financial and compliance audits that may result in potential liability for price adjustments, recoupment of government funds after such funds have been spent, civil and criminal penalties, or administrative sanctions such as suspension or debarment from doing business with the U.S. government; |
• | public disclosures of certain contract and company information; |
• | mandatory socioeconomic compliance requirements, including labor requirements, non-discrimination and affirmative action programs and environmental compliance requirements; and |
• | requirements to procure certain materials, components and parts from supply sources approved by the customer. |
• | Changes in government administration and national and international priorities, including developments in the geo-political environment, could have a significant impact on national or international defense spending priorities and the efficient handling of routine contractual matters. These changes could have a negative impact on our business in the future. |
• | Because we contract to supply goods and services to the U.S. and foreign governments and their prime and subcontractors, we compete for contracts in a competitive bidding process. We may compete directly with other suppliers or align with a prime or subcontractor competing for a contract. We may not be awarded the contract if the pricing or product offering is not competitive, either at our level or the prime or subcontractor level. In addition, in the event we are awarded a contract, we are subject to |
protests by losing bidders of contract awards that can result in the reopening of the bidding process and changes in governmental policies or regulations and other political factors. In addition, we may be subject to multiple rebid requirements over the life of a defense program in order to continue to participate in such program, which can result in the loss of the program or significantly reduce our revenue or margin from the program. The government’s requirements for more frequent technology refreshes on defense programs may lead to increased costs and lower long term revenues. |
• | Consolidation among defense industry contractors has resulted in a few large contractors with increased bargaining power relative to us. The increased bargaining power of these contractors may adversely affect our ability to compete for contracts and, as a result, may adversely affect our business or results of operations in the future. |
• | Certain of our contracts with U.S. and international defense contractors or directly with the U.S. government are on a commercial item basis, eliminating the requirement to disclose and certify cost data. To the extent that there are interpretations or changes in the FAR regarding the qualifications necessary to sell commercial items, there could be a material impact on our business and operating results. For example, there have been legislative proposals to narrow the definition of a “commercial item” (as defined in the FAR) or to require cost and pricing data on commercial items that could limit or adversely impact our ability to contract under commercial item terms. Changes could be accelerated due to changes in our mix of business, in federal regulations, or in the interpretation of federal regulations, which may subject us to increased oversight by the Defense Contract Audit Agency (“DCAA”) for certain of our products or services. Such changes could also trigger contract coverage under the Cost Accounting Standards (“CAS”), further impacting our commercial operating model and requiring compliance with a defined set of business systems criteria. Growth in the value of certain of our contracts has increased our compliance burden, requiring us to implement new business systems to comply with such requirements. Failure to comply with applicable CAS requirements could adversely impact our ability to win future CAS-type contracts. |
• | We are subject to the Defense Federal Acquisition Regulation Supplement (“DFARS”) and the Department of Defense (“DoD”) and other federal cybersecurity requirements, in connection with our defense work for the U.S. government and defense prime contractors. Amendments to DoD cybersecurity requirements, such as through amendments to the FAR or DFARS, may increase our costs or delay the award of contracts if we are unable to certify that we satisfy such cybersecurity requirements. |
• | The U.S. government or a defense prime contractor customer could require us to relinquish data rights to a product in connection with performing work on a defense contract, which could lead to a loss of valuable technology and intellectual property in order to participate in a government program. |
• | We currently have a cost reimbursable contract with the U.S. government, and in the future, we may enter into additional contracts with the U.S. government or a defense prime contractor customer that require us to enter into additional cost reimbursable contracts that could offset our cost efficiency initiatives. |
• | We are subject to various U.S. federal export-control statutes and regulations, which affect our business with, among others, international defense customers. In certain cases, the export of our products and technical data to foreign persons, and the provision of technical services to foreign persons related to |
such products and technical data, may require licenses from the U.S. Department of Commerce or the U.S. Department of State. The time required to obtain these licenses, and the restrictions that may be contained in these licenses, may put us at a competitive disadvantage with respect to competing with international suppliers who are not subject to U.S. federal export control statutes and regulations. In addition, violations of these statutes and regulations can result in civil and, under certain circumstances, criminal liability as well as administrative penalties which could have a material adverse effect on our business, financial condition, and results of operations. |
• | Sales to our U.S. prime defense contractor customers as part of foreign military sales (“FMS”) programs combine several different types of risks and uncertainties highlighted above, including risks related to government contracts, risks related to defense contracts, timing and budgeting of foreign governments, and approval from the U.S. and foreign governments related to the programs, all of which may be impacted by macroeconomic and geopolitical factors outside of our control. |
• | We derive a portion of our revenue from programs with governments and government agencies that are subject to security restrictions (e.g., contracts involving classified information, classified contracts, and classified programs), which preclude the dissemination of information and technology that is classified for national security purposes under applicable law and regulation. In general, access to classified information, technology, facilities, or programs requires appropriate personnel security clearances, is subject to additional contract oversight and potential liability, and may also require appropriate facility clearances and other specialized infrastructure. Therefore, certain of our employees with appropriate security clearances may require access to classified information in connection with the performance of a U.S. government contract. We must comply with security requirements pursuant to the National Industrial Security Program Operating Manual (“NISPOM”) administered by the Defense Counterintelligence and Security Agency (“DCSA”), and other U.S. government security protocols when accessing sensitive information. Failure to comply with the NISPOM or other security requirements may subject us to civil or criminal penalties, loss of access to sensitive information, loss of a U.S. government contract, or potentially debarment as a government contractor. Further, the DCSA has transitioned its review of a contractor’s security program to focus on the protection of controlled unclassified information and assets. Failure to meet DCSA’s new, broader requirements could adversely impact the ability to win new business as a government contractor. |
• | We may need to invest additional capital to build out higher level security infrastructure at certain of our facilities to win contracts related to defense programs with higher level security requirements. Failure to invest in such infrastructure may limit our ability to obtain new contracts with defense programs. |
• | harm to customers; |
• | business interruptions and delays; |
• | the loss, misappropriation, corruption or unauthorized access to, or alteration or unavailability of data; |
• | claims, demands and litigation, including potential class action litigation, and potential liability under privacy, security and consumer protection laws or other applicable laws; |
• | notification to governmental agencies, the media and/or affected individuals pursuant to various federal, state and international privacy and security laws; |
• | regulatory fines and sanctions; |
• | reputational damage; |
• | increase to insurance premiums; and |
• | foreign, federal and state governmental inquiries, investigations and other proceedings. |
• | faulty human judgment and simple errors, omissions or mistakes; |
• | fraudulent action of an individual or collusion of two or more people; |
• | inappropriate management override of procedures; and |
• | the possibility that any enhancements to controls and procedures may still not be adequate to assure timely and accurate financial control. |
• | results of operations that vary from the expectations of securities analysts and investors; |
• | results of operations that vary from those of our competitors; |
• | changes in expectations as to our future financial performance, including financial estimates and investment recommendations by securities analysts and investors; |
• | declines in the market prices of stocks generally; |
• | strategic actions by us or our competitors; |
• | announcements by us or our competitors of significant contracts, acquisitions, joint ventures, other strategic relationships or capital commitments; |
• | any significant change in our management; |
• | changes in general economic or market conditions or trends in our industry or markets; |
• | changes in business or regulatory conditions, including new laws or regulations or new interpretations of existing laws or regulations applicable to our business; |
• | future sales of our Class A Common Stock or other securities; |
• | investor perceptions or the investment opportunity associated with our Class A Common Stock relative to other investment alternatives; |
• | the public’s response to press releases or other public announcements by us or third parties, including our filings with the SEC; |
• | litigation involving us, our industry, or both, or investigations by regulators into our operations or those of our competitors; |
• | guidance, if any, that we provide to the public, any changes in this guidance or our failure to meet this guidance; |
• | the development and sustainability of an active trading market for our stock; |
• | actions by institutional or activist stockholders; |
• | changes in accounting standards, policies, guidelines, interpretations or principles; |
• | general economic and political conditions such as recessions, interest rates, fuel prices, trade wars, pandemics (such as COVID-19), currency fluctuations and acts of war or terrorism; and |
• | the effects of natural disasters, terrorist attacks and the spread and/or abatement of infectious diseases, such as COVID-19, including with respect to potential operational disruptions, labor disruptions, increased costs, and impacts to demand related thereto. |
• | not being required to have an independent registered public accounting firm audit our internal control over financial reporting under Section 404 of the Sarbanes-Oxley Act of 2002; |
• | reduced disclosure obligations regarding executive compensation in our periodic reports and annual report on Form 10-K; and |
• | exemptions from the requirements of holding non-binding advisory votes on executive compensation and stockholder approval of any golden parachute payments not previously approved. |
• | the last day of the fiscal year in which we have at least $1.07 billion in annual revenue; |
• | the date we qualify as a “large accelerated filer,” with at least $700.0 million of equity securities held by non-affiliates; |
• | the date on which we have issued, in any three-year period, more than $1.0 billion in non-convertible debt securities; or |
• | the last day of the fiscal year ending after the fifth anniversary of the Osprey IPO. |
• | a limited availability of market quotations for our securities; |
• | reduced liquidity for our securities; |
• | a determination that our Class A Common Stock is a “penny stock” which will require brokers trading in our Class A Common Stock to adhere to more stringent rules and possibly result in a reduced level of trading activity in the secondary trading market for our securities; |
• | a limited amount of analyst coverage; and |
• | a decreased ability to issue additional securities or obtain additional financing in the future. |
• | a classified board of directors whose members serve staggered three-year terms; |
• | the ability of our board of directors to issue one or more series of preferred stock; |
• | advance notice for nominations of directors by stockholders and for stockholders to include matters to be considered at our annual meetings; |
• | certain limitations on convening special stockholder meetings; |
• | limiting the ability of stockholders to act by written consent; |
• | providing that our board of directors is expressly authorized to make, alter or repeal our bylaws; and |
• | the removal of directors only for cause and only upon the affirmative vote of holders of at least 66 2/3% of the voting power of our issued and outstanding capital stock entitled to vote in the election of directors, voting together as a single class. |
• | our ability to recognize anticipated benefits of the merger with Osprey Technology Acquisition Corp. (“Osprey”); |
• | our financial and business performance following the merger with Osprey, including financial projections and business metrics; |
• | our ability to maintain and protect our intellectual property; |
• | our ability to attract and retain employees; |
• | our ability to increase client renewal and retention rates over time; |
• | our ability to leverage analytical capabilities and access external sensor networks; |
• | our ability to expand to international and commercial markets; |
• | our ability to improve geospatial data and cloud-based platform capabilities and invest in innovation efforts; |
• | our ability to grow distribution channels; |
• | our ability to maintain and protect our brand; |
• | our ability to enhance future operating and financial results by increasing total revenue and profits generally over time; |
• | our ability to comply with laws and regulations applicable to our business; |
• | our ability to successfully defend litigation; and |
• | our ability to successfully deploy the proceeds from our merger with Osprey, and manage other risks and uncertainties set forth in the section titled “ Risk Factors |
• | The historical unaudited condensed financial statements of Osprey as of and for the six months ended June 30, 2021 and the historical audited financial statements of Osprey as of and for the year ended December 31, 2020 (as restated); and |
• | The historical unaudited condensed consolidated financial statements of BlackSky as of and for the six months ended June 30, 2021 and the historical audited consolidated financial statements of BlackSky as of and for the year ended December 31, 2020. |
• | The merger between Osprey’s newly-formed merger subsidiary and BlackSky, with BlackSky surviving as a wholly-owned subsidiary of Osprey; |
• | The issuance of shares of Osprey common stock for all of BlackSky’s issued and outstanding Class A Common Stock and preferred stock, pursuant to exchange ratios determined in accordance with the merger agreement entered into on February 17, 2021 and inclusive of (1) BlackSky Class A Common Stock issued upon the exercise of certain outstanding Class A Common Stock warrants and the conversion of all of BlackSky’s issued and outstanding bridge notes (inclusive of interest accrued thereon) into Class A Common Stock immediately prior to the merger and (2) BlackSky preferred stock issued upon the exercise of certain outstanding preferred stock warrants immediately prior to the merger; |
• | The sale and issuance of 18 million shares of Osprey common stock for a purchase price of $10.00 per share, or $180 million in the aggregate, immediately prior to the merger; |
• | The sale and issuance of 800,000 shares of Osprey commons stock for a purchase price of $10.00 per share, or $8 million in the aggregate, pursuant to a PIPE investment agreement signed in August 2021; |
• | The exchange of cash for all of BlackSky’s issued and outstanding Class B common stock at a per share price equal to the Class B common stock’s par value; |
• | Cash payments made in lieu of fractional shares that would otherwise be issued upon consummation of the merger; |
• | The settlement of certain of BlackSky’s outstanding debt, inclusive of certain accrued and unpaid interest thereon; |
• | The payment of transaction costs incurred by both Osprey and BlackSky; |
• | The payment of underwriting fees incurred in connection with Osprey’s initial public offering, for which payment was deferred until Osprey consummated a business combination or similar transaction; |
• | The cash settlement of consent fees incurred in connection with BlackSky’s 2021 bridge loan financings; |
• | The cash settlement of certain BlackSky financial obligations for which payment was triggered by consummation of the Transactions; and |
• | The exchange of all issued, outstanding, and unexercised BlackSky warrants, RSUs and stock options (excluding any BlackSky warrants that automatically terminated because they were not exercised prior to consummation of the merger) for warrants, RSUs and stock options of the combined company. |
Stockholder |
Shares Outstanding |
% of Outstanding Shares |
||||||
BlackSky stockholders |
78,993,201 | 68.1 | % | |||||
Osprey public stockholders |
10,249,624 | 8.9 | % | |||||
Osprey sponsor |
7,906,250 | 6.8 | % | |||||
PIPE Investors |
18,800,000 | 16.2 | % | |||||
|
|
|||||||
115,949,075 | ||||||||
|
|
• | Former BlackSky security holders as of immediately prior to the Transactions hold a majority (i.e., greater than 50%) of the outstanding voting interests in the post-merger combined company; |
• | BlackSky’s senior management team as of immediately prior to the Transactions comprises senior management of the post-merger combined company; |
• | BlackSky designated a majority of the members of the combined company’s initial Board of Directors; |
• | BlackSky was the larger of the combining companies based upon historical operating activity and employee base; and |
• | BlackSky’s operations comprise the ongoing operations of the combined company. |
Osprey |
BlackSky |
Transaction Accounting |
Pro Forma |
|||||||||||||||||
(Historical) |
(Historical) |
Adjustments |
Ref |
Combined |
||||||||||||||||
Assets |
||||||||||||||||||||
Current assets: |
||||||||||||||||||||
Cash and cash equivalents |
52 | 26,384 | 221,347 | (A | ) | 247,783 | ||||||||||||||
Restricted cash |
— | 5,475 | — | 5,475 | ||||||||||||||||
Accounts receivable, net of allowance of $0 and $0, respectively |
— | 4,192 | — | 4,192 | ||||||||||||||||
Prepaid expenses and other current assets |
79 | 1,370 | — | 1,449 | ||||||||||||||||
Contract assets |
— | 2,649 | — | 2,649 | ||||||||||||||||
Prepaid income taxes |
256 | — | — | 256 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total current assets |
387 | 40,070 | 221,347 | 261,804 | ||||||||||||||||
Marketable securities held in trust account |
317,985 | — | (317,985 | ) | (C | ) | — | |||||||||||||
Property and equipment - net |
— | 24,481 | — | 24,481 | ||||||||||||||||
Goodwill |
— | 9,393 | — | 9,393 | ||||||||||||||||
Investment in equity method investees |
— | 4,240 | — | 4,240 | ||||||||||||||||
Intangible assets - net |
— | 3,158 | — | 3,158 | ||||||||||||||||
Satellite procurement work in process |
— | 45,723 | — | 45,723 | ||||||||||||||||
Other assets |
— | 8,432 | (7,150 | ) | (K | ) | 1,282 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
318,372 | 135,497 | (103,788 | ) | 350,081 | |||||||||||||||
|
|
|
|
|
|
|
|
Osprey |
BlackSky |
Transaction Accounting |
Pro Forma |
|||||||||||||||||
(Historical) |
(Historical) |
Adjustments |
Ref |
Combined |
||||||||||||||||
Liabilities, redeemable convertible preferred stock and stockholders’ equity (deficit) |
||||||||||||||||||||
Current liabilities: |
||||||||||||||||||||
Accounts payable and accrued liabilities |
4,710 | 23,070 | (9,166 | ) | (L | ) | 18,614 | |||||||||||||
Amounts payable to equity method investees |
— | 584 | — | 584 | ||||||||||||||||
Contract liabilities - current |
— | 15,948 | — | 15,948 | ||||||||||||||||
Debt - current portion |
— | 19,672 | (3,574 | ) | (M | ) | 16,098 | |||||||||||||
Other current liabilities |
107 | 39,878 | (37,155 | ) | (N | ) | 2,830 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total current liabilities |
4,817 | 99,152 | (49,895 | ) | 54,074 | |||||||||||||||
Deferred underwriting fee payable |
11,069 | — | (11,069 | ) | (E | ) | — | |||||||||||||
Liability for estimated contract losses |
— | 5,205 | — | 5,205 | ||||||||||||||||
Long-term liabilities |
— | 4,314 | — | 4,314 | ||||||||||||||||
Long-term contract liabilities |
— | 196 | 875 | (O | ) | 1,071 | ||||||||||||||
Long-term debt - net of current portion |
— | 156,873 | (95,422 | ) | (M | ) | 61,451 | |||||||||||||
Warrant liability |
47,352 | — | — | 47,352 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities |
63,238 | 265,740 | (155,511 | ) | 173,467 | |||||||||||||||
Commitments and contingencies (Note 20) |
||||||||||||||||||||
Common stock subject to possible redemption |
318,220 | — | (318,220 | ) | (P | ) | — | |||||||||||||
Redeemable convertible preferred stock: |
||||||||||||||||||||
BlackSky Series A redeemable convertible preferred stock (U) |
— | 7,495 | (7,495 | ) | (Q | ) | — | |||||||||||||
BlackSky Series B redeemable convertible preferred stock (U) |
— | 21,405 | (21,405 | ) | (Q | ) | — | |||||||||||||
BlackSky Series B-1 redeemable convertible preferred stock (U) |
— | 24,138 | (24,138 | ) | (Q | ) | — | |||||||||||||
BlackSky Series C redeemable convertible preferred stock (U) |
— | 121,530 | (121,530 | ) | (Q | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total redeemable convertible preferred stock |
— | 174,568 | (174,568 | ) | — | |||||||||||||||
Stockholders’ equity (deficit): |
||||||||||||||||||||
Osprey Class A common stock (U) |
— | — | 12 | (R | ) | 12 | ||||||||||||||
Osprey Class B common stock (U) |
1 | — | (1 | ) | (R | ) | — | |||||||||||||
BlackSky Class A Common Stock (U) |
— | 3 | (3 | ) | (R | ) | — | |||||||||||||
BlackSky Class B Common Stock (U) |
— | 1 | (1 | ) | (R | ) | — | |||||||||||||
BlackSky treasury stock |
— | (12,500 | ) | 12,500 | (R | ) | — | |||||||||||||
Additional paid-in capital |
— | 136,351 | 514,219 | (R | ) | 650,570 | ||||||||||||||
Accumulated other comprehensive income |
— | (541 | ) | 541 | (S | ) | — | |||||||||||||
Accumulated deficit |
(63,087 | ) | (428,125 | ) | 17,244 | (T | ) | (473,968 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total stockholders’ equity (deficit) |
$ | (63,086 | ) | (304,811 | ) | 544,511 | 176,614 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities, redeemable preferred stock and stockholders’ equity (deficit) |
318,372 | 135,497 | (103,788 | ) | 350,081 | |||||||||||||||
|
|
|
|
|
|
|
|
Osprey |
BlackSky |
Transaction Accounting |
Pro Forma |
|||||||||||||||||
(Historical) |
(Historical) |
Adjustments |
Ref |
Combined |
||||||||||||||||
Revenues: |
||||||||||||||||||||
Service |
$ | — | $ | 11,116 | $ | — | $ | 11,116 | ||||||||||||
Product |
— | 3,543 | — | 3,543 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue |
— | 14,659 | — | 14,659 | ||||||||||||||||
Cost and expenses: |
||||||||||||||||||||
Service costs, excluding depreciation and amortization |
— | 8,550 | — | 8,550 | ||||||||||||||||
Product costs, excluding depreciation and amortization |
— | 3,367 | — | 3,367 | ||||||||||||||||
Selling, general and administrative |
— | 17,305 | 7,596 | (a | ) | 24,901 | ||||||||||||||
Research and development |
— | 28 | — | 28 | ||||||||||||||||
Depreciation and amortization |
— | 6,301 | — | 6,301 | ||||||||||||||||
Satellite impairment loss |
— | 18,407 | — | 18,407 | ||||||||||||||||
Operating costs |
3,137 | — | — | 3,137 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating loss |
(3,137 | ) | (39,299 | ) | (7,596 | ) | (50,032 | ) | ||||||||||||
Interest earned on marketable securities held in Trust Account |
63 | — | (63 | ) | (b | ) | — | |||||||||||||
Unrealized loss on derivative |
— | (14,975 | ) | 14,975 | (c | ) | — | |||||||||||||
Gain on equity method investment |
— | 963 | — | 963 | ||||||||||||||||
Interest expense |
— | (2,438 | ) | 388 | (d | ) | (2,050 | ) | ||||||||||||
Change in fair value of warrant liability |
(11,621 | ) | — | — | (11,621 | ) | ||||||||||||||
Other income/(expense), net |
— | (147,370 | ) | — | (147,370 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss before income taxes and discontinued operations |
(14,695 | ) | (203,119 | ) | 7,704 | (210,110 | ) | |||||||||||||
Income tax expense |
— | — | — | (e | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss |
$ | (14,695 | ) | $ | (203,119 | ) | $ | 7,704 | $ | (210,110 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average number of shares outstanding |
118,969,564 | (f) | ||||||||||||||||||
Basic and diluted net loss per share |
(1.77 | ) (f) |
Osprey |
BlackSky (Historical) |
Transaction Accounting Adjustments |
Pro Forma Combined |
|||||||||||||||||
(Historical As Restated) |
Ref |
|||||||||||||||||||
Revenues: |
||||||||||||||||||||
Service |
$ | — | $ | 18,737 | $ | — | 18,737 | |||||||||||||
Product |
— | 2,398 | — | 2,398 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue |
— | 21,135 | — | 21,135 | ||||||||||||||||
Cost and expenses: |
||||||||||||||||||||
Service costs, excluding depreciation and amortization |
— | 13,331 | — | 13,331 | ||||||||||||||||
Product costs, excluding depreciation and amortization |
— | 10,535 | — | 10,535 | ||||||||||||||||
Selling, general and administrative |
— | 28,606 | 38,156 | (aa | ) | 66,762 | ||||||||||||||
Research and development |
— | 255 | — | 255 | ||||||||||||||||
Depreciation and amortization |
— | 9,803 | — | 9,803 | ||||||||||||||||
Operating costs |
3,136 | — | — | 3,136 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating loss |
(3,136 | ) | (41,395 | ) | (38,156 | ) | (82,687 | ) | ||||||||||||
Interest income |
1,794 | — | (1,794 | ) | (bb | ) | — | |||||||||||||
Unrealized gain on marketable securities held in Trust Account |
3 | — | (3 | ) | (bb | ) | — | |||||||||||||
Gain on debt extinguishment |
— | 284 | — | 284 | ||||||||||||||||
Unrealized loss on derivative |
— | (558 | ) | 558 | (cc | ) | — | |||||||||||||
Loss on equity method investment |
— | (953 | ) | — | (953 | ) | ||||||||||||||
Interest expense |
— | (5,201 | ) | 873 | (dd | ) | (4,328 | ) | ||||||||||||
Change in fair value of warrant liability |
(13,925 | ) | — | — | (13,925 | ) | ||||||||||||||
Other income/(expense), net |
— | 103 | (290 | ) | (ee | ) | (187 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss before income taxes and discontinued operations |
(15,264 | ) | (47,720 | ) | (38,812 | ) | (101,796 | ) | ||||||||||||
Income tax expense |
(1 | ) | — | 1 | (ff | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss |
$ | (15,265 | ) | $ | (47,720 | ) | $ | (38,811 | ) | $ | (101,796 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average number of shares outstanding |
115,862,510 | (gg) | ||||||||||||||||||
Basic and diluted net loss per share |
(0.88 | ) (gg) |
• | The historical unaudited condensed financial statements of Osprey as of and for the six months ended June 30, 2021 and the historical audited financial statements of Osprey as of and for the year ended December 31, 2020, which are incorporated by reference to Osprey’s Form 10-Q for the quarter ended June 30, 2021 and the Proxy Statement, respectively; and |
• | The historical unaudited condensed consolidated financial statements of BlackSky as of and for the six months ended June 30, 2021, which are attached as exhibit 99.1 to this Form 8-K and incorporated by reference, and the historical audited consolidated financial statements of BlackSky as of and for the year ended December 31, 2020, which are incorporated by reference to the Proxy Statement. |
Pro Forma Adjustments (in thousands) |
||||
Cash inflow from PIPE Investment |
188,000 | (B) | ||
Cash released from Osprey’s Trust Account (before redemptions) |
317,955 | (C) | ||
Cash inflow related to the vesting and exercise of Series B and Series C preferred warrants |
888 | (D) | ||
Payment of Osprey’s deferred underwriting fee liability |
(11,069 | ) (E) | ||
Settlement of BlackSky’s SVB loan facility, PPP loan and required payments on certain outstanding term loans, inclusive of accrued interest |
(21,535 | ) (F) | ||
Payment of transaction fees incurred by BlackSky |
(19,586 | ) (G) | ||
Payment of |
(2,464 | ) (H) | ||
Payment of transaction fees incurred by Osprey |
(15,936 | ) (I) | ||
Redemptions of Osprey publicly traded shares for cash |
(214,906 | ) (J) | ||
|
|
|||
Net Pro Forma Adjustment to Cash |
221,347 | (A) |
Class of redeemable convertible preferred stock |
Preferred Stock Exchange Ratio (Osprey Class A common shares issued per Preferred Share) |
|||
Series A redeemable convertible preferred stock (1) |
0.0912 | |||
Series B redeemable convertible preferred stock (2) |
0.1105 | |||
Series B-1 redeemable convertible preferred stock(2) |
0.2628 | |||
Series C redeemable convertible preferred stock (2) |
0.4794 |
Osprey Par Value |
BlackSky Par Value |
|||||||||||||||||||
(in thousands) |
Class A Stock (1) |
Class B Stock |
Class A Stock |
Class B Stock |
Additional Paid-In Capital |
|||||||||||||||
Reclassification of redeemable Osprey shares to Class A Stock |
3 | — | — | — | 318,217 | |||||||||||||||
Conversion of Osprey Class B shares to Osprey common stock (2) |
1 | (1 | ) | — | — | — | ||||||||||||||
Exchange of Osprey shares for BlackSky’s issued and outstanding convertible notes |
1 | — | — | — | 77,574 | |||||||||||||||
Redemption of Osprey Class A common stock by public stockholders |
(2 | ) | (214,904 | ) | ||||||||||||||||
Vesting of RSU units (3) |
43,455 | |||||||||||||||||||
Exercise of BlackSky warrants and exchange of issued BlackSky shares for Osprey shares |
1 | 34,077 | ||||||||||||||||||
Exchange of Osprey shares for BlackSky’s issued and outstanding preferred stock |
2 | — | — | — | 174,565 | |||||||||||||||
PIPE Investments |
2 | — | — | — | 187,998 | |||||||||||||||
Shares issued to BlackSky common stockholders as consideration |
4 | — | (3 | ) | (1 | ) | (1 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjustment for share issuance, redemption and conversion transactions |
12 | (1 | ) | (3 | ) | (1 | ) | 620,981 | ||||||||||||
Osprey transaction costs |
— | — | — | — | (11,119 | ) | ||||||||||||||
BlackSky transaction costs |
— | — | — | — | (20,027 | ) | ||||||||||||||
Reduction to Osprey Trust balance after June 30, 2021 | — | — | — | — | (29 | ) | ||||||||||||||
Elimination / reclassification of treasury stock |
— | — | — | — | (12,500 | ) | ||||||||||||||
Elimination of Osprey’s historical accumulated deficit |
— | — | — | — | (63,087 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total adjustments to par value and additional paid-in capital |
12 | (1 | ) | (3 | ) | (1 | ) | 514,219 |
(1) |
Represents the par value of Osprey’s Class A common stock prior to the merger and the par value of Osprey’s single class of common stock subsequent to the merger. |
(2) |
Osprey’s issued and outstanding Class B shares converted into the single class of Osprey common stock that was outstanding subsequent to the merger on a one-for-one |
(3) |
Adjustment reflects the aggregate impact of the vesting of restricted stock units (“RSUs”) over the period from January 1, 2020 through June 30, 2021, pursuant to the assumption that the Transactions occurred on January 1, 2020 for purposes of preparing the information included in the pro forma statements of operations. Refer to tickmark “ a aa |
Amount |
||||
(in thousands) |
||||
Accrual of transaction bonuses (1) |
(2,296 | ) | ||
Recognition of stock compensation expense for performance-based RSUs (2) |
(43,455 | ) | ||
Gain on settlement of consent fees for cash (3) |
519 | |||
Deferred financing costs and interest expense related to the repayment of terms notes (4) |
(70 | ) | ||
Elimination of OCI related to BlackSky’s bridge loans (5) |
(541 | ) | ||
Elimination of Osprey accumulated deficit to additional paid-in capital(6) |
63,087 | |||
|
|
|||
Net Pro Forma Adjustment to Accumulated Deficit |
17,244 |
(1) | Refer to December 31, 2020 pro forma income statement tickmark “ aa |
(2) | Refer to December 31, 2020 pro forma income statement tickmark “ aa a |
(3) | Refer to December 31, 2020 pro forma income statement tickmark “ ee c |
(4) | Refer to December 31, 2020 pro forma income statement tickmark “ dd |
(5) | Refer to December 31, 2020 pro forma income statement adjustment “ ee |
(6) | Refer to balance sheet tickmark “ R paid-in capital. |
June 30, 2021 |
Pro Forma Combined Company |
|||||||||||||||||||||||
Authorized |
Issued |
Outstanding |
Authorized |
Issued |
Outstanding |
|||||||||||||||||||
BlackSky redeemable preferred stock |
||||||||||||||||||||||||
Series A redeemable convertible preferred stock |
8,651,880 | 8,651,880 | 8,651,880 | N/A | N/A | N/A | ||||||||||||||||||
Series B redeemable convertible preferred stock |
20,041,828 | 18,986,995 | 18,986,995 | N/A | N/A | N/A | ||||||||||||||||||
Series B-1 redeemable convertible preferred stock |
9,508,194 | 9,508,194 | 9,508,194 | N/A | N/A | N/A | ||||||||||||||||||
Series C redeemable convertible preferred stock |
48,364,254 | 41,908,167 | 41,908,167 | N/A | N/A | N/A | ||||||||||||||||||
Osprey Class A common shares subject to possible redemption |
N/A | 31,625,000 | 31,625,000 | N/A | N/A | N/A | ||||||||||||||||||
Osprey Preferred Stock |
1,000,000 | — | — | 100,000,000 | — | — | ||||||||||||||||||
Osprey Class A common Stock |
150,000,000 | — | — | 300,000,000 | 115,949,075 | 115,949,075 | ||||||||||||||||||
Osprey Class B common Stock |
25,000,000 | 7,906,250 | 7,906,250 | N/A | N/A | N/A | ||||||||||||||||||
BlackSky Class A Common Stock |
1,000,000,000 | 353,563,670 | 347,201,794 | N/A | N/A | N/A | ||||||||||||||||||
BlackSky Class B common stock |
90,000,000 | 71,976,536 | 71,976,536 | N/A | N/A | N/A |
Six Months Ended |
||||
Numerator | June 30, 2021 |
|||
Pro forma net loss (in thousands) |
$ | (210,698) | ||
Denominator |
||||
Osprey public shares (1) |
10,249,624 | |||
Sponsor’s shares (2) |
5,534,375 | |||
PIPE Investors’ shares (3) |
18,800,000 | |||
Shares issued to BlackSky’s existing security holders at time of the merger (4) |
78,993,201 | |||
Shares related to vesting of RSUs (5) |
5,392,364 | |||
|
|
|||
Basic and diluted weighted average shares outstanding |
118,969,564 | (f) | ||
Loss per share |
||||
Basic and diluted (6) |
$ | (1.77 | )(f) |
(1) |
The weighted-average number of outstanding Osprey public shares gives effect to the redemption of approximately 21.4 million shares of Osprey Class A common stock, which occurred immediately prior to the consummation of the Transactions. As the merger is assumed to have occurred as of January 1, 2020 for purposes of preparing each of the pro forma condensed combined statements of operations, the weighted-average number of shares outstanding reflects those shares of Osprey common stock that would be deemed outstanding for the period under the assumption that the share redemptions occurred on January 1, 2020. |
(2) |
Represents the Sponsor’s holdings of Osprey Class A common stock subsequent to the one-for-one lock-up arrangements that will remain in effect until Osprey’s common stock price achieves certain targets or the shares are otherwise forfeited. Consistent with the assumption related to the merger, the conversion of the Sponsor’s Class B common shares is assumed to have occurred on January 1, 2020 and, accordingly, the shares are assumed to have been outstanding shares of Osprey common stock for the entire reporting period. |
(3) |
The PIPE Investors’ shares are assumed to have been issued on January 1, 2020, consistent with the assumed date of the merger for purposes of preparation of the condensed combined pro forma statements of operations. Accordingly, these shares are assumed to have been outstanding for the entire reporting period for purposes of calculating the weighted-average number of shares outstanding. |
(4) |
Shares of Osprey common stock issued to BlackSky security holders to consummate the merger are assumed to have been issued on January 1, 2020. Accordingly, these shares are assumed to have been outstanding for the entire reporting period for purposes of calculating the weighted-average number of Osprey common shares outstanding. The number of Osprey shares issued to former BlackSky security holders was determined based upon (1) the exchange ratio applicable to BlackSky Class A common shares, including those BlackSky Class A common shares that were issued upon the conversion or exercise of certain of BlackSky’s other outstanding financial instruments in connection with the Transactions, and (2) the exchange ratio applicable to each class of BlackSky preferred shares, including those preferred shares that were issued upon the exercise of certain warrants in connection with the Transactions. Refer to the table below, as well as the incremental explanations that accompany the table, for additional details regarding the number of Osprey common shares that were issued to former BlackSky security holders: |
Outstanding BlackSky Financial Instrument |
Common Shares, Preferred Shares, Warrants, and Outstanding Debt Subject to Exchange / Conversion (i) |
BlackSky Class A Common Share Equivalent |
Applicable Exchange Ratio(ii) |
Osprey Shares to be Issued to BlackSky Security Holders |
||||||||||||
Outstanding common shares |
376,952,973 shares | 376,952,973 | 0.0912 | 34,377,453 | ||||||||||||
Series A redeemable convertible preferred stock |
8,651,880 shares | N/A | (iii) |
0.0912 | 789,038 | |||||||||||
Series B redeemable convertible preferred stock |
20,041,828 shares | N/A | (iii) |
0.1105 | 2,215,226 | |||||||||||
Series B-1 redeemable convertible preferred stock |
9,508,194 shares | N/A | (iii) |
0.2628 | 2,498,375 | |||||||||||
Series C redeemable convertible preferred stock |
42,110,853 shares | N/A | (iii) |
0.4794 | 20,189,137 | |||||||||||
Class A Common Stock warrants (iv) |
123,952,844 warrants | 122,673,926 | 0.0912 | 11,187,631 | ||||||||||||
Convertible bridge notes and accrued interest (vi) |
$ | 61,890,749 | 84,829,689 | 0.0912 | 7,736,341 | |||||||||||
|
|
|||||||||||||||
78,993,201 | ||||||||||||||||
|
|
(i) | Amounts reflect the number of securities and the amount of outstanding debt (principal and interest) for which Osprey common shares were exchanged upon consummation of the Transactions. |
(ii) | Represents the number of Osprey common shares that were issued per outstanding share of BlackSky common stock, per BlackSky common share equivalent, or per share of BlackSky preferred stock, as applicable. |
(iii) | Each class of BlackSky preferred stock was exchanged directly for Osprey common shares (i.e., without initially being converted to BlackSky Class A common shares or equivalents), at the exchange ratio determined based upon either the liquidation preference attributable to the class of preferred stock or the common stock exchange ratio, whichever was most advantageous to the holder of the outstanding shares. |
(iv) | Includes BlackSky Class A Common Stock warrants issued before, as well as in connection with, the bridge notes. The outstanding BlackSky Class A Common Stock warrants were automatically net exercised into BlackSky Class A common shares (refer to the “BlackSky Class A Common Share Equivalent” column), and those shares were exchanged for Osprey common shares based upon the Class A Common Stock exchange ratio. |
(v) | Represents the principal balance of bridge notes, inclusive of those bridge notes issued in connection with the June 2021 rights offering, as well as the interest accrued on the bridge notes as of consummation of the Transactions. Upon consummation of the Transactions, all outstanding bridge notes were converted into BlackSky Class A Common Stock at a conversion price of 80% of the deemed value of a single BlackSky Class A common share (refer to the “BlackSky Class A Common Share Equivalent” column for the number of shares of BlackSky Class A Common Stock issued upon conversion) and, immediately thereafter, those BlackSky Class A common shares were exchanged for Osprey common shares based the common stock exchange ratio. |
(5) |
BlackSky RSUs that were exchanged for Osprey RSUs have been included in the determination of basic and diluted EPS on a weighted-average basis determined based upon the Class A Common Stock exchange ratio and the RSUs respective vesting schedules. Refer to adjustments “ a aa |
(6) |
Potentially dilutive shares have been deemed to be anti-dilutive and, accordingly, have been excluded from the calculation of diluted loss per share. Potentially dilutive shares that have been excluded from the determination of diluted loss per share include (1) 24,137,500 outstanding warrants issued by Osprey, (2) the 2,371,875 shares of Osprey Class A common stock that were issued to the former holders of Osprey Class B common stock upon consummation of the merger, but are subject to lock-up arrangements that will remain in effect until Osprey’s post-merger common stock price achieves certain targets, (3) approximately 45,826,240 options and warrants to purchase shares of BlackSky common stock that, upon consummation of the merger and, based on the common stock exchange ratio indicated in the foregoing table (0.0912), were exchanged for options and warrants to purchase approximately 4,179,060 shares of Osprey common stock in accordance with the terms of the merger agreement, and (4) approximately 34,886,561 BlackSky restricted stock units that, upon the consummation of the merger and, based on the common stock exchange ratio indicated in the foregoing table (0.0912), were exchanged for Osprey restricted stock units, convertible into approximately 3,181,602 shares of Osprey common stock, in accordance with the terms of the merger agreement. |
Amount |
||||
(in thousands) |
||||
Reclassification of amounts related to changes in the fair value of the bridge notes from OCI (1) |
(541 | ) | ||
Gain on settlement of consent fees for cash (2) |
251 | |||
|
|
|||
Net Pro Forma Adjustment to Other income/(expense), net |
(290 | ) |
(1) | In connection with BlackSky’s application of the fair value option to the bridge notes, certain losses related to the remeasurement of the notes at fair value were recorded in other comprehensive income (“OCI”). Conversion of the bridge notes in connection with the Transactions required the reclassification of the amounts previously recorded in OCI into earnings. |
(2) | Amount reflects the non-recurring gain recognized for the difference between the carrying value of the consent fees liability as of June 30, 2021 and the cash settlement amount at the time of consummation of the Transactions. This adjustment records the incremental gain recognized above the reversal of the fair value remeasurement adjustment reflected in pro forma income statement tickmark “c |
Year Ended |
||||
Numerator |
December 31, 2020 |
|||
Pro forma net loss (in thousands) |
(101,798 | ) | ||
Denominator |
||||
Osprey public shares (1) |
10,249,624 | |||
Sponsor’s shares (2) |
5,534,375 | |||
PIPE Investors’ shares (3) |
18,800,000 | |||
Shares issued to BlackSky’s existing security holders at time of the merger (4) |
78,993,201 | |||
Shares related to vesting of RSUs (5) |
2,285,310 | |||
|
|
|||
Basic and diluted weighted average shares outstanding |
115,862,510 | (gg) | ||
Loss per share |
||||
Basic and diluted (6) |
$ | (0.88 | )(gg) |
(1) | The weighted-average number of Osprey public shares gives effect to the redemption of approximately 21.4 million shares of Osprey Class A common stock, which occurred immediately prior to consummation of the Transactions. As the merger is assumed to have occurred as of January 1, 2020 for purposes of preparing each of the pro forma condensed combined statements of operations, the weighted-average number of shares outstanding reflects those shares of Osprey common stock that would be deemed outstanding for the period under the assumption that the share redemptions occurred on January 1, 2020. |
(2) | Represents the Sponsor’s holdings of Osprey Class A common stock subsequent to the one-for-one lock-up arrangements that will remain in effect until Osprey’s common stock price achieves certain targets or the shares are otherwise forfeited. Consistent with the assumption related to the merger, the conversion of the Sponsor’s Class B common shares is assumed to have occurred on January 1, 2020 and, accordingly, the shares are assumed to have been outstanding shares of Osprey common stock for the entire reporting period. |
(3) | The PIPE Investors’ shares are assumed to have been issued on January 1, 2020, consistent with the assumed date of the merger for purposes of preparation of the condensed combined pro forma statements of operations. Accordingly, these shares are assumed to have been outstanding for the entire reporting period for purposes of calculating the weighted-average number of shares outstanding. |
(4) | Shares of Osprey common stock issued to BlackSky security holders to consummate the merger are assumed to have been issued on January 1, 2020. Accordingly, these shares are assumed to have been outstanding for the entire reporting period for purposes of calculating the weighted-average number of Osprey common shares outstanding. The number of Osprey common shares issued to former BlackSky security holders in connection with the merger was determined based upon (1) the exchange ratio applicable to BlackSky Class A common shares, including those BlackSky Class A common shares that were issued upon the conversion or exercise of certain of BlackSky’s other outstanding financial instruments in connection with the Transactions, and (2) the exchange ratio applicable to each class of BlackSky preferred shares, including those preferred shares that were issued upon the exercise of certain warrants in connection with the Transactions. Refer to tickmark “ f |
(5) | BlackSky RSUs that were exchanged for Osprey RSUs have been included in the determination of basic and diluted EPS on a weighted-average basis determined based upon the Class A Common Stock exchange ratio and the RSUs respective vesting schedules. Refer to adjustments “ a aa |
December 31, 2020 pro forma income statements, respectively, for additional information regarding the manner in which the RSUs vest. |
(6) | Potentially dilutive shares have been deemed to be anti-dilutive and, accordingly, have been excluded from the calculation of diluted loss per share. Potentially dilutive shares that have been excluded from the determination of diluted loss per share include (1) 24,137,500 outstanding warrants issued by Osprey, (2) the 2,371,875 shares of Osprey Class A common stock that were issued to the former holders of Osprey Class B common stock upon consummation of the merger, but are subject to lock-up arrangements that will remain in effect until Osprey’s post-merger common stock price achieves certain targets, (3) approximately 45,826,240 options and warrants to purchase shares of BlackSky common stock that, upon consummation of the merger and, based on the common stock exchange ratio indicated in the foregoing table (0.0912), were exchanged for options and warrants to purchase approximately 4,179,060 shares of Osprey common stock in accordance with the terms of the merger agreement, and (4) approximately 46,941,960 BlackSky restricted stock units that, upon the consummation of the merger and, based on the common stock exchange ratio indicated in the foregoing table (0.0912), were exchanged for Osprey restricted stock units, convertible into approximately 4,281,037 shares of Osprey common stock, in accordance with the terms of the merger agreement. |
• | Expand and enhance our satellite network— Gen-3 satellite is being designed to improve our imaging resolution to 50 cm and include short wave IR imaging technology for a broad set of imaging conditions, including nighttime, low-light and all-weather. Regulatory, licensing, natural disasters, epidemic outbreaks, terrorist acts and geopolitical events could affect our business and satellite launch schedules. |
• | Expand and extend our geospatial and data analytics platform— |
• | Increase demand for our products and services |
• | Expand into commercial market sectors |
believe there are significant opportunities and numerous use cases to extend our product and service offerings domestically and internationally to a wide variety of commercial market sectors including energy and utilities, insurance, mining and manufacturing, agriculture, environmental monitoring, disaster and risk management, and engineering and construction, among many others. As we expand into and within new and emerging markets and heavily regulated industry sectors, we will likely face additional regulatory scrutiny, risks, and burdens from the governments and agencies which regulate those markets and industries. |
• | Service Revenues— |
• | Imagery— on-demand satellite imaging solutions. The combination of our proprietary satellite constellation, our virtual constellation, and our platform provides our customers with dawn-to-dusk |
• | Data, Software and Analytics— |
• | Product Revenues— |
• | Engineering and Integration - |
Six Months Ended June 30, |
$ Change |
% Change |
||||||||||||||
2021 |
2020 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Revenues: |
||||||||||||||||
Service |
$ | 11,116 | $ | 7,726 | $ | 3,390 | 43.9 | % | ||||||||
Product |
3,543 | 1,685 | 1,858 | 110.3 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
14,659 | 9,411 | 5,248 | 55.8 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Costs and expenses: |
||||||||||||||||
Service costs, excluding depreciation and amortization |
8,550 | 6,440 | 2,110 | 32.8 | % | |||||||||||
Product costs, excluding depreciation and amortization |
3,367 | 5,184 | (1,817 | ) | (35.1 | )% | ||||||||||
Selling, general and administrative |
17,305 | 14,063 | 3,242 | 23.1 | % | |||||||||||
Research and development |
28 | 96 | (68 | ) | (70.8 | )% | ||||||||||
Depreciation and amortization |
6,301 | 3,757 | 2,544 | 67.7 | % | |||||||||||
Satellite impairment loss |
18,407 | — | 18,407 | — | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(39,299 | ) | (20,129 | ) | (19,170 | ) | (95.2 | )% | ||||||||
Gain on debt extinguishment |
— | 284 | (284 | ) | (100.0 | )% | ||||||||||
Unrealized loss on derivative |
(14,975 | ) | (279 | ) | (14,696 | ) | 5,267.4 | % | ||||||||
Income/(loss) on equity method investment |
963 | (581 | ) | 1,544 | 265.7 | % | ||||||||||
Interest expense |
(2,438 | ) | (3,259 | ) | 821 | 25.2 | % | |||||||||
Other (expense)/income, net |
(147,370 | ) | 281 | (147,651 | ) | 52,544.8 | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before income taxes |
(203,119 | ) | (23,683 | ) | (179,436 | ) | (757.7 | )% | ||||||||
Income tax (provision) benefit |
— | — | — | — | % | |||||||||||
Loss from continuing operations |
(203,119 | ) | (23,683 | ) | (179,436 | ) | (757.7 | )% | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Discontinued operations: |
||||||||||||||||
(Loss)/gain from discontinued operations, net of tax (including (loss)/gain from disposal of Launch Division of $1,022 and $30,672 for the six months ended June 30, 2021 and 2020, respectively) |
(1,022 | ) | 28,960 | (29,982 | ) | (103.5 | )% | |||||||||
Income tax (provision) benefit |
— | — | — | — | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
(Loss)/gain from discontinued operations, net of tax |
(1,022 | ) | 28,960 | (29,982 | ) | (103.5 | )% | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss)/income |
$ | (204,141 | ) | $ | 5,277 | (209,418 | ) | (3,968.5 | )% | |||||||
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
$ Change |
% Change |
||||||||||||||
2021 |
2020 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Service revenues |
$ | 11,116 | $ | 7,726 | $ | 3,390 | 43.9 | % | ||||||||
% of total revenue |
76 | % | 82 | % | ||||||||||||
Product revenues |
$ | 3,543 | $ | 1,685 | $ | 1,858 | 110.3 | % | ||||||||
% of total revenue |
24 | % | 18 | % | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total revenues |
$ | 14,659 | $ | 9,411 | $ | 5,248 | 55.8 | % | ||||||||
|
|
|
|
|
|
Six Months Ended June 30, |
$ Change |
% Change |
||||||||||||||
2021 |
2020 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Service costs, excluding depreciation and amortization |
$ | 8,550 | $ | 6,440 | $ | 2,110 | 32.8 | % | ||||||||
Product costs, excluding depreciation and amortization |
3,367 | 5,184 | (1,817 | ) | (35.1 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total costs |
$ | 11,917 | $ | 11,624 | $ | 293 | 2.5 | % | ||||||||
|
|
|
|
|
|
Six Months Ended June 30, |
$ Change |
% Change |
||||||||||||||
2021 |
2020 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Product development costs |
$ | 3,600 | $ | 1,216 | $ | 2,384 | 196.1 | % | ||||||||
Salaries and benefit costs |
8,207 | 8,363 | 156 | (1.9 | )% | |||||||||||
Professional fees |
3,000 | 1,338 | 1,662 | 124.2 | % | |||||||||||
Stock-based compensation expense |
772 | 1,142 | 370 | (32.4 | )% | |||||||||||
Rent expense |
1,237 | 1,142 | 95 | 8.3 | % | |||||||||||
Other |
489 | 862 | (373 | ) | (43.3 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Selling, general administrative expense |
$ | 17,305 | $ | 14,063 | $ | 3,242 | 23.1 | % | ||||||||
|
|
|
|
|
|
Six Months Ended June 30, |
$ Change |
% Change |
||||||||||||||
2021 |
2020 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Research and development expense |
$ | 28 | $ | 96 | $ | (68 | ) | (70.8 | )% |
Six Months Ended June 30, |
$ Change |
% Change |
||||||||||||||
2021 |
2020 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Depreciation expense |
$ | 5,621 | $ | 3,081 | $ | 2,540 | 82.4 | % | ||||||||
Amortization expense |
680 | 676 | 4 | 0.6 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Depreciation and amortization expense |
$ | 6,301 | $ | 3,757 | $ | 2,544 | 67.7 | % | ||||||||
|
|
|
|
|
|
Six Months Ended June 30, |
$ Change |
% Change |
||||||||||||||
2021 |
2020 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Discontinued operations: |
||||||||||||||||
Loss from discontinued operations, before income taxes. |
$ | — | $ | (1,712 | ) | $ | 1,712 | (100.0 | )% | |||||||
(Loss)/gain on disposal of discontinued operations |
(1,022 | ) | 30,672 | (31,694 | ) | (103.3 | )% | |||||||||
|
|
|
|
|
|
|||||||||||
Total (loss)/gain from discontinued operations, net of income taxes |
$ | (1,022 | ) | $ | 28,960 | $ | (29,982 | ) | (103.5 | )% | ||||||
|
|
|
|
|
|
Year Ended December 31, |
$ Change |
% Change |
||||||||||||||
2020 |
2019 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Revenues: |
||||||||||||||||
Service |
$ | 18,737 | $ | 13,325 | $ | 5,412 | 40.6 | % | ||||||||
Product |
2,398 | 388 | 2,010 | 518.0 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
21,135 | 13,713 | 7,422 | 54.1 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Costs and expenses: |
||||||||||||||||
Service costs, excluding depreciation and amortization |
13,331 | 11,098 | 2,233 | 20.1 | % | |||||||||||
Product costs, excluding depreciation and amortization |
10,535 | 399 | 10,136 | 2,540.4 | % | |||||||||||
Selling, general and administrative |
28,606 | 33,862 | (5,256 | ) | (15.5 | )% | ||||||||||
Research and development |
255 | 1,099 | (844 | ) | (76.8 | )% | ||||||||||
Depreciation and amortization |
9,803 | 6,897 | 2,906 | 42.1 | % | |||||||||||
Satellite impairment loss |
— | 6,606 | (6,606 | ) | (100.0 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(41,395 | ) | (46,248 | ) | 4,853 | 10.5 | % | |||||||||
Gain/(loss) on debt extinguishment |
284 | (3,267 | ) | 3,551 | 108.7 | % | ||||||||||
Realized gain on conversion of notes |
— | 4,113 | (4,113 | ) | 100.0 | % | ||||||||||
Unrealized (loss)/gain on derivative |
(558 | ) | 541 | (1,099 | ) | (203.1 | )% | |||||||||
Loss on equity method investment |
(953 | ) | (1,241 | ) | 288 | 23.2 | % | |||||||||
Interest expense |
(5,201 | ) | (13,693 | ) | 8,492 | 62.0 | % | |||||||||
Other income/(expense), net |
103 | (190 | ) | 293 | 154.2 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before income taxes |
(47,720 | ) | (59,985 | ) | 12,265 | 20.4 | % | |||||||||
Income tax (provision) benefit |
— | — | — | — | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from continuing operations |
(47,720 | ) | (59,985 | ) | 12,265 | 20.4 | % | |||||||||
Discontinued operations: |
||||||||||||||||
Gain/(loss) from discontinued operations, before income taxes (including gain from disposal of Launch Division of $30,672 and $0 for the years ended December 31, 2020 and 2019, respectively) |
28,185 | (6,160 | ) | 34,345 | 557.5 | % | ||||||||||
Income tax (provision) benefit |
— | — | — | — | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gain/(loss) from discontinued operations, net of tax |
28,185 | (6,160 | ) | 34,345 | 557.5 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ | (19,535 | ) | $ | (66,145 | ) | $ | 46,610 | 70.5 | % | ||||||
|
|
|
|
|
|
|
|
Year Ended December 31, |
$ Change |
% Change |
||||||||||||||
2020 |
2019 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Service revenues |
$ | 18,737 | $ | 13,325 | $ | 5,412 | 40.6 | % | ||||||||
% of total revenue |
89 | % | 97 | % | ||||||||||||
Product revenues |
$ | 2,398 | $ | 388 | $ | 2,010 | 518.0 | % | ||||||||
% of total revenue |
11 | % | 3 | % | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total revenues |
$ | 21,135 | $ | 13,713 | $ | 7,422 | 54.1 | % | ||||||||
|
|
|
|
|
|
Year Ended December 31, |
$ Change |
% Change |
||||||||||||||
2020 |
2019 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Service costs, excluding depreciation and amortization |
$ | 13,331 | $ | 11,098 | $ | 2,233 | 20.1 | % | ||||||||
Product costs, excluding depreciation and amortization |
10,535 | 399 | 10,136 | 2,540.4 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Total costs |
$ | 23,866 | $ | 11,497 | $ | 12,369 | 107.6 | % | ||||||||
|
|
|
|
|
|
Year Ended December 31, |
$ Change |
% Change |
||||||||||||||
2020 |
2019 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Product development costs |
$ | 7,190 | $ | 8,542 | $ | (1,352 | ) | (15.8 | )% | |||||||
Salaries and benefit costs |
18,020 | 14,139 | 3,881 | 27.4 | % | |||||||||||
Professional fees |
2,255 | 6,235 | (3,980 | ) | (63.8 | )% | ||||||||||
Other |
1,141 | 4,946 | (3,805 | ) | (76.9 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Selling, general administrative expense |
$ | 28,606 | $ | 33,862 | $ | (5,256 | ) | (15.5 | )% | |||||||
|
|
|
|
|
|
Year Ended December 31, |
$ Change |
% Change |
||||||||||||||
2020 |
2019 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Research and development expense |
$ | 255 | $ | 1,099 | $ | (844 | ) | (76.8 | )% | |||||||
|
|
|
|
|
|
Year Ended December 31, |
$ Change |
% Change |
||||||||||||||
2020 |
2019 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Depreciation expense |
$ | 8,452 | $ | 5,546 | $ | 2,906 | 52.4 | % | ||||||||
Amortization expense |
1,351 | 1,351 | — | — | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Depreciation and amortization expense |
$ | 9,803 | $ | 6,897 | $ | 2,906 | 42.1 | % | ||||||||
|
|
|
|
|
|
Year Ended December 31, |
$ Change |
% Change |
||||||||||||||
2020 |
2019 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Discontinued operations: |
||||||||||||||||
Loss from discontinued operations, before income taxes. |
$ | (2,487 | ) | $ | (6,160 | ) | $ | 3,673 | (59.6 | )% | ||||||
Gain on disposal of discontinued operations |
30,672 | — | 30,672 | 100.0 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total gain/(loss) of discontinued operations, net of income taxes |
$ | 28,185 | $ | (6,160 | ) | $ | 34,345 | (557.5 | )% | |||||||
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(dollars in thousands) |
||||||||
Net loss |
$ | (204,141 | ) | $ | 5,277 | |||
Interest expense |
2,438 | 3,259 | ||||||
Income tax (provision) benefit |
— | — | ||||||
Depreciation and amortization |
6,301 | 3,757 | ||||||
|
|
|
|
|||||
EBITDA |
(195,402 | ) | 12,293 | |||||
Loss/(gain) from discontinued operations, before income tax |
1,022 | (28,960 | ) | |||||
Launch employee retention bonuses |
— | 661 | ||||||
Launch related shared services |
— | (678 | ) | |||||
Satellite impairment loss |
18,407 | — | ||||||
Unrealized loss/(gain) on derivative |
14,975 | 279 | ||||||
(Gain)/loss on debt extinguishment |
— | (284 | ) | |||||
Stock-based compensation |
772 | 1,142 | ||||||
(Gain)/loss on equity method investment |
(963 | ) | 581 | |||||
Loss on Issuance of 2021 Convertible Bridge Notes Tranche One |
84,291 | — | ||||||
Loss on Issuance of 2021 Convertible Bridge Notes Tranche Two |
12,185 | — | ||||||
Loss on Issuance of 2021 Convertible Bridge Notes Rights Offering |
3,193 | — | ||||||
Debt Issuance Costs Expensed For Debt Carried At Fair Value |
47,718 | — | ||||||
|
|
|
|
|||||
Adjusted EBITDA |
$ | (13,802 | ) | $ | (14,966 | ) | ||
|
|
|
|
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
(dollars in thousands) |
||||||||
Net loss |
$ | (19,535 | ) | $ | (66,145 | ) | ||
Interest expense |
5,201 | 13,693 | ||||||
Depreciation and amortization |
9,803 | 6,897 | ||||||
|
|
|
|
|||||
EBITDA |
(4,531 | ) | (45,555 | ) | ||||
(Gain)/loss from discontinued operations, net of tax (including gain from disposal of the Launch Division of $30,672 and $0 for the years ended December 31, 2020 and 2019, respectively) |
(28,185 | ) | 6,160 | |||||
Launch employee retention bonuses |
983 | 205 | ||||||
Launch related shared services |
(678 | ) | (2,506 | ) | ||||
Satellite impairment loss |
— | 6,606 | ||||||
(Gain)/loss on debt extinguishment |
(284 | ) | 3,267 | |||||
Unrealized loss/(gain) on derivative |
558 | (541 | ) | |||||
Stock-based compensation |
1,982 | 3,345 | ||||||
Realized (gain) on conversion of notes |
— | (4,113 | ) | |||||
Loss on equity method investment |
953 | 1,241 | ||||||
|
|
|
|
|||||
Adjusted EBITDA |
$ | (29,202 | ) | $ | (31,891 | ) |
• | free cash flow is not a measure of cash available for discretionary expenditures since we have certain non-discretionary obligations such as debt repayments or capital lease obligations that are not deducted from the measure; and |
• | other companies, including companies in our industry, may calculate free cash flow differently, which reduces its usefulness as a comparative measure. |
Six Months Ended June 30, 2021 (dollars in thousands) |
||||||||||||
BlackSky |
Launch |
Total |
||||||||||
Cash flows used in operating activities—continuing operations |
$ | (21,112 | ) | $ | — | $ | (21,112 | ) | ||||
Cash flows used in operating activities—discontinued operations |
— | — | — | |||||||||
|
|
|
|
|
|
|||||||
Net cash used in operating activities |
(21,112 | ) | — | (21,112 | ) | |||||||
|
|
|
|
|
|
|||||||
Purchase of property and equipment |
(207 | ) | — | (207 | ) | |||||||
Satellite procurement work in process |
(11,205 | ) | — | (11,205 | ) | |||||||
|
|
|
|
|
|
|||||||
Free cash flow |
$ | (32,524 | ) | $ | — | $ | (32,524 | ) | ||||
|
|
|
|
|
|
|||||||
Net cash used in investing activities |
$ | (11,419 | ) | $ | — | $ | (11,419 | ) | ||||
Net cash provided by financing activities |
$ | 53,817 | $ | — | $ | 53,817 |
Six Months Ended June 30, 2020 (dollars in thousands) |
||||||||||||
BlackSky |
Launch |
Total |
||||||||||
Cash flows used in operating activities—continuing operations |
$ | (7,759 | ) | $ | — | $ | (7,759 | ) | ||||
Cash flows used in operating activities—discontinued operations |
— | (14,383 | ) | (14,383 | ) | |||||||
|
|
|
|
|
|
|||||||
Net cash used in operating activities |
(7,759 | ) | (14,383 | ) | (22,142 | ) | ||||||
|
|
|
|
|
|
|||||||
Purchase of property and equipment |
(41 | ) | 8,410 | 8,369 | ||||||||
Satellite procurement work in process |
(15,913 | ) | — | (15,913 | ) | |||||||
|
|
|
|
|
|
|||||||
Free cash flow |
$ | (23,713 | ) | $ | (5,973 | ) | $ | (29,686 | ) | |||
|
|
|
|
|
|
|||||||
Net cash (used in)/provided by investing activities |
$ | (15,954 | ) | $ | 8,410 | $ | (7,544 | ) | ||||
Net cash provided by financing activities |
$ | 3,498 | $ | — | $ | 3,498 |
Year Ended December 31, 2020 (dollars in thousands) |
||||||||||||
BlackSky |
Launch |
Total |
||||||||||
Cash flows used in operating activities—continuing operations |
$ | (15,300 | ) | $ | — | $ | (15,300 | ) | ||||
Cash flows used in operating activities—discontinued operations |
— | (16,374 | ) | (16,374 | ) | |||||||
|
|
|
|
|
|
|||||||
Net cash used in operating activities |
(15,300 | ) | (16,374 | ) | (31,674 | ) | ||||||
|
|
|
|
|
|
|||||||
Purchase of property and equipment |
(281 | ) | (491 | ) | (772 | ) | ||||||
Satellite procurement work in process |
(18,096 | ) | — | (18,096 | ) | |||||||
|
|
|
|
|
|
|||||||
Free cash flow |
$ | (33,677 | ) | $ | (16,865 | ) | $ | (50,542 | ) | |||
|
|
|
|
|
|
|||||||
Net cash (used in) provided by investing activities |
$ | (18,377 | ) | $ | 8,607 | $ | (9,770 | ) | ||||
Net cash provided by financing activities |
$ | 3,444 | $ | — | $ | 3,444 |
Year Ended December 31, 2019 (dollars in thousands) |
||||||||||||
BlackSky |
Launch |
Total |
||||||||||
Cash flows used in operating activities—continuing operations |
$ | (33,118 | ) | $ | — | $ | (33,118 | ) | ||||
Cash flows provided by operating activities—discontinued operations |
— | 6,808 | 6,808 | |||||||||
|
|
|
|
|
|
|||||||
Net cash (used in) provided by operating activities |
(33,118 | ) | 6,808 | (26,310 | ) | |||||||
|
|
|
|
|
|
|||||||
Purchase of property and equipment |
(481 | ) | (266 | ) | (747 | ) | ||||||
Satellite procurement work in process |
(33,208 | ) | — | (33,208 | ) | |||||||
|
|
|
|
|
|
|||||||
Free cash flow |
$ | (66,807 | ) | $ | 6,542 | $ | (60,265 | ) | ||||
|
|
|
|
|
|
|||||||
Net cash (used in) investing activities |
$ | (33,689 | ) | $ | (266 | ) | $ | (33,955 | ) | |||
Net cash provided by financing activities |
$ | 89,839 | $ | (133 | ) | $ | 89,706 |
• | procure and launch additional satellites; |
• | design and develop our next generation satellites; |
• | enhance our platform and expand our sales and marketing efforts; |
• | invest in research and development related to new technologies; and |
• | hire additional personnel to support the expansion of our sales, marketing, operational, financial, product information technology, and other areas to support our operations as a public company upon the consummation of the merger. |
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(dollars in thousands) |
||||||||
Cash flows used in operating activities—continuing operations |
$ | (21,112 | ) | $ | (7,759 | ) | ||
Cash flows (used in) provided by operating activities—discontinued operations |
— | (14,383 | ) | |||||
|
|
|
|
|||||
Net cash used in operating activities |
(21,112 | ) | (22,142 | ) | ||||
Cash flows used in investing activities—continuing operations |
(11,419 | ) | (15,954 | ) | ||||
Cash flows provided by (used in) investing activities—discontinued operations |
— | 8,410 | ||||||
|
|
|
|
|||||
Net cash (used in) investing activities |
(11,419 | ) | (7,544 | ) | ||||
Cash flows provided by financing activities—continuing operations |
53,817 | 3,498 | ||||||
Cash flows used in financing activities—discontinued operations |
— | — | ||||||
|
|
|
|
|||||
Net cash provided by financing activities |
53,817 | 3,498 | ||||||
|
|
|
|
|||||
Net (decrease) increase in cash, cash equivalents, and restricted cash |
21,286 | (26,188 | ) | |||||
Cash, cash equivalents, and restricted cash—beginning of year |
10,573 | 37,190 | ||||||
Cash reclassified to assets held for sale at beginning of period |
— | 11,383 | ||||||
Cash reclassified to assets held for sale at the end of period |
— | — | ||||||
|
|
|
|
|||||
Cash, cash equivalents, and restricted cash—end of year |
31,859 | 22,385 | ||||||
|
|
|
|
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
(dollars in thousands) |
||||||||
Cash flows used in operating activities—continuing operations |
$ | (15,300 | ) | $ | (33,118 | ) | ||
Cash flows (used in) provided by operating activities—discontinued operations |
(16,374 | ) | 6,808 | |||||
|
|
|
|
|||||
Net cash used in operating activities |
(31,674 | ) | (26,310 | ) | ||||
Cash flows used in investing activities—continuing operations |
(18,377 | ) | (33,689 | ) | ||||
Cash flows provided by (used in) investing activities—discontinued operations |
8,607 | (266 | ) | |||||
|
|
|
|
|||||
Net cash (used in) investing activities |
(9,770 | ) | (33,955 | ) | ||||
Cash flows provided by financing activities—continuing operations |
3,444 | 89,839 | ||||||
Cash flows used in financing activities—discontinued operations |
— | (133 | ) | |||||
|
|
|
|
|||||
Net cash provided by financing activities |
3,444 | 89,706 | ||||||
|
|
|
|
|||||
Net (decrease) increase in cash, cash equivalents, and restricted cash |
(38,000 | ) | 29,441 | |||||
Cash, cash equivalents, and restricted cash—beginning of year |
37,190 | 17,577 | ||||||
Cash reclassified to assets held for sale at beginning of period |
11,383 | 1,555 | ||||||
Cash reclassified to assets held for sale at the end of period |
— | (11,383 | ) | |||||
|
|
|
|
|||||
Cash, cash equivalents, and restricted cash—end of year |
$ | 10,573 | $ | 37,190 | ||||
|
|
|
|
Payments due by period | ||||||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||
Total | Less than 1 year |
1-3 years |
3-5 years(2) |
More than 5 years |
||||||||||||||||
Debt: |
||||||||||||||||||||
Loans from related parties |
$ | 82,987 | $ | — | $ | — | $ | 71,237 | $ | 11,750 | ||||||||||
Notes(3) |
58,573 | — | — | 58,573 | ||||||||||||||||
Line of credit(5) |
16,098 | 16,098 | — | — | — | |||||||||||||||
Other debt(5) |
3,600 | 3,600 | — | — | — | |||||||||||||||
Consent fee liability(5) |
2,464 | 2,464 | — | — | — | |||||||||||||||
Lease: |
||||||||||||||||||||
Operating lease commitments |
6 | 2 | 4 | — | — | |||||||||||||||
Interest: |
||||||||||||||||||||
Debt and other financing |
44,922 | 10,859 | 26,409 | 7,654 | — | |||||||||||||||
Total(1)(4)(5) |
$ | 208,650 | $ | 33,023 | $ | 26,413 | $ | 137,464 | $ | 11,750 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | We executed a side letter providing for a reduction, at our election, of satellite procurement and certain hardware and integration costs under our satellite procurement contract with LeoStella of up to $8.8 million and received credits in the year ended December 31, 2020 of $5.1 million and an additional credit of $1.5 million in April 2021. |
(2) | Notes include related party loans from Mithril II, LP in the principal amount of $15 million and VCVC in the principal of $5 million all of which was converted in Company Class A Common Stock as part of the merger transaction. |
(3) | We have a standing commitment to purchase a minimum number of Gen-3 satellites from one of our vendors. Based upon the amount raised in financing, we contractually committed to purchasing up to 10 satellites of which we cannot estimate the total cost of the program at this time. |
(4) | The consent fee liability of $2.5 million in addition to the PPP Loan of $3.6 million and SVB line of credit of $16.1 million and accrued and unpaid interest related to those loans for a total amount of $90 thousand was settled upon the closing of the merger. We also have commitments for multi-launch and integration services with launch service providers. As of June 30, 2021, we have commitments for 5 launches to include up to 10 satellites at estimated launch dates totaling an amount of $40.6 million with options for additional launches. As the timing of the launches are not known, the amounts are not included in the table above. |
• | Fair Value of Common Stock |
• | Expected Dividend Yield |
• | Expected Volatility |
• | Risk-free Interest Rate non-inflation indexed U.S. Treasury notes has been used to extrapolate an average risk-free interest rate based on the expected term of the underlying grants. |
• | Expected Term |
• | industry outlook; |
• | general economic outlook, including economic growth, inflation and unemployment, interest rate environment and global economic trends; |
• | our operating and financial performance; |
• | current business conditions and projections; |
• | our prospects as a going concern; and |
• | the likelihood of achieving a liquidity event for the underlying equity instruments, such as an initial public offering or sale of the company, given prevailing market conditions. |
• | arms-length transactions involving the sale or transfer of our common stock, when applicable; |
• | the rights, preferences and privileges of our Series A, B, B-1, and C preferred stock relative to those of our common stock; and |
• | the lack of marketability of our equity. |
• | Service Offerings |
• | Imagery Services on-demand satellite imaging solutions. The combination of our proprietary small satellite constellation and our platform provides our customers with dawn-to-dusk |
• | Data, Software and Analytics man-made or natural changes. Our event monitoring services are continuously processing a wide range of sensor data and news feeds to detect important global activities that are important to our customers. In addition, we provide technology-enabled professional service solutions related to software development and integration, technical feasibility, and data management and analytics services, all designed to help improve the utilization of our core products and services. |
• | Product Offerings |
• | Engineering and Integration |
• | Defense & Intelligence (“D&I”) |
the Middle East, Asia Pacific, and Canada. Our resellers include Apollo Mapping, Astraea Inc., Beattie Geospatial Intelligence Consulting LTD, Bluesky, Hannam Corporation, GeoImage Pty. Ltd., Geospatial Insight Ltd, Geospatial Intelligence Pty Ltd, GTT Netcorp, Intelsat General Communications LLC, Japan Space Imaging Corporation, ST Engineering Geo-Insights PTE LTD, Trid Pacific and Ursa Space Systems Inc. |
• | Commercial |
• | Low-cost imagery capture |
• | High revisit rate, dawn-to-dusk dawn-to-dusk |
• | On-demand delivery of low-cost geospatial analytics through subscription contracts to commercial customers |
• | Proprietary, low-cost smallsat assembly |
through manufacturing enables us to upgrade our satellites during production with our proprietary technology and continuously improve our satellites’ capabilities, as well as build out and maintain our optimal constellation size at a relatively low cost. |
• | Integration of proprietary and third-party sensor data |
• | Proprietary, cloud-based software stack. |
• | Continuously growing proprietary intelligence data repository. |
• | API kit for developers to build geospatial intelligence into next gen applications |
• | Increase our overall customer base. |
• | Expand within our current customer base |
• | Continue to penetrate international markets |
• | Extend our value proposition. Gen-3 satellite, which will be designed to improve our imaging resolution to 50 cm and include short wave IR imaging technology for a broad set of imaging conditions, including nighttime, low-light and all-weather. We plan to continue to invest in our software and research and development |
capabilities. We intend to focus on hiring top technical talent and maintaining an agile organization that focuses on core technology innovation. In particular, we intend to focus on advancing our software capabilities, including adding additional sensors, furthering the advancement of our AI/ML capabilities, and extending our robust API framework for our customers, partners, and developers. |
• | Grow distribution channels and channel partner ecosystem Geo-Insights (“STEE”), which appointed STEE as an authorized reseller of BlackSky’s suite of satellite imaging and data analytics services in Southeast Asia. We have also established a Joint Cooperation and Marketing Agreement with Telespazio, one of the industry’s leading geospatial solutions providers, to co-market and sell our suite of satellite imaging and data analytics services in Europe. |
• | Grow a third-party developer community |
Name |
Age |
Position | ||||
Executive Officers |
||||||
Brian O’Toole |
58 | Chief Executive Officer, President and Class III Director | ||||
Johan Broekhuysen |
50 | Chief Financial Officer | ||||
Henry Dubois |
59 | Chief Development Officer | ||||
Christiana Lin |
52 | General Counsel and Corporate Secretary | ||||
Non-Employee Directors |
||||||
William Porteous (1)(2) |
49 | Chairman of the Board and Class II Director | ||||
Magid Abraham (2)(3) |
63 | Class I Director | ||||
David DiDomenico |
51 | Class I Director | ||||
Susan Gordon (3) |
63 | Class II Director | ||||
Timothy Harvey (1)(2) |
65 | Class II Director | ||||
James Tolonen (1)(3) |
72 | Class III Director |
(1) |
Member of the audit committee. |
(2) |
Member of the compensation committee. |
(3) |
Member of the nominating and corporate governance committee. |
• | evaluating the performance, independence and qualifications of our independent auditors and determining whether to retain our existing independent auditors or engage new independent auditors; |
• | reviewing our financial reporting processes and disclosure controls; |
• | reviewing and approving the engagement of our independent auditors to perform audit services and any permissible non-audit services; |
• | reviewing the adequacy and effectiveness of our internal control policies and procedures, including the responsibilities, budget, staffing and effectiveness of our internal audit function; |
• | reviewing with the independent auditors the annual audit plan, including the scope of audit activities and all critical accounting policies and practices to be used by us; |
• | obtaining and reviewing at least annually a report by our independent auditors describing the independent auditors’ internal quality control procedures and any material issues raised by the most recent internal quality-control review; |
• | monitoring the rotation of partners of our independent auditors on our engagement team as required by law; |
• | prior to engagement of any independent auditor, and at least annually thereafter, reviewing relationships that may reasonably be thought to bear on their independence, and assessing and otherwise taking the appropriate action to oversee the independence of our independent auditor; |
• | reviewing our annual and quarterly financial statements and annual and quarterly reports on Form 10-K and 10-Q, and discussing the statements and reports with our independent auditors and management; |
• | reviewing with our independent auditors and management significant issues that arise regarding accounting principles and financial statement presentation and matters concerning the scope, adequacy, and effectiveness of our financial controls and critical accounting policies; |
• | reviewing with management and our auditors any earnings announcements and other public announcements regarding material developments; |
• | establishing procedures for the receipt, retention and treatment of complaints received by us regarding financial controls, accounting, auditing or other matters; |
• | preparing the report that the SEC requires in our annual proxy statement; |
• | reviewing and providing oversight of any related party transactions in accordance with our related party transaction policy and reviewing and monitoring compliance with legal and regulatory responsibilities, including our code of business conduct; |
• | reviewing our major financial risk exposures, including the guidelines and policies to govern the process by which risk assessment and risk management is implemented; and |
• | reviewing and evaluating on an annual basis the performance of the audit committee and the audit committee charter. |
• | Brian O’Toole, President; and |
• | Brian Daum, Chief Financial Officer and Chief Operating Officer. |
Name and principal position |
Year |
Salary ($) |
Bonus ($) (1) |
Stock awards ($) (2) |
All other compensation ($) (3) |
Total ($) |
||||||||||||||||||
Brian O’Toole |
2020 | 375,000 | 425,750 | 8,462 | 5,500 | 814,712 | ||||||||||||||||||
President and Chief Executive Officer |
||||||||||||||||||||||||
Brian Daum |
2020 | 275,000 | 137,500 | 6,347 | 17,200 | 436,047 | ||||||||||||||||||
Chief Financial Officer and Chief Operating Office |
(1) |
Amounts reflect bonus payments earned in 2019 and paid in 2020. With respect to Mr. O’Toole, the amount reported for 2020 includes a retention bonus payment of $238,250 paid in 2020 pursuant to his Executive Employment Agreement. |
(2) |
Amounts represent the aggregate grant-date fair value of restricted stock awards granted to each named executive officer, computed in accordance with the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 718. See Note 2 to BlackSky’s audited consolidated financial statements included elsewhere in this prospectus for a discussion of the assumptions made by BlackSky in determining the grant-date fair value of BlackSky’s equity awards. |
(3) |
For Mr. O’Toole, the “All other compensation” amount reported for 2020 consists of a tax gross-up for the costs associated with restricted stock awards. For Mr. Daum, the “All other compensation” amount reported for 2020 consists of (i) a tax gross-up for the costs associated with restricted stock awards, (ii) employer 401(k) plan contributions, and (iii) monthly mobile phone and data allowances. |
1. | 22,504,700 shares of Class A Common Stock; |
2. | a number of shares equal to 5% of the outstanding shares of all classes of our common stock as of the last day of the immediately preceding fiscal year; or |
3. | such number of shares as our Board of Directors or its designated committee may determine no later than the last day of our immediately preceding fiscal year. |
Stock Awards (1) |
||||||||||||
Grant Date |
Number of shares or units of stock that have not vested (#) |
Market value of shares of units or stock that have not vested (5) ($) |
||||||||||
Brian O’Toole |
5/19/2020 | 892,039 | (2) |
981.24 | ||||||||
Brian Daum |
5/13/2020 | 1,820,567 | (3) |
2,002.62 | ||||||||
5/19/2020 | 669,029 | (4) |
735.93 |
(1) |
Does not include the 27,000,000 and 9,850,000 restricted stock units granted to Mr. O’Toole and Mr. Daum, respectively, pursuant to grants approved by our board of directors on February 17, 2021. These RSUs will vest (x) 50% upon the earliest of (A) the date that is 180 days following the Closing Date, (B) the date on which, after the Closing Date, we complete a liquidation, merger, capital stock exchange, reorganization or other similar transaction that results in all of our stockholders having the right to exchange their shares of our Class A Common Stock for cash, securities or other property, or (C) if the last sale price of our Class A Common Stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing upon the date that is 180 days after the Closing Date (the “Performance Achievement”) and the Performance Achievement occurs before the 150th day following such date, then the later of the date 150 days following such date or the date that our board of directors (or its duly authorized committee, as applicable) certifies the Performance Achievement, and (y) the remaining 50% in quarterly installments over the following period of approximately two years. The RSUs will be forfeited if the participant ceases to be a service provider for any reason other than in connection with certain corporate transactions as described in the following sentence. If Mr. O’Toole’s or Mr. Daum’s continuous status as a service provider to BlackSky is terminated by BlackSky (or its successor) without cause (other than due to death or disability) or by Mr. O’Toole or Mr. Daum for good reason, in each case in connection with or within twelve (12) months after a change in control or any merger or other material corporate transaction in connection with which the Company acquires, is acquired by or otherwise combines or consolidates with a special purpose acquisition company, whether or not such transaction constitutes a change in control (and which will include the merger), then 100% of the then-unvested total number of restricted stock units covered by the RSU will vest. |
(2) |
Represents unvested shares of restricted stock granted pursuant to a restricted stock grant agreement between Mr. O’Toole and Spaceflight Industries, Inc. on May 19, 2020, as amended by the amended and restated restricted stock grant agreement dated as of June 9, 2021. These shares will fully vest as of October 31, 2022, subject to Mr. O’Toole’s continued service through the final vesting date. Upon certain qualifying terminations of Mr. O’Toole’s employment in connection with or within 12 months following certain corporate transactions, the shares will fully vest, as described further in “— Potential Payments Upon Termination or Change of Control |
(3) |
Represents unvested shares of restricted stock granted pursuant to an option exchange agreement and restricted stock grant agreement between Mr. Daum and Spaceflight Industries, Inc. on May 13, 2020, as amended by the amended and restated restricted stock grant agreement dated as of May 24, 2021. These shares will fully vest as of February 18, 2023, subject to Mr. Daum’s continued service through the final vesting date. Upon certain qualifying terminations of Mr. Daum’s employment in connection with or within 12 months following certain corporate transactions, the shares will fully vest, as described further in “ —Potential Payments Upon Termination or Change of Control |
(4) |
Represents unvested shares of restricted stock granted pursuant to a restricted stock grant agreement between Mr. Daum and Spaceflight Industries, Inc. on May 19, 2020, as amended by the amended and restated restricted stock grant agreement dated as of May 24, 2021. These shares will fully vest as of October 31, 2022, subject to Mr. Daum’s continued service through the final vesting date. Upon certain qualifying terminations of Mr. Daum’s employment in connection with or within 12 months following certain corporate transactions, the shares will fully vest, as described further in “ —Potential Payments Upon Termination or Change of Control |
(5) |
Reflects the fair market value of our common stock of $0.0011 as of December 31, 2020 (based on the determination of fair market value by our board of directors as of the most proximate date) multiplied by the amount shown in the column for the number of shares that have not vested. |
• | any related person transaction, and any material amendment or modification to a related person transaction, must be reviewed and approved or ratified by an approving body comprised of the disinterested and independent members of our board of directors or any committee of our board of directors, provided that a majority of the members of the board of directors or such committee, respectively, are disinterested; and |
• | any employment relationship or transaction involving an executive officer and any related compensation must be approved by the compensation committee of our board of directors or recommended by the compensation committee to our board of directors for its approval. |
• | management must disclose to the approving body the name of the related person and the basis on which the person is a related person, the related person’s interest in the transaction, the material terms of the related person transaction, including the business purpose of the transaction, the approximate dollar value of the amount involved in the transaction, the approximate dollar value of the amount of the related person’s interest in the transaction and all the material facts as to the related person’s direct or indirect interest in, or relationship to, the related person transaction; |
• | management must advise the approving body as to whether the related person transaction complies with the terms of our agreements, including the agreements governing our material outstanding indebtedness, that limit or restrict our ability to enter into a related person transaction; |
• | management must advise the approving body as to whether the related person transaction will be required to be disclosed in applicable filings under the Securities Act or the Exchange Act, and related rules, and, to the extent required to be disclosed, management must ensure that the related person transaction is disclosed in accordance with such statutes and related rules; and |
• | management must advise the approving body as to whether the related person transaction may constitute a “personal loan” for purposes of Section 402 of the Sarbanes-Oxley Act. |
Investor |
Affiliated Director(s) or Officer(s) |
Shares of Legacy BlackSky Series C Preferred Stock |
Total Purchase Price |
|||||||||
Seahawk SPV Investment LLC |
Alan Kessler | 9,376,816 | $ | 49,999,995.96 |
Investor |
Affiliated Director(s) or Officer(s) |
Warrants to purchase shares of Legacy BlackSky Class A Common Stock |
Shares of Legacy BlackSky Class B Common Stock |
Guaranty Amount |
||||||||||
Mithril LP |
Ajay Royan | 20,599,329 | 27,877,468 | $ | 5,028,345.00 | |||||||||
Seahawk SPV Investment LLC |
Alan Kessler | 11,495,939 | 12,095,939 | $ | 2,806,186.00 | |||||||||
RRE Ventures VI, LP |
Will Porteous | 9,554,630 | 12,010,416 | $ | 2,332,308.00 | |||||||||
VCVC IV LLC |
n/a | 9,245,846 | 13,302,355 | $ | 2,256,933.00 | |||||||||
Apogee LLC |
Shawn Dougherty | 4,694,620 | 6,174,098 | $ | 1,180,968.00 | |||||||||
Yodabyte Investments, LLC |
Mark Spoto | 7,794,103 | 9,918,181 | $ | 1,902,559.00 |
Investor |
Affiliated Director(s) or Officer(s) |
Outstanding BlackSky Series C Convertible Promissory Notes (inclusive of accrued and unpaid interest) |
BlackSky Class A Common Stock |
BlackSky Series C Preferred Stock |
||||||||||
Seahawk SPV Investment LLC |
Alan Kessler | $ | 16,584,000 | 35,509,347 | 9,017,018 | |||||||||
Mithril LP |
Ajay Royan | $ | 2,764,000 | 5,918,224 | 1,502,836 | |||||||||
VCVC IV LLC |
n/a | $ | 2,764,000 | 5,918,224 | 1,502,836 | |||||||||
RRE Ventures VI, LP |
Will Porteous | $ | 1,106,000 | 2,367,290 | 601,135 | |||||||||
Apogee LLC |
Shawn Dougherty | $ | 674,000 | 1,444,046 | 366,692 | |||||||||
Razor’s Edge affiliated entities |
Mark Spoto | $ | 1,105,000 | 2,367,290 | 601,135 |
Investor |
Affiliated Director(s) or Officer(s) |
Outstanding TAS CLA (inclusive of accrued and unpaid interest) |
BlackSky Series C preferred stock |
|||||||
Seahawk SPV Investment LLC |
Alan Kessler | $ | 18,450,831 | — | ||||||
VCVC IV LLC |
n/a | $ | 1,798,544 | 1,041,388 | ||||||
RRE Ventures VI, LP |
Will Porteous | $ | 1,680,746 | 973,181 | ||||||
Apogee LLC |
Shawn Dougherty | $ | 461,738 | 267,354 |
Investor |
Affiliated Director(s) or Officer(s) |
Tranche |
Principal Amount of 2021 Bridge Notes |
Warrant Shares |
Incentive Shares |
|||||||||
Mithril II LP |
Ajay Royan | 1 and 2 | $ | 15,000,000 | Product of BlackSky fully diluted capitalization and 3.5% | 35,000,000 | ||||||||
VCVC IV LLC |
n/a | 1 | $ | 5,000,000 | Product of BlackSky fully diluted capitalization and 0.7% | 35,000,000 | ||||||||
Apogee VII LLC |
Shawn Dougherty | 1 | $ | 1,450,000 | Product of BlackSky fully diluted capitalization and (i) 0.14% multiplied by (ii) (A) $1,450,000 divided by (B) $1,000,000 | 10,150,000 | ||||||||
RRE Ventures VI, LP |
Will Porteous | 1 | $ | 800,000 | Product of BlackSky fully diluted capitalization and 0.7% | 5,600,000 |
• | each person or group of affiliated persons known to us to be the beneficial owner of more than 5% of our outstanding Class A Common Stock; |
• | each of our executive officers and directors; and |
• | all of our executive officers and directors as a group. |
Name and Address of Beneficial Owners (1) |
Number of Shares |
% |
||||||
Greater than Five Percent Holders |
||||||||
Entities affiliated with Mithril LP (2) |
18,128,026 | 15.74 | % | |||||
RRE Ventures VI, LP (3) |
5,759,049 | 5.00 | % | |||||
Seahawk SPV Investment LLC (4) |
14,594,452 | 14.00 | % | |||||
VCVC IV LLC (5) |
9,951,809 | 8.64 | % | |||||
Osprey Sponsor II, LLC (6) |
7,906,250 | 6.87 | % | |||||
Named Executive Officers and Directors |
||||||||
Brian O’Toole |
805,424 | * | ||||||
Brian Daum |
526,174 | * | ||||||
Henry Dubois |
— | — | ||||||
Christiana Lin |
— | — | ||||||
Magid Abraham |
— | — | ||||||
David DiDomenico |
— | — | ||||||
Timothy Harvey |
— | — | ||||||
William Porteous |
— | — | ||||||
James Tolonen |
— | — | ||||||
All directors and officers as a group (9 persons) |
1,331,598 | 1.16 | % |
* |
Less than 1% |
(1) |
Unless otherwise noted, the business address of each of these shareholders is c/o BlackSky Technology Inc., 13241 Woodland Park Road, Suite 300, Herndon, Virginia 20171. |
(2) |
Consists of (i) 10,386,626 shares held by Mithril LP and (ii) 7,741,400 shares held by Mithril II LP. Mithril Capital Management LLC (“MCM”) is a management company that manages Mithril LP and Mithril II LP, and is appointed by Mithril GP LP (“GP I”), the general partner of Mithril LP, and Mithril II GP LP (“GP II”), the general partner of Mithril II LP, each of which has formal control over its respective fund. |
Peter Thiel and Ajay Royan are the members of the investment committees of GP I and GP II. The investment committees make all investment decisions with respect to these entities and may be deemed to share voting and investment power over the securities held by Mithril LP and Mithril II LP. The address of each of the Mithril entities and Mr. Royan is c/o Mithril Capital Management, LLC, 600 Congress Ave., Suite 3100, Austin, Texas 78701. The address of Mr. Thiel is c/o Thiel Capital LLC, 9200 Sunset Boulevard, Suite 1110, West Hollywood, California 90069. |
(3) |
Voting and investment decisions for shares beneficially owned by RRE Ventures VI, LP are shared by five individuals (one of whom is William Porteous) who are members of RRE Ventures VI GP, LLC, the general partner of RRE Ventures VI, LP. The address for these entities is c/o RRE Ventures 130 East 59th Street, 17th Floor, New York, New York 10022. |
(4) |
Seahawk SPV Investment LLC (“Seahawk”) is the record holder of such shares. Seahawk is a direct wholly-owned subsidiary of Thales Alenia Space US Investment LLC (“TAS US”), which, in turn, is a wholly-owned subsidiary of Thales Alenia Space S.A.S (“TAS”). TAS is a joint venture whose majority owner is Thales S.A., a French public company (“Thales”). By reason of their relationships, TAS US, TAS and Thales may be deemed to share the power to vote or to direct the vote and to dispose or direct the disposition of the shares held by Seahawk and may be deemed to have shared beneficial ownership of the shares held directly by Seahawk. The address of Seahawk is 2733 South Crystal Drive, Suite 1200, Arlington, Virginia 22202. The address of TAS US is 1209 Orange Street, Wilmington, County of New Castle, Delaware 19801. The address of TAS is 100 Bd du Midi – 06150 Cannes la Bocca – France. The address of Thales is Tour Carpe Diem, 31 Place des Corolles, Esplanade Nord – 92400 Courbevoie – France. |
(5) |
VCVC Management IV LLC (“VCVC Management”) serves as the Manager of VCVC IV LLC (“VCVC IV”) and Cougar Investment Holdings LLC (“Cougar”) serves as the Managing Member of VCVC Management. Cougar has sole voting and dispositive power over the shares held by VCVC IV. Both of VCVC Management and Cougar disclaims, for purposes of Section 16 of the Securities Exchange Act of 1934, beneficial ownership of these securities, except to the extent of their respective pecuniary interests therein, and this report shall not be deemed an admission that either of VCVC Management or Cougar is the beneficial owner of such securities for purposes of Section 16 or for any other purposes. |
(6) |
Represents the holdings of Osprey Sponsor II, LLC (the “Sponsor”). The shares beneficially owned by the Sponsor may also be deemed to be beneficially owned by Mr. Jonathan Z. Cohen. Mr. Jonathan Z. Cohen is the managing member of the Sponsor, and as such Mr. Jonathan Z. Cohen has voting and investment discretion with respect to the shares held of record by the Sponsor and may be deemed to have shared beneficial ownership of shares held directly by the Sponsor. Mr. Jonathan Z. Cohen disclaims any beneficial ownership of the reported shares other than to the extent of any pecuniary interest he may have therein, directly or indirectly. |
Name of Selling Securityholder |
BlackSky Class A Common Stock Beneficially Owned Prior to Offering |
Warrants Beneficially Owned Prior to Offering |
Number of BlackSky Class A Common Stock Being Offered |
Number of Warrants Being Offered |
BlackSky Class A Common Stock Beneficially Owned After the Offered Shares of BlackSky Class A Common Stock are Sold |
Warrants Beneficially Owned After the Offered Warrants are Sold |
||||||||||||||||||||||||||
Number |
Percent (1) |
Number |
Percent (1) |
|||||||||||||||||||||||||||||
PIPE Shares |
||||||||||||||||||||||||||||||||
ALTAI CAPITAL OSPREY LLC (2) |
500,000 | — | 500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Andrew Fleiss |
10,000 | — | 10,000 | — | — | — | — | — | ||||||||||||||||||||||||
Arete Foundation (3) |
250,000 | — | 250,000 | — | — | — | — | — | ||||||||||||||||||||||||
Athanor International Master Fund, LP (4) |
37,780 | — | 37,780 | — | — | — | — | — |
Name of Selling Securityholder |
BlackSky Class A Common Stock Beneficially Owned Prior to Offering |
Warrants Beneficially Owned Prior to Offering |
Number of BlackSky Class A Common Stock Being Offered |
Number of Warrants Being Offered |
BlackSky Class A Common Stock Beneficially Owned After the Offered Shares of BlackSky Class A Common Stock are Sold |
Warrants Beneficially Owned After the Offered Warrants are Sold |
||||||||||||||||||||||||||
Number |
Percent (1) |
Number |
Percent (1) |
|||||||||||||||||||||||||||||
Athanor Master Fund, LP (5) |
162,220 | — | 162,220 | — | — | — | — | — | ||||||||||||||||||||||||
Barry L. Zubrow Inc. (6) |
60,000 | — | 60,000 | — | — | — | — | — | ||||||||||||||||||||||||
Bart Blatstein |
25,000 | — | 25,000 | — | — | — | — | — | ||||||||||||||||||||||||
Blackstone Aqua Master Sub-Fund, a sub-fund of Blackstone Global Master Fund ICAV(7) |
1,409,760 | — | 750,000 | — | 659,760 | * | — | — | ||||||||||||||||||||||||
Brookdale Global Opportunity Fund (8) |
74,000 | — | 74,000 | — | — | — | — | — | ||||||||||||||||||||||||
Brookdale International Partners, L.P. (9) |
126,000 | — | 126,000 | — | — | — | — | — | ||||||||||||||||||||||||
Citadel Multi-Strategy Equities Master Fund Ltd. (10) |
400,000 | — | 400,000 | — | — | — | — | — | ||||||||||||||||||||||||
Cohen PIPE LLC—BlackSky RS (11) |
200,000 | — | 200,000 | — | — | — | — | — | ||||||||||||||||||||||||
Declaration Capital Fund SPV XI LLC (12) |
1,159,760 | — | 500,000 | — | 659,760 | * | — | — | ||||||||||||||||||||||||
Edward E. Cohen |
250,000 | — | 250,000 | — | — | — | — | — | ||||||||||||||||||||||||
Ghisallo Master Fund LP (13) |
200,000 | — | 200,000 | — | — | — | — | — | ||||||||||||||||||||||||
Hedosophia Public Investments Limited (14) |
2,000,000 | — | 2,000,000 | — | — | — | — | — | ||||||||||||||||||||||||
Indaba Capital Management, L.P. (15) |
500,000 | — | 500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Integrated Core Strategies (US) LLC (16) |
700,000 | — | 700,000 | — | — | — | — | — | ||||||||||||||||||||||||
JANA Capital LLC (17) |
2,843,500 | — | 2,843,500 | — | — | — | — | — | ||||||||||||||||||||||||
Jennifer Fanjiang |
5,000 | — | 5,000 | — | — | — | — | — | ||||||||||||||||||||||||
John Hanna |
10,000 | — | 10,000 | — | — | — | — | — | ||||||||||||||||||||||||
Jonathan Z. Cohen Julia Pershan Cohen |
250,000 | — | 250,000 | — | — | — | — | — | ||||||||||||||||||||||||
Juniper Family Investments LLC (18) |
60,000 | — | 60,000 | — | — | — | — | — | ||||||||||||||||||||||||
Kepos Alpha Master Fund L.P. (19) |
200,000 | — | 200,000 | — | — | — | — | — | ||||||||||||||||||||||||
Kevin G. Galligan |
50,000 | — | 50,000 | — | — | — | — | — | ||||||||||||||||||||||||
Magnetar Capital Master Fund, Ltd. (20) |
10,000 | — | 10,000 | — | — | — | — | — | ||||||||||||||||||||||||
Magnetar Constellation Fund II, Ltd. (20) |
20,000 | — | 20,000 | — | — | — | — | |||||||||||||||||||||||||
Magnetar Constellation Master Fund, Ltd. (20) |
66,000 | — | 66,000 | — | — | — | — |
Name of Selling Securityholder |
BlackSky Class A Common Stock Beneficially Owned Prior to Offering |
Warrants Beneficially Owned Prior to Offering |
Number of BlackSky Class A Common Stock Being Offered |
Number of Warrants Being Offered |
BlackSky Class A Common Stock Beneficially Owned After the Offered Shares of BlackSky Class A Common Stock are Sold |
Warrants Beneficially Owned After the Offered Warrants are Sold |
||||||||||||||||||||||||||
Number |
Percent (1) |
Number |
Percent (1) |
|||||||||||||||||||||||||||||
Magnetar Discovery Master Fund, Ltd. (20) |
10,000 | — | 10,000 | — | — | — | — | |||||||||||||||||||||||||
Magnetar Lake Credit Fund LLC (20) |
10,000 | — | 10,000 | — | — | — | — | — | ||||||||||||||||||||||||
Magnetar Longhorn Fund L.P. (20) |
8,000 | — | 8,000 | — | — | — | — | — | ||||||||||||||||||||||||
Magnetar SC Fund Ltd. (20) |
15,000 | — | 15,000 | — | — | — | — | — | ||||||||||||||||||||||||
Magnetar Structured Credit Fund, L.P. (20) |
26,000 | — | 26,000 | — | — | — | — | — | ||||||||||||||||||||||||
Magnetar Xing He Master Fund Ltd. (20) |
23,000 | — | 23,000 | — | — | — | — | — | ||||||||||||||||||||||||
Purpose Alternative Credit Fund—T LLC (20) |
3,000 | — | 3,000 | — | — | — | — | — | ||||||||||||||||||||||||
Purpose Alternative Credit Fund LTD (20) |
9,000 | — | 9,000 | — | — | — | — | — | ||||||||||||||||||||||||
Michele and Jeffrey Brotman, TBE |
10,000 | — | 10,000 | — | — | — | — | — | ||||||||||||||||||||||||
Millais Limited (21) |
200,000 | — | 200,000 | — | — | — | — | — | ||||||||||||||||||||||||
MMF LT, LLC (22) |
400,000 | — | 400,000 | — | — | — | — | — | ||||||||||||||||||||||||
Nicholas Hammerschlag |
10,000 | — | 10,000 | — | — | — | — | — | ||||||||||||||||||||||||
Palantir Technologies Inc. (23) |
800,000 | 800,000 | — | — | — | — | — | |||||||||||||||||||||||||
Park West Investors Master Fund, Limited (24) |
318,000 | — | 318,000 | — | — | — | — | — | ||||||||||||||||||||||||
Park West Partners International, Limited (25) |
32,000 | — | 32,000 | — | — | — | — | — | ||||||||||||||||||||||||
Reiss Capital Management LLC (26) |
25,000 | — | 25,000 | — | — | — | — | — | ||||||||||||||||||||||||
Samlyn Long Alpha Master Fund, Ltd. (27) |
35,730 | — | 35,730 | — | — | — | — | — | ||||||||||||||||||||||||
Samlyn Net Neutral Master Fund, Ltd. (28) |
351,670 | — | 351,670 | — | — | — | — | — | ||||||||||||||||||||||||
Samlyn Offshore Master Fund, Ltd. (29) |
438,009 | — | 438,009 | — | — | — | — | — | ||||||||||||||||||||||||
Samlyn Onshore Fund, LP (30) |
174,591 | — | 174,591 | — | — | — | — | — | ||||||||||||||||||||||||
Schonfeld Strategic 460 Fund LLC (31) |
200,000 | — | 200,000 | — | — | — | — | — | ||||||||||||||||||||||||
Senator Global Opportunity Master Fund L.P. (32) |
4,139,041 | — | 1,500,000 | — | — | 2,639,04 | * | — | ||||||||||||||||||||||||
The 2019 Cohen Grandchildren Trust (33) |
250,000 | — | 250,000 | — | — | — | — | — | ||||||||||||||||||||||||
Tiger Global Investments, L.P. (34) |
5,000,000 | — | 5,000,000 | — | — | — | — | — | ||||||||||||||||||||||||
Trevian 2018 Trust (35) |
35,000 | — | 35,000 | — | — | — | — | — |
Name of Selling Securityholder |
BlackSky Class A Common Stock Beneficially Owned Prior to Offering |
Warrants Beneficially Owned Prior to Offering |
Number of BlackSky Class A Common Stock Being Offered |
Number of Warrants Being Offered |
BlackSky Class A Common Stock Beneficially Owned After the Offered Shares of BlackSky Class A Common Stock are Sold |
Warrants Beneficially Owned After the Offered Warrants are Sold |
||||||||||||||||||||||||||
Number |
Percent (1) |
Number |
Percent (1) |
|||||||||||||||||||||||||||||
Private Placement Warrants and Class A Common Stock |
||||||||||||||||||||||||||||||||
Osprey Sponsor II, LLC (36) |
14,387,750 | 8,325,000 | 14,387,750 | 8,325,000 | — | — | — | — | ||||||||||||||||||||||||
BlackSky Directors and Executive Officers (37) |
||||||||||||||||||||||||||||||||
Brian O’Toole (38) |
3,267,783 | — | 3,267,783 | — | — | — | — | — | ||||||||||||||||||||||||
Johan Broekhuysen |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Henry Dubois (39) |
136,797 | 136,797 | — | — | — | — | — | |||||||||||||||||||||||||
Christiana Lin |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
William Porteous (40) |
— | — | — | — | ||||||||||||||||||||||||||||
Magid Abraham |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
David DiDomenico |
— | — | — | — | ||||||||||||||||||||||||||||
Susan Gordon |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Timothy Harvey |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
James Tolonen |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
BlackSky Stockholders with 5% or Greater of BlackSky Class A Common Stock and Warrants |
||||||||||||||||||||||||||||||||
Entities affiliated with Mithril LP (41) |
18,628,026 | — | 18,628,026 | — | — | — | — | — | ||||||||||||||||||||||||
RRE Ventures VI, LP (42) |
5,759,049 | — | 5,759,049 | — | — | — | — | — | ||||||||||||||||||||||||
Seahawk SPV Investment LLC (43) |
16,364,532 | 16,364,532 | — | — | — | — | ||||||||||||||||||||||||||
VCVC IV LLC (44) |
9,951,809 | — | 9,951,809 | — | — | — | — | — | ||||||||||||||||||||||||
BlackSky Stockholders more than or equal to 100,000 shares of BlackSky Class A Common Stock |
||||||||||||||||||||||||||||||||
Brian Daum (45) |
1,424,479 | — | 1,424,479 | — | — | — | — | — | ||||||||||||||||||||||||
Timothy Puckorious |
136,797 | — | 136,797 | — | — | — | — | — | ||||||||||||||||||||||||
BlackSky Stockholders with less than 100,000 shares of BlackSky Class A Common Stock |
||||||||||||||||||||||||||||||||
Shareholders with beneficial ownership of less than 100,000 shares and more than or equal to 30,000 shares |
166,355 | — | 166,355 | — | — | — | — | — |
Name of Selling Securityholder |
BlackSky Class A Common Stock Beneficially Owned Prior to Offering |
Warrants Beneficially Owned Prior to Offering |
Number of BlackSky Class A Common Stock Being Offered |
Number of Warrants Being Offered |
BlackSky Class A Common Stock Beneficially Owned After the Offered Shares of BlackSky Class A Common Stock are Sold |
Warrants Beneficially Owned After the Offered Warrants are Sold |
||||||||||||||||||||||||||
Number |
Percent (1) |
Number |
Percent (1) |
|||||||||||||||||||||||||||||
Shareholders with beneficial ownership of less than 30,000 shares and more than or equal to 10,000 shares |
103,646 | — | 103,646 | — | — | — | — | — | ||||||||||||||||||||||||
Shareholders with beneficial ownership of less than 10,000 shares and more than or equal to 5,000 shares |
63,927 | — | 63,927 | — | — | — | — | — | ||||||||||||||||||||||||
Shareholders with beneficial ownership of less than 5,000 shares and more than or equal to 1,000 shares |
48,787 | — | 48,787 | — | — | — | — | — | ||||||||||||||||||||||||
Shareholders with beneficial ownership of less than 1,000 shares |
3,516 | — | 3,516 | — | — | — | — | — | ||||||||||||||||||||||||
Total Shares |
— | — | — | — |
(1) |
The percentage of beneficial ownership before this offering is calculated based on 115,949,075 Class A Common Stock outstanding, as of September 15, 2021. Unless otherwise indicated, we believe that all persons named in the table have sole voting and investment power with respect to all shares beneficially owned by them. |
(2) |
Represents securities held of record by Altai Capital Osprey LLC (“Altai Osprey”). Altai Capital Osprey GP, LLC (“Osprey GP”) is the managing member of Altai Osprey. Altai Capital Management L.P. (“Management L.P.”) is the investment manager for Altai Osprey. Altai Capital Management, LLC (“Management LLC”) is the general partner of Management L.P. The managing member of Management LLC is Rishi Bajaj (the “Altai Manager”). Management L.P., Management LLC and the Altai Manager may be deemed to beneficially own the securities held by Altai Osprey. Management L.P., Management LLC and the Altai Manager each disclaim beneficial ownership of such securities except to the extent of their pecuniary interests therein. The principal business address Altai Osprey is c/o Altai Capital Management L.P., 4675 MacArthur Court, Suite 1500, Newport Beach, CA 92660. |
(3) |
Daniel Cohen is the trustee of this trust. |
(4) |
Parvinder Thiara, 888 7th Avenue, 21st Floor, New York, NY 10019, owns Athanor Capital Partners, LP, the general partner of Athanor Master Fund, LP, which is the sole beneficial owner of the shares. As such, Mr. Thiara may be deemed to beneficially own the shares. |
(5) |
Parvinder Thiara, 888 7th Avenue, 21st Floor, New York, NY 10019, owns Athanor International Fund GP, LP, the general partner of Athanor International Master Fund, LP, which is the sole beneficial owner of the shares. As such, Mr. Thiara may be deemed to beneficially own the shares. |
(6) |
Barry L. Zubrow Inc. is managed by Barry L. Zubrow, who may be deemed to have sole voting and dispositive power of the shares. The address for Barry L. Zubrow Inc. is 1100 S. Flagler Dr., Unit 1601, West Palm Beach, FL 33401. |
(7) |
Reflects securities held directly by Blackstone Aqua Master Sub-Fund, a sub-fund of Blackstone Global Master Fund ICAV (the “Aqua Fund”). Blackstone Alternative Solutions L.L.C. is the investment manager of the Aqua Fund. Blackstone Holdings I L.P. is the sole member of Blackstone Alternative Solutions L.L.C. Blackstone Holdings I/II GP L.L.C. is the general partner of Blackstone Holdings I L.P. Blackstone Inc. is the sole member of Blackstone Holdings I/II GP L.L.C. Blackstone Group Management L.L.C. is the |
sole holder of the Series II preferred stock of Blackstone Inc. Blackstone Group Management L.L.C. is wholly owned by its senior managing directors and controlled by its founder, Stephen A. Schwarzman. Each of such Blackstone entities and Mr. Schwarzman may be deemed to beneficially own the securities beneficially owned by the Aqua Fund directly or indirectly controlled by it or him, but each (other than the Aqua Fund to the extent of its direct holdings) disclaims beneficial ownership of such securities. The address of each of the entities listed is c/o Blackstone Inc., 345 Park Avenue, New York, New York. |
(8) |
Reflects securities held by Brookdale Global Opportunity Fund (“BGO”). Andrew Weiss is the Manager of WAM GP LLC, which is the general partner of Weiss Asset Management LP, the investment manager of BGO. Mr. Weiss has voting and dispositive power with respect to the securities held by BGO. Mr. Weiss, WAM GP LLC and Weiss Asset Management LP each disclaim beneficial ownership of the shares held by BGO, except to the extent of their respective pecuniary interests therein. The business address of the foregoing entities is c/o Weiss Asset Management, 222 Berkeley Street, 16th Floor, Boston, MA 02116. |
(9) |
Reflects securities held by Brookdale International Partners, L.P. (“BIP”). Andrew Weiss is the Manager of WAM GP LLC, which is the Manager of BIP GP LLC, the general partner of BIP. Mr. Weiss has voting and dispositive power with respect to the securities held by BIP. Mr. Weiss, WAM GP LLC and BIP GP LLC each disclaim beneficial ownership of the shares held by BIP, except to the extent of their respective pecuniary interests therein. The business address of the foregoing entities is c/o Weiss Asset Management, 222 Berkeley Street, 16th Floor, Boston, MA 02116. |
(10) |
Pursuant to a portfolio management agreement, Citadel Advisors LLC, an investment advisor registered under the U.S. Investment Advisers Act of 1940 (“CAL”), holds the voting and dispositive power with respect to the shares held by Citadel Multi-Strategy Equities Master Fund Ltd. Citadel Advisors Holdings LP (“CAH”) is the sole member of CAL. Citadel GP LLC is the general partner of CAH. Kenneth Griffin (“Griffin”) is the President and Chief Executive Officer of and sole member of Citadel GP LLC. Citadel GP LLC and Griffin may be deemed to be the beneficial owners of the stock through their control of CAL and/or certain other affiliated entities. |
(11) |
Cohen PIPE LLC—BlackSky RS is managed by Cohen & Company LLC. Lester Brafman may be deemed to have voting and/or investment control over the shares held by Cohen PIPE LLC—BlackSky RS. The address of Cohen PIPE LLC—BlackSky RS is 3 Columbus Circle, 24 th Floor, NY, NY 100019. |
(12) |
Declaration Capital Fund SPV XI LLC is a pooled investment vehicle managed on a discretionary basis by Declaration Partners LP.. Declaration Partners LP is an investment adviser registered with the SEC and it is majority-owned and controlled by Brian L. Frank, who may be deemed to have sole voting and dispositive power of the shares. The address for Declaration Partners LP is 510 Madison Avenue, 20th Floor, New York, NY 10022. |
(13) |
Ghisallo Master Fund LP is managed by Ghisallo Capital Management LLC. Michael Germino may be deemed to have voting and/or investment control over the shares held by Ghisallo Master Fund LP. The address of Ghisallo Master Fund LP is c/o Walkers, 190 Elgin Avenue, George Town, Grand Cayman, CI KY1-9008. |
(14) |
The board of directors of Hedosophia Public Investments Limited comprises Ian Osborne, Iain Stokes, Rob King and Trina Le Noury and each director has shared voting and dispositive power with respect to the securities held by Hedosophia Public Investments Limited. Each of them disclaims beneficial ownership of the securities held by Hedosophia Public Investments Limited. The address of Hedosophia Public Investments Limited is Trafalgar Court, Les Banques, St Peter Port, Guernsey GY1 3QL. |
(15) |
The reported securities are held directly by Indaba Capital Fund, L.P. (“Indaba Fund”). Indaba Capital Management, L.P. (“Indaba Management”) is Indaba Fund’s investment manager. Pursuant to an Investment Management Agreement, Indaba Fund and its general partner have delegated all voting and investment power over securities held by Indaba Fund to Indaba Management and, accordingly, Indaba Management may be deemed to have beneficial ownership of such securities. IC GP, LLC, as the general partner of Indaba Management, and Derek Schrier, as Managing Member of IC GP, LLC, may be deemed to exercise voting and investment power over and have beneficial ownership of the securities held by Indaba Fund. Indaba Fund specifically disclaims beneficial ownership of the securities in the table above that are directly held by it by virtue of its inability to vote or dispose of such securities as a result of the delegation of voting and investment power to Indaba Management. The business address of Indaba Fund, Indaba |
Management, IC GP, LLC, and Mr. Schrier is c/o Indaba Capital Management, L.P., 1 Letterman Drive, Building D, Suite DM700, San Francisco, CA 94129. |
(16) |
Represents securities held by Integrated Core Strategies (US) LLC. Millennium Management LLC, a Delaware limited liability company (“Millennium Management”), is the general partner of the managing member of Integrated Core Strategies (US) LLC, a Delaware limited liability company (“Integrated Core Strategies”), and may be deemed to have shared voting control and investment discretion over securities owned by Integrated Core Strategies. Millennium Group Management LLC, a Delaware limited liability company (“Millennium Group Management”), is the managing member of Millennium Management and may also be deemed to have shared voting control and investment discretion over securities owned by Integrated Core Strategies. The managing member of Millennium Group Management is a trust of which Israel A. Englander, a United States citizen (“Mr. Englander”), currently serves as the sole voting trustee. Therefore, Mr. Englander may also be deemed to have shared voting control and investment discretion over securities owned by Integrated Core Strategies. The foregoing should not be construed in and of itself as an admission by Millennium Management, Millennium Group Management or Mr. Englander as to beneficial ownership of the securities owned by Integrated Core Strategies. The address for such entities and individual is c/o Millennium Management LLC, 399 Park Avenue, New York, New York 10022. |
(17) |
JANA Capital LLC, an affiliate of JANA Partners LLC, co-sponsored Osprey Technology Acquisition Corp., now BlackSky. Barry Rosenstein is the Managing Partner of JANA. David DiDomenico is a partner of JANA and heads its SPAC initiative, and in such role serves as a director of BlackSky. The address of such entities is 1330 Avenue of the Americas, 31st Floor, NY, NY 10019. Shares of JANA Capital LLC consist of: (i) 1,843,500 JANA Capital Founder Shares and (ii) 1,000,000 PIPE Shares. |
(18) |
|
(19) |
Reflects securities held by KEPOS ALPHA MASTER FUND L.P. (“KAMF”). Kepos Capital LP is the investment manager of KAMF and Kepos Partners LLC is the General Partner of KAMF and each may be deemed to have voting and dispositive power with respect to the shares. The general partner of Kepos Capital LP is Kepos Capital GP LLC (the “Kepos GP”) and the Managing Member of Kepos Partners LLC is Kepos Partners MM LLC (“Kepos MM”). Mark Carhart controls Kepos GP and Kepos MM and, accordingly, may be deemed to have voting and dispositive power with respect to the shares held by KAMF. Mr. Carhart disclaims beneficial ownership of the shares held by KAMF. The address of KAMF is c/o Kepos Capital LP, 11 Times Square, New York, NY 10036-6600. |
(20) |
The registered holders of the referenced shares to be registered are the following funds and accounts that are managed by Magnetar Financial LLC (“MFL”), which serves as investment manager of each Magnetar Capital Master Fund, Ltd, Magnetar Discovery Master Fund Ltd, Purpose Alternative Credit Fund Ltd, Purpose Alternative Credit Fund—T LLC, Magnetar Constellation Master Fund, Ltd., Magnetar Constellation Fund II, Ltd, Magnetar Longhorn Fund LP, Magnetar SC Fund Ltd, and Magnetar Xing He Master Fund Ltd. MFL is the manager of Magnetar Lake Credit Fund LLC. MFL is the general partner of Magnetar Structured Credit Fund, LP (together with all of the foregoing funds, the “Magnetar Funds”). In such capacities, MFL exercises voting and investment power over the securities listed above held for the accounts of the Magnetar Funds. MFL is a registered investment adviser under Section 203 of the Investment Advisers Act of 1940, as amended. Magnetar Capital Partners LP (“MCP”), is the sole member and parent holding company of MFL. Supernova Management LLC (“Supernova”), is the sole general partner of MCP. The manager of Supernova is Alec N. Litowitz, a citizen of the United States of America. Each of the Magnetar Funds, MFL, MCP, Supernova and Alec N. Litowitz disclaim beneficial ownership of these securities except to the extent of their pecuniary interest in the securities. Shares shown include only the securities being registered for resale and may not incorporate all interests deemed to be beneficially held by the registered holders described above or by other investment funds managed or advised by MFL. |
(21) |
Andrew Dodd and Michael Bell are the directors of Millais Limited and have voting power over the shares offered hereby. Mr. Dodd and Mr. Bell both disclaim beneficial ownership of such shares. The address of Millais Limited is c/o Millais USA LLC, 767 5 th Avenue, 9th Floor, NY, NY 10153. |
(22) |
Moore Capital Management, LP, the investment manager of MMF LT, LLC, has voting and investment control of the shares held by MMF LT, LLC. Mr. Louis M. Bacon controls the general partner of Moore Capital Management, LP and may be deemed the beneficial owner of the shares of the Company held by MMF LT, LLC. Mr. Bacon also is the indirect majority owner of MMF LT, LLC. The address of MMF LT, LLC, Moore Capital Management, LP and Mr. Bacon is 11 Times Square, New York, New York 10036. |
(23) |
Palantir Technologies Inc. is currently controlled by its seven-member board of directors. For more information, please see Palantir Technologies Inc.’s public filings with the SEC. |
(24) |
Reflects securities held by Park West Investors Master Fund, Limited. Park West Asset Management LLC is the investment manager to Park West Investors Master Fund, Limited. Peter S. Park, through one or more affiliated entities, is the controlling manager of Park West Asset Management LLC. The business address of Park West Investors Master Fund, Limited is 900 Larkspur Landing Circle, Suite 165, Larkspur, California 94939. |
(25) |
Reflects securities held by Park West Partners International, Limited. Park West Asset Management LLC is the investment manager of Park West Partners International, Limited. Peter S. Park, through one or more affiliated entities, is the controlling manager of Park West Asset Management LLC. Park West Asset Management LLC and Peter S. Park have voting and investment power over the common shares. The business address of Park West Partners International, Limited is 900 Larkspur Landing Circle, Suite 165, Larkspur, California 94939. |
(26) |
Mr. Richard Reiss is Managing Director of Reiss Capital Management LLC. The mailing address for Reiss Capital Management LLC is 152 West 57th Street, 32nd Floor, New York, New York 10019. |
(27) |
The reported securities are directly owned by Samlyn Long Alpha Master Fund, Ltd., and may be deemed to be indirectly beneficially owned by Samlyn Capital, LLC (“Samlyn Capital”), as the investment manager of Samlyn Long Alpha Master Fund. The reported securities may also be deemed to be indirectly beneficially owned by Robert Pohly as the principal of Samlyn Capital and Director of Samlyn Long Alpha Master Fund. Samlyn Capital and Robert Pohly disclaim beneficial ownership of the reported securities except to the extent of their respective pecuniary interests therein, and this report shall not be deemed an admission that either of them are the beneficial owners of the securities for purposes of Section 16 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or for any other purpose. |
(28) |
The reported securities are directly owned by Samlyn Net Neutral Master Fund, Ltd., and may be deemed to be indirectly beneficially owned by Samlyn Capital, LLC (“Samlyn Capital”), as the investment manager of Samlyn Net Neutral Master Fund. The reported securities may also be deemed to be indirectly beneficially owned by Robert Pohly as the principal of Samlyn Capital and Director of Samlyn Net Neutral Master Fund. Samlyn Capital and Robert Pohly disclaim beneficial ownership of the reported securities except to the extent of their respective pecuniary interests therein, and this report shall not be deemed an admission that either of them are the beneficial owners of the securities for purposes of Section 16 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or for any other purpose. |
(29) |
The reported securities are directly owned by Samlyn Offshore Master Fund, Ltd., and may be deemed to be indirectly beneficially owned by Samlyn Capital, LLC (“Samlyn Capital”), as the investment manager of Samlyn Offshore Master Fund. The reported securities may also be deemed to be indirectly beneficially owned by Robert Pohly as the principal of Samlyn Capital and Director of Samlyn Offshore Master Fund. Samlyn Capital and Robert Pohly disclaim beneficial ownership of the reported securities except to the extent of their respective pecuniary interests therein, and this report shall not be deemed an admission that either of them are the beneficial owners of the securities for purposes of Section 16 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or for any other purpose. |
(30) |
The reported securities are directly owned by Samlyn Onshore Fund, LP, and may be deemed to be indirectly beneficially owned by (i) Samlyn Capital, LLC, as the investment manager of Samlyn Onshore Fund, and (ii) Samlyn Partners, LLC (“Samlyn Partners”), as the general partner of Samlyn Onshore Fund. The reported securities may also be deemed to be indirectly beneficially owned by Robert Pohly as the principal of Samlyn Capital and Managing Member of Samlyn Partners. Samlyn Capital, Samlyn Partners and Robert Pohly disclaim beneficial ownership of the reported securities except to the extent of their respective pecuniary interests therein, and this report shall not be deemed an admission that any of them are the beneficial owners of the securities for purposes of Section 16 of the Exchange Act or for any other purpose. |
(31) |
Schonfeld Strategic Advisors LLC is a Registered Investment Adviser and has been delegated the legal power to vote and/or direct the disposition of such securities on behalf of Schonfeld Strategic 460 Fund LLC as a general partner or investment manager and would be considered the beneficial owner of such securities. The above shall not be deemed to be an admission by the record owners or Schonfeld Strategic 460 Fund |
LLC that they are themselves beneficial owners of these securities for purposes of Section 13(d) of the Exchange Act, or any other purpose. The address of Schonfeld Strategic 460 Fund LLC is 460 Park Ave, Floor 19, New York, NY 10022. |
(32) |
Senator Investment Group LP (“Senator”), is investment manager of Senator Global Opportunity Master Fund L.P. (“Senator LP”) and may be deemed to have voting and dispositive power with respect to the shares. The general partner of Senator is Senator Management LLC (the “Senator GP”). Douglas Silverman controls Senator GP, and, accordingly, may be deemed to have voting and dispositive power with respect to the shares held by Senator LP. Mr. Silverman disclaims beneficial ownership of the shares held by Senator LP. The address for Senator LP is c/o Senator Investment Group LP 510 Madison Avenue, 28th Floor, New York, NY 10022. |
(33) |
Daniel Cohen is the trustee of this trust. |
(34) |
Reflects securities held of record by Tiger Global Investments, L.P. and/or other entities or persons affiliated with Tiger Global Management, LLC. Tiger Global Management, LLC is controlled by Chase Coleman and Scott Shleifer. The address for each of these entities and individuals is 9 West 57 th Street, 35th Floor, New York, NY 10019. |
(35) |
Dr. Robert Ostfeld is the trustee of Trevian 2018 Trust. The address for Trevian 2018 Trust is Lowenstein Sandler, One Lowenstein Drive, Roseland, New Jersey 07068, Attention: Warren Rascusin. |
(36) |
The shares beneficially owned by Osprey Sponsor II, LLC (the “Sponsor”) may also be deemed to be beneficially owned by Mr. Jonathan Z. Cohen. Mr. Jonathan Z. Cohen is the managing member of the Sponsor, and as such Mr. Jonathan Z. Cohen has voting and investment discretion with respect to the shares held of record by the Sponsor and may be deemed to have shared beneficial ownership of shares held directly by the Sponsor. Mr. Jonathan Z. Cohen disclaims any beneficial ownership of the reported shares other than to the extent of any pecuniary interest he may have therein, directly or indirectly. |
(37) |
Unless otherwise noted, the business address of each director and officer is 13241 Woodland Park Road, Suite 300, Herndon, VA 20171. |
(38) |
Includes 2,462,359 restricted stock units and 786,642 shares of common stock. The address of Mr. O’Toole is c/o BlackSky Holdings, Inc., 13241 Woodland Park Road, Suite 300, Herndon, Virginia 20171. |
( 39) |
Includes 136,797 restricted stock units. |
(40) |
Voting and investment decisions for shares beneficially owned by RRE Ventures VI, LP are shared by five individuals (one of whom is William Porteous) who are members of RRE Ventures VI GP, LLC, the general partner of RRE Ventures VI, LP. The address for these entities is c/o RRE Ventures 130 East 59th Street, 17th Floor, New York, New York 10022. |
(41) |
Consists of (i) 10,386,626 shares held by Mithril LP and (ii) 7,741,400 shares held by Mithril II LP. Mithril Capital Management LLC (“MCM”) is a management company that manages Mithril LP and Mithril II LP, and is appointed by Mithril GP LP (“GP I”), the general partner of Mithril LP, and Mithril II GP LP (“GP II”), the general partner of Mithril II LP, each of which has formal control over its respective fund. Peter Thiel and Ajay Royan are the members of the investment committees of GP I and GP II. The investment committees make all investment decisions with respect to these entities and may be deemed to share voting and investment power over the securities held by Mithril LP and Mithril II LP. The address of each of the Mithril entities and Mr. Royan is c/o Mithril Capital Management, LLC, 600 Congress Ave., Suite 3100, Austin, Texas 78701. The address of Mr. Thiel is c/o Thiel Capital LLC, 9200 Sunset Boulevard, Suite 1110, West Hollywood, California 90069. |
(42) |
Voting and investment decisions for shares beneficially owned by RRE Ventures VI, LP are shared by five individuals (one of whom is William Porteous) who are members of RRE Ventures VI GP, LLC, the general partner of RRE Ventures VI, LP. The address for these entities is c/o RRE Ventures 130 East 59th Street, 17th Floor, New York, New York 10022. |
(43) |
Seahawk SPV Investment LLC (“Seahawk”) is the record holder of such shares. Seahawk is a direct wholly-owned subsidiary of Thales Alenia Space US Investment LLC (“TAS US”), which, in turn, is a wholly-owned subsidiary of Thales Alenia Space S.A.S (“TAS”). TAS is a joint venture whose majority owner is Thales S.A., a French public company (“Thales”). By reason of their relationships, TAS US, TAS and Thales may be deemed to share the power to vote or to direct the vote and to dispose or direct the disposition of the shares held by Seahawk and may be deemed to have shared beneficial ownership of the shares held directly by Seahawk. The address of Seahawk is 2733 South Crystal Drive, Suite 1200, |
Arlington, California 22202. The address of TAS US is 1209 Orange Street, Wilmington, County of New Castle, Delaware 19801. The address of TAS is 100 Bd du Midi—06150 Cannes la Bocca—France. The address of Thales is Tour Carpe Diem, 31 Place des Corolles, Esplanade Nord—92400 Courbevoie—France. |
(44) |
VCVC Management IV LLC (“VCVC Management”) serves as the Manager of VCVC IV LLC (“VCVC IV”) and Cougar Investment Holdings LLC (“Cougar”) serves as the Managing Member of VCVC Management. Cougar has sole voting and dispositive power over the shares held by VCVC IV. Both of VCVC Management and Cougar disclaims, for purposes of Section 16 of the Securities Exchange Act of 1934, beneficial ownership of these securities, except to the extent of their respective pecuniary interests therein, and this report shall not be deemed an admission that either of VCVC Management or Cougar is the beneficial owner of such securities for purposes of Section 16 or for any other purposes. The address for the foregoing entities is 505 Fifth Avenue South, Suite 900, Seattle, Washington 98104. |
(45) |
Includes 898,305 restricted stock units and 526,174 shares of common stock. The address of Mr. Daum is c/o BlackSky Holdings, Inc., 13241 Woodland Park Road, Suite 300, Herndon, Virginia 20171. |
• | in whole and not in part; |
• | at a price of $0.01 per Warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption (the “30-day redemption period”), to each Warrant holder; |
• | if, and only if, the closing price of Class A Common Stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which BlackSky sends the notice of redemption to the Warrant holders; and |
• | provided Redemption Procedures and Cashless Exercise |
• | either the merger or the transaction which resulted in the stockholder becoming an interested stockholder was approved by the board of directors prior to the time that the stockholder became an interested stockholder; |
• | upon consummation of the transaction which resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced, excluding shares owned by directors who are also officers of the corporation and shares owned by employee stock plans in which employee participants do not have the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer; or |
• | at or subsequent to the time the stockholder became an interested stockholder, the merger was approved by our board of directors and authorized at an annual or special meeting of the stockholders, and not by written consent, by the affirmative vote of at least two-thirds of the outstanding voting stock which is not owned by the interested stockholder. |
• | 1% of the then outstanding equity shares of the same class; and |
• | the average weekly trading volume of our Class A Common Stock or Warrants, as applicable, during the four calendar weeks preceding the date on which notice of the sale is filed with the SEC. |
• | the issuer of the securities that was formerly a shell company has ceased to be a shell company; |
• | the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act; |
• | the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials), other than Form 8-K reports; and |
• | at least one year has elapsed from the time that the issuer filed current Form 10 type information with the SEC reflecting its status as an entity that is not a shell company. |
• | banks, insurance companies, regulated investment companies, real estate investment trusts or other financial institutions; |
• | persons subject to the alternative minimum tax; |
• | tax-exempt organizations; |
• | pension plans and tax-qualified retirement plans; |
• | controlled foreign corporations, passive foreign investment companies and corporations that accumulate earnings to avoid U.S. federal income tax; |
• | entities or arrangements classified as partnerships for U.S. federal income tax purposes or other pass through entities (or investors in such entities or arrangements); |
• | brokers or dealers in securities or currencies; |
• | traders in securities that elect to use a mark-to-market |
• | persons who own, or are deemed to own, more than five percent of our capital stock (except to the extent specifically set forth below); |
• | certain former citizens or long-term residents of the United States; |
• | persons who hold our common stock as a position in a hedging transaction, “straddle,” “conversion transaction,” or other risk reduction transaction; |
• | persons who hold or receive our common stock pursuant to the exercise of any option; |
• | persons who do not hold our common stock as a capital asset within the meaning of Section 1221 of the Code (generally, property held for investment); |
• | persons deemed to sell our common stock under the constructive sale provisions of the Code; or |
• | persons subject to special tax accounting rules as a result of any item of gross income with respect to our common stock being taken into account in an “applicable financial statement” as defined in Section 451(b) of the Code. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation or other entity taxable as a corporation created or organized in the United States or under the laws of the United States or any political subdivision thereof, or otherwise treated as such for U.S. federal income tax purposes; |
• | an estate whose income is subject to U.S. federal income tax regardless of its source; or |
• | a trust (x) whose administration is subject to the primary supervision of a U.S. court and that has one or more U.S. persons who have the authority to control all substantial decisions of the trust or (y) that has made a valid election under applicable Treasury Regulations to be treated as a U.S. person. |
• | the gain is effectively connected with your conduct of a U.S. trade or business (and, if an applicable income tax treaty so provides, the gain is attributable to a permanent establishment or fixed base maintained by you in the United States); |
• | you are an individual who is present in the United States for a period or periods aggregating 183 days or more during the calendar year in which the sale or disposition occurs and certain other conditions are met; or |
• | our common stock constitutes a United States real property interest by reason of our status as a “United States real property holding corporation,” or a USRPHC, for U.S. federal income tax purposes at any time within the shorter of the five-year period preceding your disposition of, or your holding period for, our common stock. |
• | We will not receive any of the proceeds of the sale of the Securities offered by this prospectus. We will receive up to an aggregate of approximately $313,613,021.35 from the exercise of the Warrants, assuming the exercise in full of all of the Warrants for cash and from the exercise of the Legacy BlackSky Equity Awards. The aggregate proceeds to the Selling Securityholders from the sale of the Securities will be the purchase price of the Securities less any discounts and commissions. We will not pay any brokers’ or underwriters’ discounts and commissions in connection with the registration and sale of the Securities covered by this prospectus. The Selling Securityholders reserve the right to accept and, together with their respective agents, to reject, any proposed purchases of Securities to be made directly or through agents. |
• | directly by the Selling Securityholders; |
• | through underwriters, broker-dealers or agents, who may receive compensation in the form of discounts, commissions or agent’s commissions from the Selling Securityholders or the purchasers of the Securities; or |
• | through a combination of any of these methods of sale. |
• | fixed prices; |
• | prevailing market prices at the time of sale; |
• | prices related to such prevailing market prices; |
• | varying prices determined at the time of sale; or |
• | negotiated prices. |
• | through one or more underwritten offerings on a firm commitment or best efforts basis; |
• | settlement of short sales entered into after the date of this prospectus; |
• | agreements with broker-dealers to sell a specified number of the securities at a stipulated price per share; |
• | in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents; |
• | in privately negotiated transactions; |
• | in options or other hedging transactions, whether through an options exchange or otherwise; |
• | in distributions to members, limited partners or stockholders of Selling Securityholders; |
• | any other method permitted by applicable law; |
• | on any national securities exchange or quotation service on which the Securities may be listed or quoted at the time of sale, including the New York Stock Exchange; |
• | in the over-the-counter |
• | in transactions otherwise than on such exchanges or services or in the over-the-counter |
• | any other method permitted by applicable law; or |
• | through any combination of the foregoing. |
Page |
||||
Blacksky Holdings, Inc. |
||||
Unaudited Condensed Consolidated Financial Statements |
||||
F-2 |
||||
F-4 |
||||
F-5 |
||||
F-6 |
||||
F-9 |
||||
Audited Consolidated Financial Statements |
||||
F-40 |
||||
F-41 |
||||
F-42 |
||||
F-43 |
||||
F-44 |
||||
F-46 |
||||
Osprey Technology Acquisition Corp. |
||||
Unaudited Condensed Consolidated Financial Statements |
||||
F-88 |
||||
F-89 |
||||
F-90 |
||||
F-91 |
||||
F-92 |
||||
Audited Consolidated Financial Statements (As Restated) |
||||
F-111 |
||||
F-112 |
||||
F-113 |
||||
F-114 |
||||
F-115 |
||||
F-116 |
June 30, |
December 31, |
|||||||
2021 |
2020 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Restricted cash |
||||||||
Accounts receivable, net of allowance of $ |
||||||||
Prepaid expenses and other current assets |
||||||||
Contract assets |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
Property and equipment - net |
||||||||
Goodwill |
||||||||
Investment in equity method investees |
||||||||
Intangible assets - net |
||||||||
Satellite procurement work in process |
||||||||
Other assets |
||||||||
|
|
|
|
|||||
Total assets |
$ | $ | ||||||
|
|
|
|
|||||
Liabilities, redeemable convertible preferred stock and stockholders’ deficit |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ | $ | ||||||
Amounts payable to equity method investees |
||||||||
Contract liabilities - current |
||||||||
Debt - current portion |
||||||||
Other current liabilities |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Liability for estimated contract losses |
||||||||
Long-term liabilities |
||||||||
Long-term contract liabilities |
||||||||
Long-term debt - net of current portion |
||||||||
|
|
|
|
|||||
Total liabilities |
||||||||
Commitments and contingencies (Note 20) |
||||||||
Redeemable convertible preferred stock: |
||||||||
Series A redeemable convertible preferred stock, $ |
||||||||
Series B redeemable convertible preferred stock, $ |
||||||||
Series B-1 redeemable convertible preferred stock, $ |
June 30, |
December 31, |
|||||||
2021 |
2020 |
|||||||
Series C redeemable convertible preferred stock, $ |
||||||||
|
|
|
|
|||||
Total redeemable convertible preferred stock |
||||||||
Stockholders’ deficit: |
||||||||
Common stock A, $ |
||||||||
Common stock B, $ |
||||||||
Treasury stock, shares at cost, |
( |
) | ( |
) | ||||
Additional paid-in capital |
||||||||
Accumulated other comprehensive loss |
( |
) | — | |||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total stockholders’ deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit |
$ | $ | ||||||
|
|
|
|
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Revenues: |
||||||||
Service |
$ | $ | ||||||
Product |
||||||||
|
|
|
|
|||||
Total revenues |
$ | $ | ||||||
|
|
|
|
|||||
Costs and expenses: |
||||||||
Service costs, excluding depreciation and amortization |
||||||||
Product costs, excluding depreciation and amortization |
||||||||
Selling, general and administrative |
||||||||
Research and development |
||||||||
Depreciation and amortization |
||||||||
Satellite impairment loss |
— | |||||||
|
|
|
|
|||||
Operating loss |
( |
) | ( |
) | ||||
Gain on debt extinguishment |
— | |||||||
Unrealized loss on derivative |
( |
) | ( |
) | ||||
Income/(loss) on equity method investment |
( |
) | ||||||
Interest expense |
( |
) | ( |
) | ||||
Other (expense)/income, net |
( |
) | ||||||
|
|
|
|
|||||
Loss before income taxes |
( |
) | ( |
) | ||||
Income tax (provision) benefit |
— | |||||||
|
|
|
|
|||||
Loss from continuing operations |
( |
) | ( |
) | ||||
Discontinued operations: |
||||||||
(Loss)/gain from discontinued operations, net of tax (including (loss)/gain from disposal of Launch Division of $ |
( |
) | ||||||
Income tax (provision) benefit |
— | |||||||
|
|
|
|
|||||
(Loss)/gain from discontinued operations, net of tax |
( |
) | ||||||
|
|
|
|
|||||
Net (loss)/income |
$ | ( |
) | $ | ||||
Other comprehensive loss |
( |
) | — | |||||
|
|
|
|
|||||
Total comprehensive (loss)/income |
$ | ( |
) | $ | ||||
|
|
|
|
|||||
Basic and diluted income/(loss) per share of common stock: |
||||||||
Loss from continuing operations |
$ | ( |
) | ( |
) | |||
(Loss)/gain from discontinued operations, net of tax |
— | |||||||
|
|
|
|
|||||
Net (loss)/income per share of common stock |
$ | ( |
) | |||||
|
|
|
|
Class A Common Stock |
Class B Common Stock |
Additional Paid-In Capital |
Treasury Stock |
Other Comprehensive Loss |
Accumulated Deficit |
Total Stockholders’ Deficit |
||||||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||||||||
Balance as of December 31, 2019 |
$ | $ | $ | $ | ( |
) | $ | — | $ | ( |
) | $ | ( |
) | ||||||||||||||||||||||||||
Adoption of Accounting Standards Updates “ASU”, ASU 2014-09 |
— | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of January 1, 2020 |
$ | $ | $ | $ | ( |
) | $ | — | $ | ( |
) | $ | ( |
) | ||||||||||||||||||||||||||
Stock-based compensation, including $ |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Issuance of common stock upon exercise of stock options |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Issuance of common stock upon vesting of restricted stock awards |
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Issuance of common stock as contingent consideration for the purchase of OpenWhere, Inc |
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of June 30, 2020 |
$ | $ | $ | $ | ( |
) | $ | — | $ | ( |
) | $ | ( |
) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of January 1, 2021 |
$ | $ | $ | $ | ( |
) | $ | — | $ | ( |
) | $ | ( |
) | ||||||||||||||||||||||||||
Stock-based compensation |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Issuance of common stock due to bridge financing and rights offering, net of issuance |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Issuance of common stock upon exercise of stock options |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Issuance of common stock upon vesting of restricted stock awards |
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Issuance of common stock upon vesting of restricted stock units |
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Issuance of Class A Common Stock and forfeiture of Class B common stock upon exercise of warrants |
( |
) | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of June 30, 2021 |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
||||||||
2021 |
2020 |
|||||||
Cash flows from operating activities: |
||||||||
Net (loss)/income |
$ | ( |
) | $ | ||||
(Loss)/gain from discontinued operations, net of tax |
( |
) | ||||||
Loss from continuing operations |
( |
) | ( |
) | ||||
Adjustments to reconcile net loss to net cash (used in) operating activities: |
||||||||
Depreciation and amortization expense |
||||||||
Gain on debt extinguishment |
— | ( |
) | |||||
Stock-based compensation expense |
||||||||
Loss on issuance of 2021 convertible bridge notes |
— | |||||||
Loss on issuance of 2021 convertible bridge notes rights offering |
— | |||||||
Debt issuance cost expensed for debt carried at fair value |
— | |||||||
Amortization of debt discount and issuance costs |
||||||||
(Gain)/loss on equity method investment |
( |
) | ||||||
Loss on disposal of property and equipment |
— | |||||||
Unrealized loss on derivatives |
||||||||
Satellite impairment loss |
— | |||||||
Bad debt expense |
— | |||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
( |
) | ||||||
Contract assets |
( |
) | ||||||
Prepaid expenses, and other current assets |
( |
) | ( |
) | ||||
Other assets |
( |
) | ( |
) | ||||
Accounts payable and accrued liabilities |
( |
) | ( |
) | ||||
Other current liabilities |
( |
) | ||||||
Contract liabilities - current and long-term |
( |
) | ||||||
Liability for estimated contract losses |
( |
) | ||||||
Other long-term liabilities |
||||||||
Cash flows (used in) operating activities - continuing operations |
( |
) | ( |
) | ||||
Cash flows (used in) operating activities - discontinued operations |
( |
) | ||||||
Net cash (used in) operating activities |
( |
) | ( |
) | ||||
Cash flows from investing activities: |
||||||||
Purchase of property and equipment |
( |
) | ( |
) | ||||
Satellite procurement work in process |
( |
) | ( |
) | ||||
Purchase of domain name |
( |
) | — | |||||
Cash flows (used in) investing activities - continuing operations |
( |
) | ( |
) | ||||
Cash flows provided by investing activities - discontinued operations |
— | |||||||
Net cash (used in) investing activities |
( |
) | ( |
) | ||||
Cash flows from financing activities: |
||||||||
Proceeds from issuance of debt |
||||||||
Proceeds from options exercised |
||||||||
Proceeds from warrants exercised |
— | |||||||
Capital lease payments |
— | ( |
) | |||||
Debt payments |
( |
) | — | |||||
Payments for deferred offering costs |
( |
) | — | |||||
Payments for debt issuance costs |
( |
) | ( |
) | ||||
June 30, |
||||||||
2021 |
2020 |
|||||||
Cash flows provided by financing activities - continuing operations |
||||||||
Cash flows (used in) financing activities - discontinued operations |
— | — | ||||||
Net cash provided by financing activities |
||||||||
Net increase/(decrease) in cash, cash equivalents, and restricted cash |
( |
) | ||||||
Cash, cash equivalents, and restricted cash – beginning of year |
||||||||
Cash reclassified to assets held for sale at beginning of period |
— | |||||||
Cash reclassified to assets held for sale at the end of period |
— | — | ||||||
Cash, cash equivalents, and restricted cash – end of year |
$ | $ | ||||||
June 30, |
||||||||
2021 |
2020 |
|||||||
Cash and cash equivalents |
$ | $ | ||||||
Restricted cash |
||||||||
Total cash, cash equivalents, and restricted cash |
$ | $ | ||||||
June 30, |
||||||||
2021 |
2020 |
|||||||
(in thousands) |
||||||||
Supplemental disclosures of cash flows information: |
||||||||
Cash paid for interest |
$ | $ | ||||||
Supplemental disclosures of non-cash financing and investing information: |
||||||||
Property and equipment additions accrued but not paid |
$ | $ | ||||||
SPAC costs accrued but not paid |
$ | $ | — | |||||
Debt issuance costs expensed for debt carried at fair value accrued but not paid |
$ | $ | — | |||||
Capitalized Interest |
$ | $ | ||||||
Issuance of common stock due to bridge financing and rights offering, net of issuance cost |
$ | $ | — | |||||
Issuance of common stock warrants due to bridge financing |
$ | $ | — | |||||
Consent fees payable in common stock or cash recorded as a derivative |
$ | $ | — | |||||
Contingent liability for working capital adjustment to M&Y Space (“Mitsui USA”) |
$ | $ | — | |||||
Issuance of preferred stock in the sale of Spaceflight, Inc. |
$ | — | $ | |||||
Application of Secured Loan against the 2020 Share Purchase Agreement (“SPA”) purchase price |
$ | — | $ | |||||
Equipment acquired under capital lease |
$ | — | $ |
1. |
Organization and Business |
2. |
Basis of Presentation and Summary of Significant Accounting Policies |
3. |
Accounting Standards Updates (“ASU”) |
4. |
Revenues |
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(in thousands) |
||||||||
Imagery |
$ | $ | ||||||
Data, software and analytics |
||||||||
Engineering and integration |
||||||||
Total revenues |
$ | $ | ||||||
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(in thousands) |
||||||||
US |
$ | $ | ||||||
Middle East |
||||||||
Asia |
||||||||
Other |
||||||||
Total revenues |
$ | $ | ||||||
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Revenue from significant customers |
(in thousands) |
|||||||
U.S. federal government and agencies |
$ | $ | ||||||
Commercial and other |
||||||||
Total revenues |
$ | $ | ||||||
June 30, 2021 |
December 31, 2020 |
|||||||
(in thousands) |
||||||||
U.S. federal government and agencies |
$ | $ | ||||||
Commercial and other |
||||||||
Allowance for doubtful accounts |
||||||||
Total accounts receivable |
$ | $ | ||||||
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(in thousands) |
||||||||
Point in time |
$ | $ | ||||||
Over time |
||||||||
Total revenues |
$ | $ | ||||||
5. |
Contract Assets and Liabilities |
June 30, 2021 |
December 31, 2020 |
|||||||
(in thousands) |
||||||||
Contract assets - current |
||||||||
Unbilled revenue |
$ | $ | ||||||
Contract assets |
||||||||
Total contract assets - current |
$ | $ | ||||||
Contract liabilities - current |
||||||||
Deferred revenue - short-term |
||||||||
Other contract liabilities |
||||||||
Total contract liabilities - current |
$ | $ | ||||||
Contract liabilities - long-term |
||||||||
Deferred revenue - long-term |
||||||||
Total contract liabilities - long-term |
$ | $ | ||||||
Contract Assets |
Contract Liabilities |
|||||||
(in thousands) |
||||||||
Balance on January 1, 2021 |
$ | $ | ||||||
Reclassification of the beginning contract liabilities to revenue, as the result of performance obligations satisfied |
— | ( |
) | |||||
Cash received in advance and not recognized as revenue |
— | |||||||
Reclassification of the beginning contract assets to receivables, as the result of rights to consideration becoming unconditional |
( |
) | — | |||||
Cumulative catch-up adjustment rising from changes in contract estimates. |
— | |||||||
Cumulative catch-up adjustment arising from contract modification |
— | ( |
) | |||||
Other changes in other contract assets and other contract liabilities |
( |
) | ( |
) | ||||
Balance on June 30, 2021 |
$ | $ | ||||||
6. |
Equity Method Investments |
Summarized balance sheets |
June 30, 2021 |
December 31, 2020 |
||||||
(in thousands) |
||||||||
Current assets |
$ | $ | ||||||
Non-current assets |
||||||||
Total assets |
$ | $ | ||||||
Current liabilities |
$ | $ | ||||||
Non-current liabilities |
||||||||
Total liabilities |
$ | $ | ||||||
Six Months Ended June 30, |
||||||||
Summarized statements of operations |
2021 |
2020 |
||||||
(in thousands) |
||||||||
Revenue |
$ | $ | ||||||
Gross margin |
$ | $ | ||||||
Net income/(loss) |
$ | $ | ( |
) |
7. |
Discontinued Operations |
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(in thousands) |
||||||||
Major classes of line items constituting gain from discontinued operations: |
||||||||
Revenue - launch services |
$ | — | $ | |||||
Total cost and expenses |
$ | — | $ | |||||
Operating (loss)/income |
$ | — | $ | ( |
) | |||
Loss from discontinued operations, before income taxes. |
$ | — | $ | ( |
) | |||
(Loss)/gain on disposal of discontinued operations |
$ | ( |
) | $ | ||||
Total (loss)/gain from discontinued operations, net of income taxes |
$ | ( |
) | $ |
8. |
Property and Equipment - net |
June 30, |
December 31, |
|||||||
2021 |
2020 |
|||||||
(in thousands) |
||||||||
Satellites |
$ | $ | ||||||
Computer equipment and software |
||||||||
Office furniture and fixtures |
||||||||
Other equipment |
||||||||
Site equipment |
||||||||
Ground station equipment |
||||||||
|
|
|
|
|||||
Total |
||||||||
Less: accumulated depreciation |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Property and equipment — net |
$ | $ | ||||||
|
|
|
|
9. |
Goodwill and Intangible Assets |
As of June 30, 2021 |
As of December 31, 2020 |
|||||||
(in thousands) |
||||||||
Gross carrying amount |
$ | $ | ||||||
Accumulated impairment losses |
— | |||||||
|
|
|
|
|||||
Net carrying value of goodwill |
$ | $ | ||||||
|
|
|
|
As of June 30, 2021 |
||||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
||||||||||
(in thousands) |
||||||||||||
Customer backlog and relationships |
$ | $ | ( |
) | $ | |||||||
Distribution agreements |
( |
) | — | |||||||||
Technology and domain name |
( |
) | ||||||||||
Total amortizable intangible assets at June 30, 2021 |
$ | $ | ( |
) | $ | |||||||
As of December 31, 2020 |
||||||||||||
Customer backlog and relationships |
$ | $ | ( |
) | $ | |||||||
Distribution agreements |
( |
) | — | |||||||||
Technology and domain name |
( |
) | ||||||||||
Total amortizable intangible assets at December 31, 2020 |
$ | $ | ( |
) | $ | |||||||
10. |
Accounts Payable and Accrued Liabilities |
June 30, 2021 |
December 31, 2020 |
|||||||
(in thousands) |
||||||||
Accounts payable |
$ | $ | ||||||
Accrued financing cost |
— | |||||||
Accrued satellite impairment cost |
— | |||||||
Accrued payroll |
||||||||
Other Accrued Expenses |
||||||||
Total accounts payable and accrued liabilities |
$ | $ | ||||||
11. |
Other Current Liabilities |
June 30, 2021 |
December 31, 2020 |
|||||||
(in thousands) |
||||||||
Warrant liability |
$ | $ | ||||||
Consent fee liability |
||||||||
Other accrued expenses |
||||||||
Current portion of capital lease |
||||||||
Contingent liability |
||||||||
Working capital liability |
||||||||
Total other current liabilities |
$ | $ | ||||||
12. |
Debt and Other Financing |
June 30, |
December 31, |
|||||||
2021 |
2020 |
|||||||
(in thousands) |
||||||||
Current portion of long-term debt |
$ | $ | ||||||
Non-current portion of long-term debt |
||||||||
Total long-term debt |
||||||||
Unamortized debt issuance cost |
( |
) | ( |
) | ||||
Outstanding balance |
$ | $ | ||||||
June 30, |
December 31, |
|||||||||||
Name of Loan |
Effective Interest Rate |
2021 |
2020 |
|||||||||
(in thousand) |
||||||||||||
Loans from Related Parties |
% | $ | $ | |||||||||
2021 Convertible Bridge Notes (1) |
N/A | (2) |
||||||||||
Small Business Administration Loan (Paycheck Protection Program) |
% | |||||||||||
Line of Credit |
% | |||||||||||
Total |
$ | $ | ||||||||||
(1) | The Convertible Bridge Notes includes loans from Mithril II, LP in the principal amount of $ |
(2) |
The Convertible Bridge Notes are carried at fair value with changes in fair value attributable to instrument-specific credit risk recorded in other comprehensive income and all other changes in fair value to income or loss recorded in unaudited consolidated condensed statements of operations and comprehensive loss. |
Class A Common Stock |
Class A Common Stock Warrants |
|||||||
(in thousands) |
||||||||
Issued to Silicon Valley Bank (“SVB”) guarantors |
||||||||
Issued in connection with the initial tranche of 2021 Bridge Financing |
||||||||
Issued as incentive shares and as incentive warrants, in connection with the Rights Offering |
||||||||
Total |
||||||||
13. |
Warrants |
14. |
Other (Expense)/Income |
For The Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(in thousands) |
||||||||
Loss on Issuance of 2021 Convertible Bridge Notes Tranche One |
$ | ( |
) | $ | ||||
Loss on Issuance of 2021 Convertible Bridge Notes Tranche Two |
( |
) | ||||||
Loss on Issuance of 2021 Convertible Bridge Notes Rights Offering |
( |
) | ||||||
Debt Issuance Costs Expensed For Debt Carried At Fair Value |
( |
) | ||||||
Other |
||||||||
$ | ( |
) | $ | |||||
15. |
Stockholders’ Equity |
June 30, |
December 31, |
|||||||
2021 |
2020 |
|||||||
(in thousands) |
||||||||
Conversion of outstanding shares of redeemable convertible preferred stock |
||||||||
Redeemable convertible preferred stock warrants (as converted to Class A Common Stock) |
||||||||
Class A Common Stock warrants (as exercised for Class A Common Stock) treated as equity |
||||||||
Stock options outstanding |
||||||||
Restricted stock units outstanding |
— | |||||||
2021 Convertible Bridge Notes as converted into common stock |
— | |||||||
Class A Common Stock warrants (as exercised for Class A Common Stock) treated as liability |
— | |||||||
Class A Common Stock issued as incentive shares in connection with the Rights Offering |
— | |||||||
Class A Common Stock warrants (as exercised for Class A Common Stock) treated as liability in connection with the Rights Offering |
— | |||||||
Common stock issuable for consent fees |
— | |||||||
Shares available for future grant |
||||||||
Total Class A Common Stock reserved |
||||||||
16. |
Net Income/(Loss) Per Share of Common Stock |
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(in thousands except per share information) |
||||||||
Loss from continuing operations |
$ | ( |
) | $ | ( |
) | ||
(Loss) / gain from discontinued operation |
( |
) | ||||||
|
|
|
|
|||||
Net (loss) / income available to common stockholders |
$ | ( |
) | $ | ||||
|
|
|
|
|||||
Basic and diluted net loss per share - continuing operations |
$ | ( |
) | $ | ( |
) | ||
Basic and diluted net income per share - discontinued operations |
— | |||||||
|
|
|
|
|||||
Basic and diluted net (loss) / income per share |
$ | ( |
) | $ | ||||
|
|
|
|
|||||
Shares used in the computation of basic and diluted net (loss)/income per share |
June 30, |
||||||||
2021 |
2020 |
|||||||
(in thousands) |
||||||||
Series A redeemable convertible preferred stock |
||||||||
Series B and B-1 redeemable convertible preferred stock |
||||||||
Series C redeemable convertible preferred stock |
||||||||
Restricted common stock |
||||||||
Restricted stock units |
— | |||||||
Common stock warrants |
||||||||
2021 Convertible Bridge Notes as converted in common stock |
— | |||||||
Class A Common Stock warrants (as exercised for Class A Common Stock) treated as liability |
— | |||||||
Class A Common Stock warrants (as exercised for Class A Common Stock) treated as liability in connection with the Rights Offering |
— | |||||||
Common stock issuable for consent fees |
— | |||||||
Series B preferred stock warrants |
||||||||
Series C preferred stock warrants |
||||||||
Stock options |
17. |
Stock-Based Compensation |
Six Months Ended June 30, 2020 |
||||
Fair value per common share |
$ | |||
Weighted-average risk-free interest rate |
% | |||
Volatility |
% | |||
Expected term (in years) |
||||
Dividend rate |
0 | % |
Six Months Ended June 30, 2021 |
||||||||||||||||
Options |
Weighted- Average Exercise Price |
Weighted Average Remaining Contractual Term (Years) |
Aggregate Intrinsic Value (in thousands) |
|||||||||||||
(in thousands) |
||||||||||||||||
Outstanding - January 1, 2021 |
$ | |||||||||||||||
Granted |
— | |||||||||||||||
Exercised |
( |
) | ||||||||||||||
Forfeited |
( |
) | ||||||||||||||
|
|
|||||||||||||||
Outstanding - June 30, 2021 |
$ | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Exercisable - June 30, 2021 |
$ | $ | ||||||||||||||
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2021 |
||||||||
Restricted Stock Awards |
Weighted-Average Grant-Date Fair Value |
|||||||
(in thousands) |
||||||||
|
|
|||||||
Nonvested - January 1, 2021 |
$ | |||||||
Granted |
||||||||
Vested |
( |
) | ||||||
Canceled |
( |
) | ||||||
|
|
|
|
|||||
Nonvested - June 30, 2021 |
$ | |||||||
|
|
|
|
Six Months Ended June 30, 2021 |
||||||||
Restricted Stock Units |
Weighted-Average Grant-Date Fair Value |
|||||||
(in thousands) |
||||||||
|
|
|||||||
Nonvested - January 1, 2021 |
— | $ | — | |||||
Granted |
||||||||
Vested |
( |
) | ||||||
Canceled |
( |
) | ||||||
|
|
|
|
|||||
Nonvested - June 30, 2021 |
$ | |||||||
|
|
|
|
18. |
Related Party Transactions |
Amount Due to Related Party as of |
||||||||||||
June 30, 2021 |
December 31, 2020 |
|||||||||||
Name |
Nature of Relationship |
Description of the Transactions |
(in thousands) |
|||||||||
Seahawk | $ | $ | ||||||||||
Intelsat | $ | $ | ||||||||||
Jason and Marian Joh Andrews | Co-founders and employees of BlackSky |
$ | $ | |||||||||
Mithril II, LP | seven shares of common stock per dollar of principal. Milthril also received warrants providing for the right to acquire a number of shares of common stock equal to 3.5 % of the Company’s fully diluted capitalization upon exercise. |
$ | $ | — |
Amount Due to Related Party as of |
||||||||||||
June 30, 2021 |
December 31, 2020 |
|||||||||||
Name |
Nature of Relationship |
Description of the Transactions |
(in thousands) |
|||||||||
VCVC | $ | $ | — |
Amount Due to Related Party as of |
||||||||||||||||||||
Total payments in Six Months Ended June 30, |
June 30, |
December 31, |
||||||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||||||
Name |
Nature of Relationship |
Description of the Transactions |
(in thousands) |
(in thousands) |
||||||||||||||||
Leostella | $ | $ | $ | $ | ||||||||||||||||
X-Bow |
X-Bow. As of March 31, 2021, the Company has a X-Bow and has one Board seat. As described in Note 6, the Company has engaged X-Bow to develop a rocket for the Company. |
$ | $ | $ | — | $ |
19. |
Fair Value of Financial Instruments |
June 30, 2021 |
Quoted Prices in Active Markets |
Significant Other Observable Input |
Significant Other Unobservable Inputs |
|||||||||
(Level 1) |
(Level 2) |
(Level 3) |
||||||||||
(in thousands) |
||||||||||||
Liabilities |
||||||||||||
Convertible Bridge Notes (1) |
$ | $ | $ | |||||||||
Class A Common Stock Warrants |
||||||||||||
Consent Fee Liability |
||||||||||||
Series B Preferred Stock Warrants |
||||||||||||
Series C Preferred Stock Warrants |
||||||||||||
$ | $ | $ | ||||||||||
(1) | The Convertible Bridge Notes includes loans from Mithril II, LP in the principal amount of $ |
December 31, 2020 |
Quoted Prices in Active Markets |
Significant Other Observable Input |
Significant Other Unobservable Inputs |
|||||||||
(Level 1) |
(Level 2) |
(Level 3) |
||||||||||
Liabilities |
||||||||||||
Series B Preferred Stock Warrants |
$ | $ | $ | |||||||||
Series C Preferred Stock Warrants |
||||||||||||
$ | $ | $ | ||||||||||
Convertible Bridge Notes |
Class A Common Stock Warrants |
Consent Fee Liability |
Preferred Stock Warrant Series B and C |
|||||||||||||
(in thousands) |
||||||||||||||||
Balance, December 31, 2020 |
$ | $ | $ | $ | ||||||||||||
Issuance of financial instruments carried at fair value |
||||||||||||||||
Liability recorded at fair value |
||||||||||||||||
Loss from changes in fair value |
$ | |||||||||||||||
Changes recorded in other comprehensive income |
||||||||||||||||
Balance, June 30, 2021 |
$ | $ | $ | $ | ||||||||||||
Balance, December 31, 2019 |
$ | |||||||||||||||
Loss from changes in fair value of the warrant liabilities |
||||||||||||||||
Balance, June 30, 2020 |
$ | |||||||||||||||
Fair Value as of June 30, 2021 |
Valuation Methodology |
Transaction |
Probability of Occurrence |
Period (years) |
Discount Rate |
|||||||||||||||
(in thousands) |
||||||||||||||||||||
Convertible Bridge Notes |
$ | Probability-Weighted Payoff Approach |
% | % | ||||||||||||||||
% | % | |||||||||||||||||||
% | 0 |
% | ||||||||||||||||||
Consent Fee Liability |
$ | Payoff Approach |
% | % | ||||||||||||||||
% | % | |||||||||||||||||||
% | % |
Fair Value as of June 30, 2021 |
Valuation Methodology |
Transaction |
Probability of Occurrence |
Period (years) |
||||||||||||||
(in thousands) |
||||||||||||||||||
Class A Common Stock Warrants |
$ | % | ||||||||||||||||
% |
Fair Value as of June 30, 2021 |
Valuation Methodology |
Significant Other Unobservable Inputs |
Inputs |
|||||||||
(in thousands) |
||||||||||||
Series B Preferred Stock Warrants |
$ | Preferred stock value | $ | |||||||||
Exercise price of warrant | $ | |||||||||||
Term in years | ||||||||||||
Risk-free interest rate | % | |||||||||||
Volatility | % |
Fair Value as of June 30, 2021 |
Valuation Methodology |
Significant Other Unobservable Inputs |
Inputs |
|||||||||
(in thousands) |
||||||||||||
Series C Preferred Stock Warrants |
$ | Preferred stock value | $ | |||||||||
Exercise price of warrant | $ | |||||||||||
Term in years | ||||||||||||
Risk-free interest rate | % | |||||||||||
Volatility | % |
20. |
Commitments and Contingencies |
June 30, |
||||
2021 |
||||
(in thousands) |
||||
Balance, December 31, 2020 |
$ | |||
Payments |
( |
) | ||
Adjustment to expense |
( |
) | ||
Balance, June 30, 2021 |
$ | |||
21. |
Concentrations, Risks, and Uncertainties |
22. |
Subsequent Events |
December 31, |
||||||||
2020 |
2019 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Restricted cash |
||||||||
Accounts receivable, net of allowance of $ |
||||||||
Prepaid expenses and other current assets |
||||||||
Contract assets |
— | |||||||
Current assets held for sale |
— | |||||||
|
|
|
|
|||||
Total current assets |
||||||||
Property and equipment - net |
||||||||
Goodwill |
||||||||
Investment in equity method investees |
||||||||
Intangible assets - net |
||||||||
Satellite procurement work in process |
||||||||
Other assets |
$ | $ | ||||||
|
|
|
|
|||||
Total assets |
$ | $ | ||||||
|
|
|
|
|||||
Liabilities, redeemable convertible preferred stock and stockholders’ deficit |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ | $ | ||||||
Amounts payable to equity method investees |
||||||||
Contract liabilities - current |
||||||||
Debt - current portion |
||||||||
Other current liabilities |
||||||||
Current liabilities held for sale |
— | |||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Liability for estimated contract losses |
— | |||||||
Long-term liabilities |
||||||||
Long-term contract liabilities |
— | |||||||
Long-term debt - net of current portion |
||||||||
|
|
|
|
|||||
Total liabilities |
||||||||
Commitments and contingencies (Note 21) |
||||||||
Redeemable convertible preferred stock: |
||||||||
Series A redeemable convertible preferred stock, $ |
||||||||
Series B redeemable convertible preferred stock, $ |
||||||||
Series B-1 redeemable convertible preferred stock, $ |
||||||||
Series C redeemable convertible preferred stock, $ |
||||||||
|
|
|
|
|||||
Total redeemable convertible preferred stock |
||||||||
Stockholders’ deficit: |
||||||||
Common stock A, $ |
||||||||
Common stock B, $ |
||||||||
Treasury stock, shares at cost, |
( |
) | ( |
) | ||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total stockholders’ deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit |
$ | $ | ||||||
|
|
|
|
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Revenues: |
||||||||
Service |
$ | $ | ||||||
Product |
||||||||
|
|
|
|
|||||
Total revenues |
||||||||
Costs and expenses: |
||||||||
Service costs, excluding depreciation and amortization |
||||||||
Product costs, excluding depreciation and amortization |
||||||||
Selling, general and administrative |
||||||||
Research and development |
||||||||
Depreciation and amortization |
||||||||
Satellite impairment loss |
— | |||||||
|
|
|
|
|||||
Operating loss |
( |
) | ( |
) | ||||
Gain/(loss) on debt extinguishment |
( |
) | ||||||
Realized gain on conversion of notes |
— | |||||||
Unrealized (loss)/gain on derivative |
( |
) | ||||||
Loss on equity method investment |
( |
) | ( |
) | ||||
Interest expense |
( |
) | ( |
) | ||||
Other income/(expense), net |
( |
) | ||||||
|
|
|
|
|||||
Loss before income taxes |
( |
) | ( |
) | ||||
Income tax (provision) benefit |
— | — | ||||||
|
|
|
|
|||||
Loss from continuing operations |
( |
) | ( |
) | ||||
Discontinued operations: |
||||||||
Gain/(loss) from discontinued operations, before income taxes (including gain from disposal of Launch Division of $ |
( |
) | ||||||
Income tax (provision) benefit |
— | |||||||
|
|
|
|
|||||
Gain/(loss) from discontinued operations, net of tax |
( |
) | ||||||
|
|
|
|
|||||
Net loss |
( |
) | ( |
) | ||||
Other comprehensive loss |
— | |||||||
Total comprehensive loss |
$ | ( |
) | $ | ( |
) | ||
|
|
|
|
|||||
Basic and diluted income/(loss) per share of common stock: |
||||||||
Loss from continuing operations |
$ | ( |
) | $ | ( |
) | ||
Gain/(loss) from discontinued operations, net of tax |
( |
) | ||||||
|
|
|
|
|||||
Net loss per share of common stock |
$ | ( |
) | $ | ( |
) | ||
|
|
|
|
Additional Paid-In Capital |
Total Stockholders’ |
|||||||||||||||||||||||||||||||||||
Common Stock A |
Common Stock B |
Treasury Stock |
Accumulated Deficit |
|||||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Deficit |
||||||||||||||||||||||||||||||
Balance as of January 1, 2019 |
$ | — | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | |||||||||||||||||||||||
Conversion of loan for stock-net of conversion cost of $ |
— | — | — | — | — | |||||||||||||||||||||||||||||||
Stock-based compensation |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Proceeds from options exercised |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance as of December 31, 2019 |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adoption of Accounting Standards Updates “ASU”, ASU 2014-09 |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted balance as of January 1, 2020 |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
Stock-based compensation, including $ |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Issuance of common stock upon exercise of stock options |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Issuance of common stock upon vesting of restricted stock awards |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Issuance of common stock as contingent consideration for the purchase of OpenWhere, Inc. |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance as of December 31, 2020 |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
||||||||
2020 |
2019 |
|||||||
Cash flows from operating activities: |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Gain/(loss) from discontinued operations, net of tax |
( |
) | ||||||
Loss from continuing operations |
( |
) | ( |
) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Depreciation and amortization expense |
||||||||
(Gain)/loss on debt extinguishment |
( |
) | ||||||
Satellite impairment loss |
— | |||||||
Stock-based compensation expense |
||||||||
Amortization of debt discount and issuance costs |
||||||||
Realized gain on promissory notes |
— | ( |
) | |||||
Loss on equity method investment |
||||||||
Loss on disposal of property and equipment |
— | |||||||
Unrealized loss/(gain) on derivatives |
( |
) | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
( |
) | ||||||
Contract assets |
( |
) | ( |
) | ||||
Prepaid expenses, and other current assets |
( |
) | ||||||
Other assets |
( |
) | — | |||||
Accounts payable and accrued liabilities |
||||||||
Other current liabilities |
( |
) | ( |
) | ||||
Contract liabilities - current and long-term |
||||||||
Liability for estimated contract losses |
— | |||||||
Other long-term liabilities |
||||||||
Cash flows used in operating activities - continuing operations |
( |
) | ( |
) | ||||
Cash flows (used in) provided by operating activities - discontinued operations |
( |
) | ||||||
Net cash used in operating activities |
( |
) | ( |
) | ||||
Cash flows from investing activities: |
||||||||
Purchase of property and equipment |
( |
) | ( |
) | ||||
Satellite procurement work in process |
( |
) | ( |
) | ||||
Cash flows used in investing activities - continuing operations |
( |
) | ( |
) | ||||
Cash flows provided by (used in) investing activities - discontinued operations |
( |
) | ||||||
Net cash (used in) investing activities |
( |
) | ( |
) | ||||
Cash flows from financing activities: |
||||||||
Principal payments on debt |
— | ( |
) | |||||
Payment for debt and equity issuance costs |
( |
) | ( |
) | ||||
Withholding tax payment on vesting of restricted stock awards and options exercised |
( |
) | — | |||||
Proceeds from options exercised |
||||||||
Proceeds from borrowings |
||||||||
Capital lease payments |
( |
) | ( |
) | ||||
Cash flows provided by financing activities - continuing operations |
||||||||
Cash flows used in financing activities - discontinued operations |
— | ( |
) | |||||
Net cash provided by financing activities |
||||||||
Net (decrease) increase in cash, cash equivalents, and restricted cash |
( |
) | ||||||
Cash, cash equivalents, and restricted cash - beginning of year |
||||||||
Cash reclassified to assets held for sale at beginning of period |
||||||||
Cash reclassified to assets held for sale at the end of period |
— | ( |
) | |||||
Cash, cash equivalents, and restricted cash - end of year |
$ | $ | ||||||
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Restricted cash |
$ | $ | ||||||
|
|
|
|
|||||
Total cash, cash equivalents, and restricted cash |
$ | $ | ||||||
|
|
|
|
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Supplemental disclosures of cash flows information: |
||||||||
Cash paid for interest |
$ | $ | ||||||
Supplemental disclosures of non-cash financing and investing information: |
||||||||
Property and equipment additions accrued but not paid |
$ | $ | ||||||
Conversion of debt to equity |
$ | — | $ | |||||
Issuance of preferred stock in the sale of Spaceflight, Inc. |
$ | $ | — | |||||
Increase of debt principal for paid-in-kind |
$ | $ | — | |||||
Application of Secured Loan against the 2020 Share Purchase Agreement (“SPA”) purchase price |
$ | $ | — | |||||
Equipment acquired under capital lease |
$ | $ |
1. |
Organization and Business |
2. |
Basis of Presentation and Summary of Significant Accounting Policies |
Asset |
Estimated useful lives-years | |
Satellites |
||
Computer equipment and software |
||
Site and other equipment |
||
Ground station equipment |
||
Office furniture and fixtures |
||
Leasehold improvements |
or remaining lease term |
Asset |
Estimated useful lives-years |
|||
Distribution agreements |
||||
Customer backlog and relationships |
||||
Technology |
3. |
Accounting Standards Updates (“ASU”) |
4. |
Revenues |
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Imagery |
$ | $ | ||||||
Data, software and analytics |
||||||||
Engineering and integration |
||||||||
|
|
|
|
|||||
Total revenues |
$ | $ | ||||||
|
|
|
|
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
US |
$ | $ | ||||||
Middle East |
||||||||
Asia |
||||||||
Other |
— | |||||||
|
|
|
|
|||||
Total revenues |
$ | $ | ||||||
|
|
|
|
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
U.S. federal government and agencies |
$ | $ | ||||||
Commercial and other |
||||||||
|
|
|
|
|||||
Total revenues |
$ | $ | ||||||
|
|
|
|
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
U.S. federal government and agencies |
$ | $ | ||||||
Commercial and other |
||||||||
Allowance for doubtful accounts |
||||||||
|
|
|
|
|||||
Total accounts receivable |
$ | $ | ||||||
|
|
|
|
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Point in time |
$ | $ | ||||||
Over time |
||||||||
|
|
|
|
|||||
Total revenues |
$ | $ | ||||||
|
|
|
|
Balance at December 31, 2019 |
Adjustments due to ASC 606 |
Balance at January 1, 2020 |
||||||||||
(in thousands) |
||||||||||||
Assets |
||||||||||||
Contract assets |
$ | — | $ | $ | ||||||||
|
|
|
|
|
|
|||||||
Total current assets |
||||||||||||
Contract assets - long-term |
— | |||||||||||
|
|
|
|
|
|
|||||||
Total assets |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Liabilities and stockholders’ deficit |
||||||||||||
Contract liabilities |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Total current liabilities |
||||||||||||
Contract liabilities - long-term |
— | |||||||||||
|
|
|
|
|
|
|||||||
Total liabilities |
||||||||||||
Accumulated deficit |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Total stockholders’ deficit |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Total liabilities and stockholders’ deficit |
$ | $ | $ | |||||||||
|
|
|
|
|
|
As Reported (ASC 606) |
As Adjusted (ASC 605) |
|||||||
(in thousands) |
||||||||
Contract assets |
$ | $ | ||||||
Contract liabilities - current |
||||||||
Contract liabilities - long-term |
||||||||
Accumulated deficit |
( |
) | ( |
) |
Year ended December 31, 2020 |
||||||||
As Reported (ASC 606) |
As Adjusted (ASC 605) |
|||||||
Revenues |
||||||||
Services |
$ | $ | ||||||
Products |
||||||||
Costs and expenses: | ||||||||
Service costs, excluding depreciation and amortization |
||||||||
Product costs, excluding depreciation and amortization |
||||||||
Selling, general and administrative |
||||||||
Operating loss |
$ | ( |
) | $ | ( |
) |
Year ended December 31, 2020 |
||||||||
As Reported (ASC 606) |
As Adjusted (ASC 605) |
|||||||
Cash flows used in operating activities |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Gain/(loss) from discontinued operations, net of tax |
||||||||
|
|
|
|
|||||
Loss from continuing operations |
( |
) | ( |
) | ||||
Changes in operating assets and liabilities: |
||||||||
Contract assets |
( |
) | ( |
) | ||||
Contract liabilities - current and long-term |
||||||||
|
|
|
|
|||||
Cash flows used in operating activities - continuing operations |
( |
) | ( |
) | ||||
Cash flows (used in) operating activities - discontinued operations |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net cash used in operating activities |
( |
) | ( |
) | ||||
|
|
|
|
5. |
Contract Assets and Liabilities |
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Contract assets - current |
||||||||
Unbilled revenue |
$ | $ | — | |||||
Contract assets |
— | |||||||
|
|
|
|
|||||
Total contract assets - current |
$ | $ | — | |||||
|
|
|
|
|||||
Contract liabilities - current |
||||||||
Deferred revenue - short-term |
$ | $ | ||||||
Contract liabilities |
— | |||||||
|
|
|
|
|||||
Total contract liabilities - current |
$ | $ | ||||||
|
|
|
|
|||||
Contract liabilities - long-term |
||||||||
Deferred revenue - long-term |
— | |||||||
|
|
|
|
|||||
Total contract liabilities - long-term |
$ | $ | — | |||||
|
|
|
|
Balance on January 1, 2020 |
||||
Revenue recognized |
( |
) | ||
Increase due to billings |
||||
|
|
|||
Balance on December 31, 2020 |
$ | |||
|
|
6. |
Equity Method Investments |
December 31, |
||||||||
Summarized balance sheets |
2020 |
2019 |
||||||
(in thousands) |
||||||||
Current assets |
$ | $ | ||||||
Non-current assets |
||||||||
Total assets |
||||||||
Current liabilities |
||||||||
Non-current liabilities |
||||||||
Total liabilities |
$ | $ | ||||||
Year Ended December 31, |
||||||||
Summarized statements of operations |
2020 |
2019 |
||||||
(in thousands) |
||||||||
Revenue |
$ | $ | ||||||
Gross margin |
$ | $ | ||||||
Net loss |
$ | ( |
) | $ | ( |
) |
7. |
Discontinued Operations |
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Major classes of line items constituting loss from discontinued operations: |
||||||||
Revenue - launch services |
$ | $ | ||||||
Cost and expenses: |
||||||||
Service costs, excluding depreciation |
||||||||
Provision for doubtful accounts |
||||||||
General and administrative expenses |
||||||||
Depreciation |
||||||||
Operating loss |
( |
) | ( |
) | ||||
Interest expense, net |
( |
) | ( |
) | ||||
Other expense, net |
( |
) | ( |
) | ||||
Loss from discontinued operations, before income taxes. |
( |
) | ( |
) | ||||
Gain on disposal of discontinued operations |
— | |||||||
Income tax (provision) benefit |
||||||||
Total gain/(loss) of discontinued operations, net of income taxes |
$ | $ | ( |
) | ||||
Year Ended December 31, |
||||
2019 |
||||
(in thousands) |
||||
Carrying amounts of the major classes of assets included in discontinued operations |
||||
Cash and cash equivalents |
$ | |||
Accounts receivable - net |
||||
Unbilled revenue - net |
||||
Inventory |
||||
Contract advances, prepaid expenses and other current assets |
||||
Property and equipment - net |
||||
Other |
||||
Current assets of discontinued operations |
||||
Total Assets |
||||
Accounts payable |
||||
Accrued expenses - net |
||||
Accrued payroll |
||||
Deferred revenue |
||||
Other liabilities |
||||
Current liabilities of discontinued operations |
||||
Total liabilities |
||||
8. |
Property and Equipment—net |
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Satellites |
$ | $ | ||||||
Computer equipment and software |
||||||||
Office furniture and fixtures |
||||||||
Other equipment |
||||||||
Site equipment |
||||||||
Ground station equipment |
||||||||
Total |
||||||||
Less: accumulated depreciation |
( |
) | ( |
) | ||||
Less: held for sale, net |
( |
) | ||||||
Property and equipment - net |
$ | $ | ||||||
9. |
Goodwill and Intangible Assets |
As of December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Gross carrying amount |
$ | $ | ||||||
Accumulated impairment losses |
— | |||||||
Net carrying value of goodwill |
$ | $ | ||||||
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
||||||||||
(in thousands) |
||||||||||||
Customer backlog and relationships |
$ | $ | ( |
) | $ | |||||||
Distribution agreements |
( |
) | — | |||||||||
Technology and domain name |
( |
) | ||||||||||
Total amortizable intangible assets at December 31, 2019 |
( |
) | ||||||||||
Customer backlog and relationships |
( |
) | ||||||||||
Distribution agreements |
( |
) | — | |||||||||
Technology and domain name |
( |
) | ||||||||||
Total amortizable intangible assets at December 31, 2020 |
$ | $ | ( |
) | $ | |||||||
(in thousands) |
||||
For the years ending December 31: |
||||
2021 |
||||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
Total |
$ | |||
10. |
Accounts Payable and Accrued Liabilities |
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Accounts payable |
$ | $ | ||||||
Accrued expenses |
||||||||
Accrued payroll |
||||||||
Total accounts payable and accrued liabilities |
$ | $ | ||||||
11. |
Other Current Liabilities |
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Derivatives |
$ | $ | ||||||
Other accrued expenses |
||||||||
Current portion of capital lease |
||||||||
Working capital liability |
— | |||||||
Total other current liabilities |
$ | $ | ||||||
12. |
Employee Benefit Plan |
13. |
Income Taxes |
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Current: |
||||||||
Federal |
$ | $ | ||||||
State |
||||||||
Total current |
||||||||
Deferred: |
$ | — | $ | — | ||||
Federal |
||||||||
State |
||||||||
Total deferred |
$ | $ | ||||||
Total provision for income taxes |
$ | — | $ | — | ||||
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
(in thousands) |
||||||||
Tax benefit at federal statutory rate |
$ | ( |
) | $ | ( |
) | ||
Non-deductible compensation |
||||||||
State tax, net of federal benefit |
( |
) | ( |
) | ||||
Valuation allowance |
||||||||
Other |
||||||||
Income tax (benefit) expense |
$ | — | $ | — | ||||
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Deferred tax assets: |
||||||||
Net operating loss carryforwards |
$ | $ | ||||||
Sec. 163(j) carryforward |
||||||||
Accruals and reserves |
||||||||
Deferred revenue |
||||||||
Capital loss carryforward |
— | |||||||
Other deferred tax assets |
||||||||
Revenue reserve |
— | |||||||
Total deferred tax assets |
||||||||
Valuation allowance |
( |
) | ( |
) | ||||
Total net deferred tax assets |
$ | $ | ||||||
Deferred tax liabilities |
||||||||
Basis difference in intangibles |
( |
) | ( |
) | ||||
Other deferred tax liabilities |
( |
) | ( |
) | ||||
Total deferred tax liabilities |
( |
) | ( |
) | ||||
Net deferred tax liabilities |
$ | $ | ||||||
Tax Effected |
Expiration |
|||||||
(in thousands) |
||||||||
Federal net operating loss (“NOL”) carryforward |
$ | 2033-2060 |
||||||
Federal capital loss carryforward |
2025 | |||||||
State NOL carryforwards |
2037-2040 |
2020 |
2019 |
|||||||
Unrecognized tax benefits—January 1 |
$ | $ | ||||||
Gross decrease—tax positions in current period |
( |
) | ( |
) | ||||
Unrecognized tax benefits—December 31 |
$ | $ | ||||||
14. |
Debt and Other Financing |
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Current portion of long-term debt |
$ | $ | ||||||
Non-current portion of long-term debt |
||||||||
Total long-term debt |
||||||||
Unamortized debt issuance cost |
( |
) | ( |
) | ||||
Outstanding balance |
$ | $ | ||||||
(in thousands) |
||||
For the years ending December 31, |
||||
2021 |
||||
2022 |
||||
2023 |
||||
2024 |
||||
thereafter |
||||
Total outstanding |
||||
December 31, |
||||||||||||
Name of Loan |
Effective Interest Rate |
2020 |
2019 |
|||||||||
(in thousands) |
||||||||||||
Loans from Related Parties |
% | $ | $ | |||||||||
Small Business Administration Loan (Paycheck Protection Program) |
% | — | ||||||||||
Line of Credit |
% | |||||||||||
Secured Loan |
— | |||||||||||
Total |
$ | $ | ||||||||||
15. |
Redeemable Convertible Preferred Stock |
Series A Redeemable Convertible Preferred Stock |
Series B Redeemable Convertible Preferred Stock |
Series B-1 Redeemable Convertible Preferred Stock |
Series C Redeemable Convertible Preferred Stock |
|||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||||||
Balance as of January 1, 2019 |
$ | $ | $ | $ | ||||||||||||||||||||||||||||
Conversion of loan for stock |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance as of December 31, 2019 |
||||||||||||||||||||||||||||||||
Issuance of preferred stock in the sale of Spaceflight, Inc. |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance as of December 31, 2020 |
$ | $ | $ | $ | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16. |
Stockholders’ Equity |
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Conversion of outstanding shares of redeemable convertible preferred stock |
||||||||
Redeemable convertible preferred stock warrants (as converted to Class A Common Stock ) |
||||||||
Class A Common Stock warrants (as converted to Class A Common Stock ) |
||||||||
Stock options outstanding |
||||||||
Shares available for future grant |
||||||||
|
|
|
|
|||||
Total Class A Common Stock reserved |
||||||||
|
|
|
|
17. |
Net Loss Per Share of Common Stock |
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands except per share information) |
||||||||
Loss from continuing operations |
$ | ( |
) | $ | ( |
) | ||
Income/(loss) from discontinued operations |
( |
) | ||||||
|
|
|
|
|||||
Net loss available to common stockholders |
$ | ( |
) | $ | ( |
) | ||
|
|
|
|
|||||
Basic and diluted net loss per share - continuing operations |
$ | ( |
) | $ | ( |
) | ||
Basic and diluted net income/(loss) per share - discontinued operations |
( |
) | ||||||
|
|
|
|
|||||
Basic and diluted net loss per share - total |
$ | ( |
) | $ | ( |
) | ||
|
|
|
|
|||||
Shares used in computation of basic and diluted net income/(loss) per share |
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Series A redeemable convertible preferred stock |
||||||||
Series B and B-1 redeemable convertible preferred stock |
||||||||
Series C redeemable convertible preferred stock |
||||||||
Restricted common stock |
||||||||
Common stock warrants |
||||||||
Series B preferred stock warrants |
||||||||
Series C preferred stock warrants |
||||||||
Stock options |
18. |
Stock-Based Compensation |
December 31, |
||||||||
2020 |
2019 |
|||||||
Weighted-average grant date fair value |
$ | — | $ | |||||
Weighted-average risk-free interest rate |
% | % | ||||||
Volatility |
% | % | ||||||
Expected term (in years) |
||||||||
Dividend rate |
0 | % | 0 | % |
Year Ended December 31, 2020 |
||||||||||||||||
Options (in thousands) |
Weighted- Average Exercise Price |
Weighted Average Remaining Contractual Term (Years) |
Aggregate Intrinsic Value (in thousands) |
|||||||||||||
Outstanding - January 1, 2020 |
$ | |||||||||||||||
Granted |
||||||||||||||||
Exercised |
( |
) | ||||||||||||||
Forfeited |
( |
) | ||||||||||||||
|
|
|
|
|||||||||||||
Outstanding - December 31, 2020 |
$ | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Exercisable - December 31, 2020 |
$ | $ | ||||||||||||||
|
|
|
|
|
|
|
|
Year Ended December 31, 2020 |
||||||||
Restricted Stock Awards |
Weighted- Average Grant- Date Fair Value |
|||||||
(in thousands) |
||||||||
Nonvested at January 1, 2020 |
— | $ | — | |||||
Granted |
||||||||
Vested |
( |
) | ||||||
Forfeited |
( |
) | ||||||
|
|
|
|
|||||
Nonvested at December 31, 2020 |
||||||||
|
|
|
|
19. |
Related Party Transactions |
Name |
Nature of Relationship |
Description of the Transactions |
Balance of Principal of December 31, |
|||||||||
2020 |
2019 |
|||||||||||
(in thousands) |
||||||||||||
Seahawk |
$ | $ | ||||||||||
Intelsat |
$ | $ | ||||||||||
Jason and Marian Joh Andrews |
Co-founders and employees of BlackSky |
$ |
|
$ |
|
Name |
Nature of Relationship |
Description of the Transactions |
Total Payments in December 31, |
Amount Due to Related Party as of December 31, |
||||||||||||||||
2020 |
2019 |
2020 |
2019 |
|||||||||||||||||
(in thousands) |
(in thousands) |
|||||||||||||||||||
LeoStella |
Venture |
$ | $ | $ | $ | |||||||||||||||
X-Bow |
Method Investee |
X-Bow. As of December 31, 2020, the Company has a X-Bow and has one Board seat. As described in Note 6, the Company has engaged X-Bow to develop a rocket for the Company. |
$ | $ | $ | $ | — |
20. |
Fair Value of Financial Instruments |
December 31, 2020 |
Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Input (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
|||||||||
(in thousands) |
||||||||||||
Liabilities |
||||||||||||
Series B Preferred Stock Warrants |
$ | $ | $ | |||||||||
Series C Preferred Stock Warrants |
||||||||||||
|
|
|
|
|
|
|||||||
$ | $ | $ | ||||||||||
|
|
|
|
|
|
December 31, 2019 |
Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Input (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
|||||||||
(in thousands) |
||||||||||||
Liabilities |
||||||||||||
Series B Preferred Stock Warrants |
$ | $ | $ | |||||||||
Series C Preferred Stock Warrants |
||||||||||||
|
|
|
|
|
|
|||||||
$ | $ | $ | ||||||||||
|
|
|
|
|
|
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Balance at the beginning of the year |
$ | $ | ||||||
Loss/(gain) from changes in fair value of the warrant liabilities |
( |
) | ||||||
|
|
|
|
|||||
Balance at the end of the year |
$ | $ | ||||||
|
|
|
|
December 31, |
||||
2019 |
||||
(in thousands) |
||||
Balance at the beginning of the year |
$ | |||
Accrued interest |
||||
Realized gain on conversion of promissory notes |
( |
) | ||
|
|
|||
Balance at the conversion date, October 31, 2019 |
$ | |||
|
|
21. |
Commitments and Contingencies |
For the years ending December 31, |
Operating Leases |
Capital Leases |
||||||
(in thousands) |
||||||||
2021 |
$ | $ | ||||||
2022 |
||||||||
2023 |
||||||||
2024 |
||||||||
2025 |
— | |||||||
|
|
|
|
|||||
Total minimum lease payments |
$ | |||||||
|
|
|||||||
Less: amount representing interest |
( |
) | ||||||
|
|
|||||||
Present value of minimum lease payments |
||||||||
Less: current obligation |
( |
) | ||||||
|
|
|||||||
Long-term obligations under capital lease |
$ | |||||||
|
|
December 31, |
||||||||
2020 |
2019 |
|||||||
(in thousands) |
||||||||
Balance, beginning of year |
$ | $ | ||||||
Adjustments to existing liabilities |
||||||||
|
|
|
|
|||||
Balance, end of year |
$ | $ | ||||||
|
|
|
|
22. |
Concentrations, Risks, and Uncertainties |
23. |
Subsequent Events |
Class A common stock |
Class A commons stock warrants |
|||||||
(in thousands) |
||||||||
Class A Common Stock issued to SVB guarantors |
— | |||||||
Class A Common Stock and Class A Common Stock warrants issued in connection with the initial tranche of 2021 Bridge Financing |
||||||||
|
|
|
|
|||||
Total |
||||||||
|
|
|
|
June 30, 2021 |
December 31, 2020 |
|||||||
(Unaudited) |
||||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash |
$ | $ | ||||||
Prepaid expenses |
||||||||
Prepaid income taxes |
||||||||
|
|
|
|
|||||
Total Current Assets |
||||||||
Marketable securities held in Trust Account |
||||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ |
$ |
||||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY |
||||||||
Current liabilities |
||||||||
Accounts payable and accrued expenses |
$ | $ | ||||||
Advance from related party |
— | |||||||
|
|
|
|
|||||
Total Current Liabilities |
||||||||
Warrant liabilities |
||||||||
Deferred underwriting fee payable |
||||||||
|
|
|
|
|||||
Total Liabilities |
||||||||
|
|
|
|
|||||
Commitments (Note 7) |
||||||||
Class A Common Stock subject to possible redemption, |
||||||||
|
|
|
|
|||||
Stockholders’ (Deficit) Equity |
||||||||
Preferred stock, $ |
— | |||||||
Class A Common stock, $ |
— | |||||||
Class B Common stock, $ |
||||||||
Additional paid-in capital |
— | |||||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total Stockholders’ (Deficit) Equity |
( |
) |
||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY |
$ |
$ |
||||||
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Formation and operating costs |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from operations |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||
Other income (expense): |
||||||||||||||||
Change in fair value of warrant liability |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Interest earned on marketable securities held in Trust Account |
||||||||||||||||
Unrealized loss on marketable securities held in Trust Account |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Other expense, net |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Loss before benefit from (provision for) income taxes |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Benefit from (provision for) income taxes |
— | — | ( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted weighted average shares outstanding, Class A Common Stock subject to possible redemption |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net income per share, Class A Common Stock subject to possible redemption |
$ |
$ |
$ |
$ |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted weighted average shares outstanding, Non-redeemable common stock |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net loss per share, Non-redeemable common stock |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||
|
|
|
|
|
|
|
|
Class A Common Stock |
Class B Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders’ Equity (Deficit) |
||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Balance – January 1, 2021 |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||
Common stock subject to possible redemption |
( |
) |
( |
) |
— |
— |
( |
) |
( |
) |
( |
) | ||||||||||||||||
Net loss |
— |
— |
— |
— |
— |
( |
) |
( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance – March 31, 2021 |
— |
$ |
— |
$ |
$ |
— |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Measurement adjustment on redeemable common stock |
— |
— |
— |
— |
— |
|||||||||||||||||||||||
Net loss |
— |
— |
— |
— |
— |
( |
) |
( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance – June 30, 2021 |
— |
$ |
— |
$ |
$ |
$ |
— |
$ |
( |
) |
$ |
( |
) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Common Stock |
Class B Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders’ Equity |
||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Balance – January 1, 2020 |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||
Common stock subject to possible redemption |
( |
) |
( |
) |
— |
— |
( |
) |
— |
( |
) | |||||||||||||||||
Net income |
— |
— |
— |
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance – March 31, 2020 |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Common stock subject to possible redemption |
— |
— |
— |
|||||||||||||||||||||||||
Net loss |
— |
— |
— |
— |
— |
( |
) |
( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance – June 30, 2020 |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Cash Flows from Operating Activities: |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Change in fair value of warrant liability |
||||||||
Interest income earned on marketable securities held in Trust Account |
( |
) | ( |
) | ||||
Unrealized loss on marketable securities held in Trust Account |
||||||||
Deferred income tax provision |
— | |||||||
Changes in operating assets and liabilities: |
||||||||
Prepaid expenses |
( |
) | ||||||
Accrued expenses |
( |
) | ||||||
Income taxes payable |
— | |||||||
|
|
|
|
|||||
Net cash used in operating activities |
( |
) |
( |
) | ||||
|
|
|
|
|||||
Cash Flows from Investing Activities: |
||||||||
Interest withdrawn for tax payments |
||||||||
|
|
|
|
|||||
Net cash provided by investing activities |
||||||||
|
|
|
|
|||||
Cash Flows from Financing Activities: |
||||||||
Proceeds from promissory notes |
— | |||||||
|
|
|
|
|||||
Net cash provided by financing activities |
— |
|||||||
|
|
|
|
|||||
Net Change in Cash |
( |
) |
( |
) | ||||
Cash – Beginning |
||||||||
|
|
|
|
|||||
Cash – Ending |
$ |
|||||||
|
|
|
|
|||||
Non-cash investing and financing activities: |
||||||||
Change in value of Class A Common Stock subject to possible redemption |
$ |
$ |
( |
) | ||||
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Class A Common stock subject to possible redemption |
||||||||||||||||
Numerator: Earnings allocable to Class A Common Stock subject to possible redemption |
||||||||||||||||
Interest earned on marketable securities held in Trust Account |
$ | $ | $ | $ | ||||||||||||
Unrealized loss on marketable securities held in Trust Account |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Less: interest available to be withdrawn for payment of taxes |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to Class A Common Stock subject to possible redemption |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: Weighted Average Class A Common Stock subject to possible redemption |
||||||||||||||||
Basic and diluted weighted average shares outstanding, Class A Common Stock subject to possible redemption |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net income per share, Class A Common Stock subject to possible redemption |
$ |
$ |
$ |
$ |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-Redeemable Common Stock |
||||||||||||||||
Numerator: Net Income (Loss) minus Net Earnings |
||||||||||||||||
Net Income (Loss) |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
Net income (loss) allocable to Class A Common Stock subject to possible redemption |
( |
) | ( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-Redeemable Net Income (Loss) |
$ |
( |
) |
$ | ( |
) | $ |
( |
) |
$ |
( |
) | ||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: Weighted Average Non-redeemable common stock |
||||||||||||||||
Basic and diluted weighted average shares outstanding, Non-redeemable common stock(1) |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net (loss) income per share, Non-redeemable common stock |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||
|
|
|
|
|
|
|
|
(1) |
The Company has not considered the effect of the warrants sold in the Initial Public Offering and private placement to purchase an aggregate of |
• | Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
• | in whole and not in part; |
• | at a price of $ |
• | upon not less than |
• | if, and only if, the reported last sale price of the Company’s Class A Common Stock equals or exceeds $ |
• | If, and only if, there is a current registration statement in effect with respect to the shares of Class A Common Stock underlying such warrants. |
Level 1: |
Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. | |
Level 2: |
Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. | |
Level 3: |
Unobservable inputs based on the Company’s assessment of the assumptions that market participants would use in pricing the asset or liability. |
Description |
Level |
June 30, 2021 |
December 31, 2020 |
|||||||||
Assets: |
||||||||||||
Marketable securities held in Trust Account |
1 | $ | $ | |||||||||
Liabilities: |
||||||||||||
Warrant Liability – Public Warrants |
1 | |||||||||||
Warrant Liability – Private Placement Warrants |
3 |
Input |
June 30, 2021 |
December 31, 2020 |
||||||
Risk-free interest rate |
% | % | ||||||
Market price of public stock |
$ | $ | ||||||
Dividend Yield |
% | % | ||||||
Implied volatility |
% | % | ||||||
Exercise price |
$ | $ |
For the six month-period ended June 30, 2021 |
Private Placement |
Public |
Warrant Liabilities |
|||||||||
Fair value as of January 1, 2021 |
$ | $ | $ | |||||||||
Change in fair value of warrant liability |
||||||||||||
|
|
|
|
|
|
|||||||
Fair value as of March 31, 2021 |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Change in fair value of warrant liability |
||||||||||||
|
|
|
|
|
|
|||||||
Fair value as of June 30, 2021 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
For the six month-period ended June 30, 2020 |
Private Placement |
Public |
Warrant Liabilities |
|||||||||
Fair value as of January 1, 2020 |
$ | $ | $ | |||||||||
Change in fair value of warrant liability |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Fair value as of March 31, 2020 |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Change in fair value of warrant liability |
,50 | ) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Fair value as of June 30, 2020 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
December 31, |
||||||||
2020 |
2019 |
|||||||
ASSETS |
||||||||
Current Assets |
||||||||
Cash |
$ | $ | ||||||
Prepaid expenses |
||||||||
Prepaid income taxes |
— | |||||||
|
|
|
|
|||||
Total Current Assets |
||||||||
Deferred tax asset |
— | |||||||
Marketable securities held in Trust Account |
||||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ |
$ |
||||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
Current Liabilities |
||||||||
Accounts payable and accrued expenses |
$ | $ | ||||||
Income taxes payable |
— | |||||||
|
|
|
|
|||||
Total Current Liabilities |
||||||||
Warrant liabilities |
||||||||
Deferred underwriting fee payable |
||||||||
|
|
|
|
|||||
Total Liabilities |
||||||||
|
|
|
|
|||||
Commitments and Contingencies (Note 8) |
||||||||
Class A Common Stock subject to possible redemption, |
||||||||
|
|
|
|
|||||
Stockholders’ Equity |
||||||||
Preferred stock, $ |
||||||||
Class A Common Stock , $ |
||||||||
Class B common stock, $ |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total Stockholders’ Equity |
||||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
$ |
||||||
|
|
|
|
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Operating costs |
$ | $ | ||||||
|
|
|
|
|||||
Loss from operations |
( |
) |
( |
) | ||||
Other income: |
||||||||
Interest income on marketable securities held in Trust Account |
||||||||
Change in fair value of warrant liabilities |
( |
) | ( |
) | ||||
Transaction costs |
— | ( |
) | |||||
Unrealized gain (loss) on marketable securities held in Trust Account |
( |
) | ||||||
|
|
|
|
|||||
Other income, net |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Loss before income taxes |
( |
) | ( |
) | ||||
Provision for income taxes |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net loss |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
|||||
Basic and diluted weighted average shares outstanding, Class A Common Stock subject to possible redemption |
||||||||
|
|
|
|
|||||
Basic and diluted net income per share, Class A Common Stock subject to possible redemption |
||||||||
|
|
|
|
|||||
Basic and diluted weighted average shares outstanding, Non-redeemable common stock |
||||||||
|
|
|
|
|||||
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
Class A Common Stock |
Class B Common Stock |
Additional Paid-in Capital |
(Accumulated Deficit) Retained Earnings |
Total Stockholders’ Equity |
||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Balance – January 1, 2019 |
— | $ | — | $ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||
Forfeiture of common stock by Sponsor |
— | — | ( |
) | ( |
) | — | — | ||||||||||||||||||||
Sale of |
— | |||||||||||||||||||||||||||
Contribution for payment in excess of fair value of private warrants |
|
|
|
|
|
| ||||||||||||||||||||||
Class A Common Stock subject to possible redemption |
( |
) | ( |
) | — | — | ( |
) | — | ( |
) | |||||||||||||||||
Net loss |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance – December 31, 2019 |
( |
) |
||||||||||||||||||||||||||
Change in value of Class A Common subject to possible redemption |
— | — | — | |||||||||||||||||||||||||
Net loss |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance – December 31, 2020 |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Cash Flows from Operating Activities: |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Interest earned on marketable securities held in Trust Account |
( |
) | ( |
) | ||||
Change in fair value of warrant liabilities |
||||||||
Transaction costs |
||||||||
Unrealized (gain) loss on marketable securities held in Trust Account |
( |
) | ||||||
Deferred income tax provision (benefit) |
( |
) | ||||||
Changes in operating assets and liabilities: |
||||||||
Prepaid expenses |
( |
) | ||||||
Prepaid income taxes |
( |
) | — | |||||
Accounts payable and accrued expenses |
||||||||
Income taxes payable |
( |
) | ||||||
|
|
|
|
|||||
Net cash used in operating activities |
( |
) |
( |
) | ||||
|
|
|
|
|||||
Cash Flows from Investing Activities: |
||||||||
Investment of cash in Trust Account |
— | ( |
) | |||||
Cash withdrawn from Trust Account to pay franchise and income taxes |
— | |||||||
|
|
|
|
|||||
Net cash provided by (used in) investing activities |
( |
) | ||||||
|
|
|
|
|||||
Cash Flows from Financing Activities: |
||||||||
Proceeds from sale of Units, net of underwriting discounts paid |
— | |||||||
Proceeds from sale of Private Placement Warrants |
— | |||||||
Proceeds from promissory notes – related party |
— | |||||||
Repayment of promissory notes – related party |
— | ( |
) | |||||
Payment of offering costs |
— | ( |
) | |||||
|
|
|
|
|||||
Net cash provided by financing activities |
— |
|||||||
|
|
|
|
|||||
Net Change in Cash |
( |
) |
||||||
Cash – Beginning |
||||||||
|
|
|
|
|||||
Cash – Ending |
$ |
$ |
||||||
|
|
|
|
|||||
Supplemental cash flow information: |
||||||||
Cash paid for income taxes |
$ | $ | — | |||||
|
|
|
|
|||||
Non-cash investing and financing activities: |
||||||||
Initial classification of Class A Common Stock subject to redemption |
$ | — | $ | |||||
|
|
|
|
|||||
Change in value of Class A Common Stock subject to possible redemption |
$ | ( |
) | $ | ( |
) | ||
|
|
|
|
|||||
Initial classification of warrant liabilities |
— | $ | ( |
) | ||||
|
|
|
|
|||||
Deferred underwriting fee payable |
$ | — | $ | |||||
|
|
|
|
As Previously Reported |
Adjustments |
As Restated |
||||||||||
Balance sheet as of November 5, 2019 (audited) |
||||||||||||
Total Liabilities |
$ | $ | $ | |||||||||
Warrant Liabilities |
— | |||||||||||
Class A Common Stock Subject to Possible Redemption |
( |
) | ||||||||||
Class A Common Stock |
||||||||||||
Additional Paid-in Capital |
||||||||||||
Accumulated Deficit |
( |
) | ( |
) | ( |
) | ||||||
Total Stockholders’ Equity |
— | |||||||||||
Number of Class A Common Stock subject to redemption |
( |
) |
As Previously Reported |
Adjustments |
As Restated |
||||||||||
Balance sheet as of December 31, 2019 (audited) |
||||||||||||
Total Liabilities |
$ | $ | $ | |||||||||
Warrant Liabilities |
— | |||||||||||
Class A Common Stock Subject to Possible Redemption |
( |
) | ||||||||||
Class A Common Stock |
||||||||||||
Additional Paid-in Capital |
||||||||||||
(Accumulated Deficit) Retained Earnings |
( |
) | ( |
) | ||||||||
Total Stockholders’ Equity |
— | |||||||||||
Number of Class A Common Stock subject to redemption |
( |
) | ||||||||||
Balance sheet as of March 31, 2020 (unaudited) |
||||||||||||
Total Liabilities |
$ | $ | $ | |||||||||
Warrant Liabilities |
— | |||||||||||
Class A Common Stock Subject to Possible Redemption |
( |
) | ||||||||||
Class A Common Stock |
||||||||||||
Additional Paid-in Capital |
||||||||||||
(Accumulated Deficit) Retained Earnings |
( |
) | ( |
) | ||||||||
Total Stockholders’ Equity |
— | |||||||||||
Number of Class A Common Stock subject to redemption |
( |
) | ||||||||||
Balance sheet as of June 30, 2020 (unaudited) |
||||||||||||
Total Liabilities |
$ | $ | $ | |||||||||
Warrant Liabilities |
— | |||||||||||
Class A Common Stock Subject to Possible Redemption |
( |
) | ||||||||||
Class A Common Stock |
||||||||||||
Additional Paid-in Capital |
||||||||||||
(Accumulated Deficit) Retained Earnings |
( |
) | ( |
) | ||||||||
Total Stockholders’ Equity |
— | |||||||||||
Number of Class A Common Stock subject to redemption |
( |
) | ||||||||||
Balance sheet as of September 30, 2020 (unaudited) |
||||||||||||
Total Liabilities |
$ | $ | $ | |||||||||
Warrant Liabilities |
— | |||||||||||
Class A Common Stock Subject to Possible Redemption |
( |
) | ||||||||||
Class A Common Stock |
||||||||||||
Additional Paid-in Capital |
||||||||||||
Accumulated Deficit |
( |
) | ( |
) | ( |
) | ||||||
Total Stockholders’ Equity |
— | |||||||||||
Number of Class A Common Stock subject to redemption |
( |
) | ||||||||||
Balance sheet as of December 31, 2020 (audited) |
||||||||||||
Total Liabilities |
$ | $ | $ | |||||||||
Warrant Liabilities |
— | |||||||||||
Class A Common Stock Subject to Possible Redemption |
( |
) | ||||||||||
Class A Common Stock |
||||||||||||
Additional Paid-in Capital |
||||||||||||
Accumulated Deficit |
( |
) | ( |
) | ( |
) | ||||||
Total Stockholders’ Equity |
— | |||||||||||
Number of Class A Common Stock subject to redemption |
( |
) |
As Previously Reported |
Adjustments |
As Restated |
||||||||||
Statement of Operations for Year ended December 31, 2019 (audited) |
||||||||||||
Net income (loss) |
$ | $ | ( |
) | $ | ( |
) | |||||
Transaction Costs |
— | ( |
) | ( |
) | |||||||
Change in fair value of warrant liabilities |
— | ( |
) | ( |
) | |||||||
Weighted average shares outstanding of Class A redeemable common stock |
( |
) | ||||||||||
Basic and diluted net income per share, Class A redeemable common stock |
— | |||||||||||
Weighted average shares outstanding of Class A and Class B non-redeemable common stock |
||||||||||||
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock |
( |
) | ( |
) | ( |
) | ||||||
Statement of Operations for Three months ended March 31, 2020 (unaudited) |
||||||||||||
Net loss |
$ | $ | $ | |||||||||
Change in fair value of warrant liabilities |
— | |||||||||||
Weighted average shares outstanding of Class A redeemable common stock |
( |
) | ||||||||||
Basic and diluted net income per share, Class A redeemable common stock |
— | |||||||||||
Weighted average shares outstanding of Class A and Class B non-redeemable common stock |
||||||||||||
Basic and diluted net income (loss) per share, Class A and Class B non-redeemable common stock |
( |
) | ||||||||||
Statement of Operations for Three months ended June 30, 2020 (unaudited) |
||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Change in fair value of warrant liabilities |
— | ( |
) | ( |
) | |||||||
Weighted average shares outstanding of Class A redeemable common stock |
( |
) | ||||||||||
Basic and diluted net income per share, Class A redeemable common stock |
— | |||||||||||
Weighted average shares outstanding of Class A and Class B non-redeemable common stock |
||||||||||||
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock |
( |
) | ( |
) | ( |
) | ||||||
Statement of Operations for Six months ended June 30, 2020 (unaudited) |
||||||||||||
Net loss |
$ | $ | ( |
) | $ | ( |
) | |||||
Change in fair value of warrant liabilities |
— | ( |
) | ( |
) | |||||||
Weighted average shares outstanding of Class A redeemable common stock |
( |
) | ||||||||||
Basic and diluted net income per share, Class A redeemable common stock |
— | |||||||||||
Weighted average shares outstanding of Class A and Class B non-redeemable common stock |
||||||||||||
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock |
( |
) | ( |
) | ( |
) | ||||||
Statement of Operations for Three months ended September 30, 2020 (unaudited) |
||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Change in fair value of warrant liabilities |
— | ( |
) | ( |
) | |||||||
Weighted average shares outstanding of Class A redeemable common stock |
( |
) |
As Previously Reported |
Adjustments |
As Restated |
||||||||||
Basic and diluted net income per share, Class A redeemable common stock |
— | |||||||||||
Weighted average shares outstanding of Class A and Class B non-redeemable common stock |
||||||||||||
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock |
( |
) | ( |
) | ( |
) | ||||||
Statement of Operations for Nine months ended September 30, 2020 (unaudited) |
||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Change in fair value of warrant liabilities |
— | ( |
) | ( |
) | |||||||
Weighted average shares outstanding of Class A redeemable common stock |
( |
) | ||||||||||
Basic and diluted net income per share, Class A redeemable common stock |
— | |||||||||||
Weighted average shares outstanding of Class A and Class B non-redeemable common stock |
||||||||||||
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock |
( |
) | ( |
) | ( |
) | ||||||
Statement of Operations for Year ended December 31, 2020 (audited) |
||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Change in fair value of warrant liabilities |
— | ( |
) | ( |
) | |||||||
Weighted average shares outstanding of Class A redeemable common stock |
||||||||||||
Basic and diluted net income per share, Class A redeemable common stock |
( |
) | ||||||||||
Weighted average shares outstanding of Class A and Class B non-redeemable common stock |
||||||||||||
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock |
( |
) | ( |
) | ( |
) | ||||||
Statements of Cash Flows for Year ended December 31, 2019 (audited) |
||||||||||||
Net loss |
$ | $ | ( |
) | $ | ( |
) | |||||
Transaction costs allocable to warrant liabilities |
— | |||||||||||
Change in fair value of warrant liabilities |
— | |||||||||||
Statements of Cash Flows for Period ended March 31, 2020 (audited) |
||||||||||||
Net loss |
$ | $ | $ | |||||||||
Change in fair value of warrant liabilities |
— | ( |
) | ( |
) | |||||||
Statements of Cash Flows for six months ended June 30, 2020 (audited) |
||||||||||||
Net loss |
$ | $ | ( |
) | $ | ( |
) | |||||
Change in fair value of warrant liabilities |
— | |||||||||||
Statements of Cash Flows for nine months ended September 30, 2020 (audited) |
||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Change in fair value of warrant liabilities |
— | |||||||||||
Statements of Cash Flows for Year ended December 31, 2020 (audited) |
||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Change in fair value of warrant liabilities |
— |
Year Ended December 31, 2020 |
Year Ended December 31, 2019 |
|||||||
Class A Common stock subject to possible redemption |
||||||||
Numerator: Earnings allocable to Class A Common Stock subject to possible redemption |
||||||||
Interest earned on marketable securities held in Trust Account |
$ | $ | ||||||
Unrealized gain (loss) on marketable securities held in Trust Account |
( |
) | ||||||
Less: interest available to be withdrawn for payment of taxes |
( |
) | ( |
) | ||||
Net income attributable to Class A Common Stock subject to possible redemption |
$ |
$ |
||||||
Denominator: Weighted Average Class A Common S tock subject to possible redemption |
||||||||
Basic and diluted weighted average shares outstanding, Class A Common Stock subject to possible redemption |
||||||||
Basic and diluted net income per share, Class A Common Stock subject to possible redemption |
$ |
$ |
||||||
Non-Redeemable Common Stock |
||||||||
Numerator: Net Loss minus Net Earnings |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Less: Net income allocable to Class A Common Stock subject to possible redemption |
( |
) | ( |
) | ||||
Non-Redeemable Net Loss |
$ |
( |
) |
$ |
( |
) | ||
Denominator: Weighted Average Non-Redeemable common stock |
||||||||
Basic and diluted weighted average shares outstanding, Non-redeemable common stock |
||||||||
Basic and diluted net loss per share, Non-redeemable common stock |
$ |
( |
) |
$ |
( |
) | ||
• | in whole and not in part; |
• | at a price of $ |
• | upon not less than |
• | if, and only if, the reported last sale price of the Company’s Class A Common Stock equals or exceeds $ |
• | If, and only if, there is a current registration statement in effect with respect to the shares of Class A Common Stock underlying such warrants. |
December 31, |
||||||||
2020 |
2019 |
|||||||
Deferred tax assets |
||||||||
Net operating loss carryforward |
$ | $ | — | |||||
Unrealized (gain) loss on marketable securities |
( |
) | ||||||
|
|
|
|
|||||
Total deferred tax assets |
||||||||
Valuation Allowance |
( |
) | — | |||||
|
|
|
|
|||||
Deferred tax assets, net valuation allowance |
$ | $ | |
|||||
|
|
|
|
As of December 31, |
||||||||
2020 |
2019 |
|||||||
Federal |
||||||||
Current |
$ | — | $ | |||||
Deferred |
( |
) | ( |
) | ||||
State and Local |
||||||||
Current |
— | — | ||||||
Deferred |
— | — | ||||||
Change in valuation allowance |
— | |||||||
|
|
|
|
|||||
Income tax provision |
$ | $ | ||||||
|
|
|
|
December 31, 2020 |
December 31, 2019 |
|||||||
Statutory federal income tax rate |
% | % | ||||||
State taxes, net of federal tax benefit |
% | % | ||||||
Change in fair value of warrant liability |
( |
)% | ( |
)% | ||||
Transaction costs allocable to warrant liabilities |
% | ( |
)% | |||||
Valuation allowance |
( |
)% | % | |||||
Income tax provision |
( |
)% | ( |
)% | ||||
Level 1: |
Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. | |
Level 2: |
Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. | |
Level 3: |
Unobservable inputs based on the Company’s assessment of the assumptions that market participants would use in pricing the asset or liability. |
Description |
Level |
December 31, 2020 |
December 31, 2019 |
|||||||||
Assets: |
||||||||||||
Marketable securities held in Trust Account |
1 | $ | $ | |||||||||
Liabilities: |
||||||||||||
Warrant Liability – Public Warrants |
1 | |||||||||||
Warrant Liability – Private Placement Warrants |
3 |
Input |
November 5, 2019 (Initial Measurement) |
December 31, 2019 |
March 31, 2020 |
June 30, 2020 |
September 30, 2020 |
December 31, 2020 |
||||||||||||||||||
Risk-free interest rate |
% | % | % | % | % | % | ||||||||||||||||||
Market price of public stock |
$ | |||||||||||||||||||||||
Dividend Yield |
% | % | % | % | % | % | ||||||||||||||||||
Implied volatility |
% | % | % | % | % | % | ||||||||||||||||||
Exercise price |
$ |
Private Placement |
Public |
Warrant Liabilities |
||||||||||
Fair value as of January 1, 2018 |
||||||||||||
Initial measurement on November 5, 2019 (IPO) |
||||||||||||
Initial measurement on November 13, 2019 (over-allotment) |
||||||||||||
Change in valuation inputs or other assumptions |
||||||||||||
Fair value as of December 31, 2019 |
||||||||||||
Change in valuation inputs or other assumptions |
( |
) | ( |
) | ( |
) | ||||||
Fair value as of March 31, 2020 |
||||||||||||
Change in valuation inputs or other assumptions |
||||||||||||
Fair value as of June 30, 2020 |
||||||||||||
Change in valuation inputs or other assumptions |
||||||||||||
Fair value as of September 30, 2020 |
||||||||||||
Change in valuation inputs or other assumptions |
||||||||||||
Fair value as of December 31, 2020 |
||||||||||||
Fair value as of January 1, 2018 |
$ | $ | $ | |||||||||
Initial measurement on November 5, 2019 |
||||||||||||
Initial measurement on November 13, 2019 (over-allotment) |
||||||||||||
Change in valuation inputs or other assumptions |
||||||||||||
|
|
|
|
|
|
|||||||
Fair value as of December 31, 2019 |
||||||||||||
Change in valuation inputs or other assumptions |
||||||||||||
|
|
|
|
|
|
|||||||
Fair value as of December 31, 2020 |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Item 13. |
Other Expenses of Issuance and Distribution. |
SEC registration fee |
$ | 87,983 | ||
Printing and engraving |
150,000 | |||
Legal fees and expenses |
200,000 | |||
Accounting fees and expenses |
200,000 | |||
Miscellaneous |
62,017 | |||
|
|
|||
Total |
$ | 700,000 | ||
|
|
* | To be completed by amendment. |
Item 14. |
Indemnification of Directors and Officers. |
• | we may indemnify our directors, officers and employees to the fullest extent permitted by the Delaware General Corporation Law, subject to limited exceptions; |
• | we may advance expenses to our directors, officers and employees in connection with a legal proceeding to the fullest extent permitted by the Delaware General Corporation Law, subject to limited exceptions; and |
• | the rights provided in our bylaws are not exclusive. |
Item 15. |
Recent Sales of Unregistered Securities. |
Item 16. |
Exhibits and Financial Statement Schedules. |
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | X | ||||||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | X | ||||||||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | X | ||||||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | X | ||||||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) | X |
+ | Indicates management contract or compensatory plan. |
† | Schedules and exhibits to this Exhibit omitted pursuant to Regulation S-K Item 601(b)(2). The Registrant agrees to furnish supplementally a copy of any omitted schedule or exhibit to the SEC upon request. |
Item 17. |
Undertakings. |
BLACKSKY TECHNOLOGY INC. | ||
By: | /s/ Brian O’Toole | |
Brian O’Toole | ||
Chief Executive Officer and President |
Signature |
Title |
Date | ||
/s/ Brian O’Toole Brian O’Toole |
Chief Executive Officer, President and Director (Principal Executive Officer) |
October 22, 2021 | ||
/s/ Johan Broekhuysen Johan Broekhuysen |
Chief Financial Officer (Principal Financial and Accounting Officer) |
October 22, 2021 | ||
/s/ Magid Abraham Magid Abraham |
Director | October 22, 2021 | ||
/s/ David DiDomenico David DiDomenico |
Director | October 22, 2021 | ||
/s/ Susan Gordon Susan Gordon |
Director | October 22, 2021 |
Signature |
Title |
Date | ||
/s/ Timothy Harvey Timothy Harvey |
Director | October 22, 2021 | ||
/s/ William Porteous William Porteous |
Director | October 22, 2021 | ||
/s/ James Tolonen James Tolonen |
Director | October 22, 2021 |