|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
6770
(Primary Standard Industrial
Classification Code Number) |
| |
85-3230987
(I.R.S. Employer
Identification No.) |
|
|
Michael H. Irvine
Jeffrey R. Vetter Daniel Reichert Gunderson Dettmer Stough Villeneuve Franklin & Hachigian, LLP One Bush Plaza, 12th Floor San Francisco, California 94104 Tel: (415) 801-4880 |
| |
Andrea Wuttke
Chief Financial Officer 4360 Park Terrace Drive Suite 100 Westlake Village, California 93161 Tel: (805) 852-0000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 54 | | | |
| | | | | 64 | | | |
| | | | | 75 | | | |
| | | | | 81 | | | |
| | | | | 91 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 109 | | | |
| | | | | 117 | | | |
| | | | | 122 | | | |
| | | | | 126 | | | |
| | | | | 126 | | | |
| | | | | 126 | | | |
| | | | | 127 | | | |
| | | | | F-1 | | |
| | |
Shares
|
| |
%
|
| ||||||
EV – Common Stock(1)
|
| | | | 106,318,576 | | | | | | 80.4% | | |
Public Shares(2)
|
| | | | 4,079,078 | | | | | | 3.1% | | |
Founder/ Sponsor Shares(3)
|
| | | | 2,357,333 | | | | | | 1.8% | | |
PIPE
|
| | | | 19,500,005 | | | | | | 14.7% | | |
Pro Forma common stock at December 31, 2021
|
| | |
|
132,254,992
|
| | | | | 100.0% | | |
| | |
Energy Vault
(Historical) |
| |
Novus
(Historical) |
| |
Combined
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 105,124,886 | | | | | $ | 396,295 | | | | | $ | 105,521,181 | | | | | $ | 287,515,823 | | | |
(B)
|
| | | $ | 299,219,686 | | |
| | | | | | | | | | | | | | | | | | | | | | | (208,913) | | | |
(D)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (41,899,235) | | | |
(I)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 195,000,050 | | | |
(A)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (246,709,220) | | | |
(K)
|
| | | | | | |
Prepaid expenses and other current assets
|
| | | | 5,537,759 | | | | | | 114,583 | | | | | | 5,652,342 | | | | | | (3,587,650) | | | |
(I)
|
| | | | 2,064,692 | | |
Total current assets
|
| | | | 110,662,645 | | | | | | 510,878 | | | | | | 111,173,523 | | | | | | 190,110,855 | | | | | | | | | 301,284,378 | | |
Marketable securities held in Trust
Account |
| | | | | | | | | | 287,515,823 | | | | | | 287,515,823 | | | | | | (287,515,823) | | | |
(B)
|
| | | | — | | |
Property, plant and equipment, net
|
| | | | 11,867,840 | | | | | | — | | | | | | 11,867,840 | | | | | | | | | | | | | | | 11,867,840 | | |
Right of use assets, net
|
| | | | 1,238,052 | | | | | | — | | | | | | 1,238,052 | | | | | | | | | | | | | | | 1,238,052 | | |
Convertible note receivable, net
|
| | | | 654,449 | | | | | | | | | | | | 654,449 | | | | | | | | | | | | | | | 654,449 | | |
Derivative Asset – conversion option
|
| | | | 350,000 | | | | | | | | | | | | 350,000 | | | | | | | | | | | | | | | 350,000 | | |
Other noncurrent assets
|
| | | | 521,436 | | | | | | — | | | | | | 521,436 | | | | | | — | | | | | | | | | 521,436 | | |
TOTAL ASSETS
|
| | | $ | 125,294,422 | | | | | $ | 288,026,701 | | | | | $ | 413,321,123 | | | | | $ | (97,404,968) | | | | | | | | $ | 315,916,155 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 1,980,597 | | | | | | 208,913 | | | | | | 2,189,510 | | | | | | (208,913) | | | |
(D)
|
| | | | 1,451,819 | | |
| | | | | | | | | | | | | | | | | | | | | | | (528,778) | | | |
(I)
|
| | | | | | |
Accrued liabilities
|
| | | | 4,704,137 | | | | | | — | | | | | | 4,704,137 | | | | | | | | | | | | | | | 4,704,137 | | |
Long term finance leases, current portion
|
| | | | 47,719 | | | | | | — | | | | | | 47,719 | | | | | | | | | | | | | | | 47,719 | | |
Long term operating leases, current
portion |
| | | | 611,714 | | | | | | — | | | | | | 611,714 | | | | | | | | | | | | | | | 611,714 | | |
Total current liabilities
|
| | | | 7,344,167 | | | | | | 208,913 | | | | | | 7,553,080 | | | | | | (737,691) | | | | | | | | | 6,815,389 | | |
Deferred pension liability
|
| | | | 733,778 | | | | | | — | | | | | | 733,778 | | | | | | | | | | | | | | | 733,778 | | |
Asset retirement obligation
|
| | | | 977,635 | | | | | | — | | | | | | 977,635 | | | | | | | | | | | | | | | 977,635 | | |
Deferred revenue
|
| | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | | | | | | | | | | 1,500,000 | | |
Long term finance leases
|
| | | | 33,677 | | | | | | — | | | | | | 33,677 | | | | | | | | | | | | | | | 33,677 | | |
Long term operating leases
|
| | | | 661,643 | | | | | | — | | | | | | 661,643 | | | | | | | | | | | | | | | 661,643 | | |
Warrant liability
|
| | | | — | | | | | | 18,437,499 | | | | | | 18,437,499 | | | | | | | | | | | | | | | 18,437,499 | | |
Total liabilities
|
| | | | 11,250,900 | | | | | | 18,646,412 | | | | | | 29,897,312 | | | | | | (737,691) | | | | | | | | | 29,159,621 | | |
Common stock subject to possible
redemption |
| | | | — | | | | | | 287,500,000 | | | | | | 287,500,000 | | | | | | (287,500,000) | | | |
(F)
|
| | | | — | | |
Preferred stock
|
| | | | 182,709,406 | | | | | | | | | | | | 182,709,406 | | | | | | (182,709,406) | | | |
(E)
|
| | | | — | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 304 | | | | | | — | | | | | | 304 | | | | | | 1,950 | | | |
(A)
|
| | | | 13,226 | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,754 | | | |
(H)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,641 | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 719 | | | |
(J)
|
| | | | | | |
| | |
Energy Vault
(Historical) |
| |
Novus
(Historical) |
| |
Combined
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | (2,467) | | | |
(K)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (249) | | | |
(L)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 8,574 | | | |
(E)
|
| | | | | | |
Class B common stock
|
| | | | — | | | | | | 719 | | | | | | 719 | | | | | | (719) | | | |
(J)
|
| | | | | | |
Treasury stock
|
| | | | (2) | | | | | | | | | | | | (2) | | | | | | | | | | | | | | | (2) | | |
Additional paid-in capital
|
| | | | 713,332 | | | | | | | | | | | | 713,332 | | | | | | 194,998,100 | | | |
(A)
|
| | | | 378,593,415 | | |
| | | | | | | | | | | | | | | | | | | | | | | (18,120,430) | | | |
(C)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 182,700,832 | | | |
(E)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 287,497,359 | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 3,471,406 | | | |
(G)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (25,958,926) | | | |
(I)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (246,706,753) | | | |
(K)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,754) | | | |
(H)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 249 | | | |
(L)
|
| | | | | | |
Retained earnings/(accumulated deficit)
|
| | | | (68,966,472) | | | | | | (18,120,430) | | | | | | (87,086,902) | | | | | | 18,120,430 | | | |
(C)
|
| | | | (91,437,059) | | |
| | | | | | | | | | | | | | | | | | | | | | | (3,471,406) | | | |
(G)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (18,999,181) | | | |
(I)
|
| | | | | | |
Accumulated other comprehensive loss
|
| | | | (413,046) | | | | | | — | | | | | | (413,046) | | | | | | | | | | | | | | | (413,046) | | |
Total stockholders’ equity (deficit)
|
| | | | (68,665,884) | | | | | | (18,119,711) | | | | | | (86,785,595) | | | | | | 373,542,129 | | | | | | | | | 286,756,534 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
(DEFICIT) |
| | | $ | 125,294,422 | | | | | $ | 288,026,701 | | | | | $ | 413,321,123 | | | | | $ | (97,404,968) | | | | | | | | $ | 315,916,155 | | |
|
| | |
Energy Vault
(Historical) |
| |
Novus
(Historical) |
| |
Combined
(Historical) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
Net Revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | |
Cost of revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Gross profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Formation costs
|
| | | | — | | | | | | 1,247,217 | | | | | | 1,247,217 | | | | | | | | | | | | | | | | | | 1,247,217 | | |
Selling and marketing expenses
|
| | | | 845,302 | | | | | | — | | | | | | 845,302 | | | | | | 332,578 | | | | | | (AA) | | | | | | 1,177,880 | | |
Research and development expenses
|
| | | | 7,911,548 | | | | | | — | | | | | | 7,911,548 | | | | | | 2,747,724 | | | | | | (AA) | | | | | | 10,659,272 | | |
General and administrative expenses
|
| | | | 18,055,570 | | | | | | — | | | | | | 18,055,570 | | | | | | 4,189,788 | | | | | | (AA) | | | | | | 41,244,539 | | |
| | | | | | | | | | | | | | | | | | | | | | | 18,999,181 | | | | | | (CC) | | | | | | | | |
Inventory write-down
|
| | | | 2,723,985 | | | | | | — | | | | | | 2,723,985 | | | | | | | | | | | | | | | | | | 2,723,985 | | |
Operating loss
|
| | | | (29,536,405) | | | | | | (1,247,217) | | | | | | (30,783,622) | | | | | | (26,269,271) | | | | | | | | | | | | (57,052,894) | | |
Other income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | — | | | | | | 15,823 | | | | | | 15,823 | | | | | | (15,823) | | | | | | (BB) | | | | | | — | | |
Interest expense
|
| | | | (7,385) | | | | | | — | | | | | | (7,385) | | | | | | | | | | | | | | | | | | (7,385) | | |
Transaction costs incurred in connection with
warrant liability |
| | | | — | | | | | | (241,311) | | | | | | (241,311) | | | | | | | | | | | | | | | | | | (241,311) | | |
Change in fair value of warrants
|
| | | | — | | | | | | (1,865,833) | | | | | | (1,865,833) | | | | | | | | | | | | | | | | | | (1,865,833) | | |
Other income (expense)
|
| | | | (1,793,671) | | | | | | — | | | | | | (1,793,671) | | | | | | | | | | | | | | | | | | (1,793,671) | | |
Loss before income taxes
|
| | | | (31,337,461) | | | | | | (3,338,538) | | | | | | (34,675,999) | | | | | | (26,285,094) | | | | | | | | | | | | (60,961,094) | | |
Income taxes
|
| | | | (1,400) | | | | | | — | | | | | | (1,400) | | | | | | | | | | | | | | | | | | (1,400) | | |
Net loss attributable to common stockholders
|
| | | $ | (31,338,861) | | | | | $ | (3,338,538) | | | | | $ | (34,677,399) | | | | | $ | (26,285,094) | | | | | | | | | | | $ | (60,962,494) | | |
Weighted average shares outstanding – Common
stock |
| | | | 1,886,798 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132,254,992 | | |
Common stock – basic and diluted
|
| | | $ | (16.61) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.46) | | |
Weighted average shares outstanding – Class A stock
|
| | | | | | | | | | 25,678,082 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock – basic and diluted
|
| | | | | | | | | $ | (0.10) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding – Class B stock
|
| | | | | | | | | | 7,087,329 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B common stock – basic and diluted
|
| | | | | | | | | $ | (0.10) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
For the Year ended
December 31, 2021 |
| |||
Pro forma net loss
|
| | | $ | (60,962,494) | | |
Weighted average shares outstanding of common stock
|
| | |
|
132,254,992
|
| |
Net loss per share (Basic and Diluted) attributable to common stockholders(1)
|
| | | $ | (0.46) | | |
Potential anti-dilutive instruments not considered | | | | | | | |
EV Earnout shares
|
| | | | 9,000,000 | | |
Sponsor Earnout shares
|
| | | | 1,617,188 | | |
Private warrants
|
| | | | 5,166,666 | | |
Public warrants
|
| | | | 9,583,333 | | |
EV Stock options
|
| | | | 1,344,540 | | |
Total | | | | | 26,711,727 | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Changes
|
| |||||||||||||||
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 845,302 | | | | | | 311,135 | | | | | | 534,167 | | | | | | 171.7% | | |
Research and development
|
| | | | 7,911,548 | | | | | | 8,519,541 | | | | | | (607,993) | | | | | | (7.1)% | | |
General and administrative
|
| | | | 18,055,570 | | | | | | 5,674,756 | | | | | | 12,380,814 | | | | | | 218.2% | | |
Inventory write-down
|
| | | | 2,723,985 | | | | | | — | | | | | | 2,723,985 | | | | | | N/A | | |
Total operating expense
|
| | | | 29,536,405 | | | | | | 14,505,432 | | | | | | 15,030,973 | | | | | | 103.6% | | |
Loss from operations
|
| | | | (29,536,405) | | | | | | (14,505,432) | | | | | | (15,030,973) | | | | | | 103.6% | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative
|
| | | | — | | | | | | (11,923,000) | | | | | | 11,923,000 | | | | | | N/A | | |
Interest expense
|
| | | | (7,385) | | | | | | (128,134) | | | | | | (120,749) | | | | | | (94.2)% | | |
Other income (expense), net
|
| | | | (1,793,671) | | | | | | 2,386,395 | | | | | | (4,180,066) | | | | | | (175.2)% | | |
Total other expenses, net
|
| | | | (1,801,056) | | | | | | (9,664,739) | | | | | | 7,863,683 | | | | | | (81.4)% | | |
Net loss before income tax
|
| | | | (31,337,461) | | | | | | (24,170,171) | | | | | | (7,167,290) | | | | | | 29.7% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net cash used in operating activities
|
| | | $ | (22,065,930) | | | | | $ | (16,700,304) | | |
Net cash used in investing activities
|
| | | | (1,169,404) | | | | | | (1,754,504) | | |
Net cash provided by financing activities
|
| | | | 116,377,818 | | | | | | 15,641,814 | | |
Effects of exchange rate changes on cash
|
| | | | 1,931,251 | | | | | | (1,795,567) | | |
Net increase (decrease) in cash
|
| | | | 95,073,735 | | | | | | (4,608,561) | | |
Cash, beginning of year
|
| | | | 10,051,151 | | | | | | 14,659,712 | | |
Cash, end of year
|
| | | $ | 105,124,886 | | | | | $ | 10,051,151 | | |