XML 27 R7.htm IDEA: XBRL DOCUMENT v3.23.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities        
Net income (loss) $ 6,487 $ (153,098) $ (552,069) $ (516,505)
Adjustments to reconcile net loss to net cash used in operating activities        
Depreciation and amortization expense 1,103 4,853 2,975 2,979
Stock-based compensation 15,102 3,347 17,653 11,345
Vesting of restricted stock awards for employee bonus       18,617
Loss on disposal of property and equipment 3,698   2,695 64,191
Change in fair value measurement of related party notes payable and notes payable (79,462) (1,186) (25,471) 22,700
Change in fair value measurement of warrant liability (18,219)   95,130  
Change in fair value measurement of earnout liability 2,764      
Amortization of operating lease right-of-use assets and intangible assets 736   2,520 368
Loss (gain) on foreign exchange 653 894 2,484 (845)
Loss (gain) on forgiveness of accounts payable and deposits, net (see Note 5)     5,200 (7,005)
Non-cash interest expense 4,533 2,319 10,078 41,014
Loss on extinguishment of related party notes payable, notes payable and vendor payables in trust, net 3,021 7,690 86,904
Gain on forgiveness of vendor payables in trust       (1,731)
Reserve for unrecoverable value added taxes       6,404
Other 338 108 776 842
Changes in operating assets and liabilities:        
Deposits (29,370) 6,840 28,136 (48,503)
Other current and non-current assets 6,368 2,095 (8,841) (16,906)
Accounts payable (10,367) 5,747 57,021 (36,625)
Accrued expenses and other current liabilities (9,626) 14,527 (14,947) 31,824
Operating lease liabilities (542) (882) (1,620)  
Accrued interest expense (197) (7,928) (12,468)  
Transfers between vendor payables in trust and accounts payable       1,167
Net cash used in operating activities (102,980) (122,364) (383,058) (339,765)
Cash flows from investing activities        
Payments for property and equipment (16,873) (44,398) (123,222) (95,681)
Net cash used in investing activities (16,873) (44,398) (123,222) (95,681)
Cash flows from financing activities        
Proceeds from notes payable, net of original issuance discount 131,800   73,800 172,031
Proceeds from exercise of warrants 4,079   4,229  
Repurchase and retirement of Common Stock     (767)  
Payments of notes payable (6) (87,065)    
Settlement of notes payable transaction costs (1,139)      
Payments of finance lease obligations (335) (466) (1,888)  
Payments of capital lease obligations       (3,212)
Proceeds from issuance of Class A Common Stock in the Business Combination       229,583
Proceeds from issuance of Class A Common Stock pursuant to the PIPE Financing       761,400
Transaction costs paid in connection with the Business Combination       (23,148)
Transaction costs paid in connection with the PIPE Financing       (61,130)
Payments of vendor payables in trust       (27,722)
Transfers between vendor payables in trust and accounts payable       (1,167)
Proceeds from related party notes payable       200
Payments of stock issuance costs       (1,071)
Proceeds from exercise of stock options 44 1,855 9,535 10,587
Payments of notes payable issuance costs     (3,834) (3,355)
Payments of notes payable, including liquidation premium     (87,279) (48,210)
Payments of related party notes payable     (517) (38,217)
Net cash (used in) provided by financing activities 134,443 (85,676) (6,721) 966,569
Effect of exchange rate changes on cash and restricted cash 170 (653) 1,038 (2,473)
Net (decrease) increase in cash and restricted cash 14,760 (253,091) (511,963) 528,650
Cash and restricted cash, beginning of period 18,514 530,477 530,477 1,827
Cash and restricted cash, end of period 33,274 277,386 18,514 530,477
Cash 31,769 276,374 16,968 505,091
Restricted cash 1,505 1,012 1,546 25,386
Total cash and restricted cash, end of period 33,274 277,386 18,514 530,477
Supplemental disclosure of cash flow information        
Cash paid for interest 324 10,040 13,577 6,317
Recognition of operating ROU assets and lease liabilities as part of the adoption of ASC 842 and for new operating leases entered into during the year ended December 31, 2022     21,865  
Exchange of Legacy FF redeemable preference stock for a commitment to issue Class A Common Stock       859,182
Conversion of convertible note to equity     99,481 98,375
Exchange of Legacy FF convertible preferred stock for a commitment to issue Class B Common Stock       697,611
Issuance of warrants     9,938 17,596
Settlement of notes payable and accrued interest for a commitment to issue Class A Common Stock       68,541
Additions of property and equipment included in accounts payable and accrued expenses 17,249 1,881 8,041 863
Settlement of related party notes payable and related party accrued interest for a commitment to issue Class A Common Stock       69,218
Troubled debt restructuring accounted for as a capital transaction     17,399  
Settlement of vendor payables in trust for a commitment to issue Class A Common Stock       96,186
Liability for insufficient authorized shares related to stock options and restricted stock units     3,976  
Reclassification of deferred transaction costs paid in prior periods against the proceeds received in the Business Combination       7,865
Liability for insufficient authorized shares related to earnout     2,250  
Settlement of finance leases with prepaid deposit     709  
Issuance pursuant to commitment to issue registered shares     32,900  
Receipt of class A Common Stock in consideration of exercises of options     669  
Reclassification of liability for insufficient authorized shares related to stock options and RSUs 8,979      
Reclassification of earnout shares liability to equity as part of authorized share increase 5,014      
Conversion of notes payable and accrued interest into Class A Common Stock 46,296   926  
Transfer of private warrants to unaffiliated parties     $ 264  
Conversion of related party notes payable and related party accrued interest into Class A Common Stock       294,796
Conversion of assumed convertible and promissory notes payable into Class A Common Stock and Private Warrants       1,080
Conversion of The9 Conditional Obligation to Class A Common Stock       $ 2,863
Issuance of SPA Notes pursuant to the Exchange Agreement (Note 9) 41,000      
Issuance of SPA Warrants pursuant to the Exchange Agreement (Note 9) 26,455      
Disposal of SPA Warrants and ATW NPA Warrants pursuant to the Exchange Agreement (Note 9) 77,577      
Change in classification of warrants from Additional paid-in capital to liability pursuant to the Warrant Exchange (Note 9) $ 6,811      
Recognition of operating right of use assets and lease liabilities upon adoption of ASC 842 and for new leases entered into in 2022   $ 8,206