XML 40 R7.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
4 Months Ended 12 Months Ended
Dec. 31, 2020
Dec. 31, 2021
Dec. 31, 2020
Cash Flows from Operating Activities:      
Net loss $ (5,000) $ (6,864,581)  
Adjustments to reconcile net loss to net cash used in operating activities:      
Change in fair value of warrant liabilities 4,795,400  
Interest earned on marketable securities held in Trust Account (21,238)  
Transaction costs incurred in connection with IPO 520,319  
Payment of formation costs through issuance of Class B ordinary shares 5,000  
Changes in operating assets and liabilities:      
Prepaid expenses (208,056)  
Accrued expenses 312,942  
Net cash used in operating activities (1,465,214)  
Cash Flows from Investing Activities:      
Investment of cash in Trust Account (230,000,000)  
Net cash used in investing activities (230,000,000)  
Cash Flows from Financing Activities:      
Proceeds from sale of Units, net of underwriting discounts paid 226,000,000  
Proceeds from sale of Private Placement Warrants 6,000,000  
Advances from related party 870  
Refund of over payment of promissory note 25,000  
Proceeds from promissory note – related party 60,910  
Payments made on promissory note – related party (155,410)  
Payment of offering costs (374,749)  
Net cash provided by financing activities 231,556,621  
Net Change in Cash and cash equivalents 91,407  
Cash and cash equivalents – Beginning  
Cash and cash equivalents – Ending 91,407
RECONCILIATION OF CASH AND CASH EQUIVALENTS AND RESTRICTED CASH TO THE BALANCE SHEET      
Payment of offering costs by the Sponsor in exchange for the issuance of Class B ordinary shares 20,000 20,000
Payment of offering costs through the issuance of promissory note 69,500  
Initial classification of public warrant liability 8,970,000  
Initial classification of private warrant liability 4,740,000  
Initial classification of Class A ordinary shares subject to possible redemption 230,000,000  
Accretion for Class A ordinary shares subject to redemption amount 21,585,168  
Deferred underwriting fee payable 8,650,000  
Blade Therapeutics, Inc.      
Cash Flows from Operating Activities:      
Net loss   (39,529,000) (36,013,000)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization   280,000 277,000
Non-cash interest expense   2,255,000 749,000
Stock-based compensation expense   1,396,000 905,000
Change in fair value of convertible notes held at fair value, tranche obligation and warrant liability   3,402,000 2,677,000
Change in fair value of Contingent Consideration   579,000 1,038,000
Change in fair value of Indemnification Holdback   (220,000)
Changes in operating assets and liabilities:      
Prepaid expenses and other current assets   164,000 38,000
Accounts payable   (76,000) 2,377,000
Accrued expenses and other current liabilities   4,092,000 1,507,000
Deferred rent   113,000 (98,000)
Net cash used in operating activities   (27,324,000) (26,763,000)
Cash Flows from Investing Activities:      
Purchase of property and equipment   (34,000) (120,000)
Net cash used in investing activities   (34,000) (120,000)
Cash Flows from Financing Activities:      
Proceeds from issuance of convertible notes payable   20,000,000 20,716,000
Payment of costs to issue convertible notes payable   (224,000) (310,000)
Proceeds from issuance of common stock upon exercise of stock options   499,000 101,000
Payment of deferred transaction costs   (467,000)
Principal repayments of Term Loan   (2,000,000) (833,000)
Repurchase of unvested common stock   (5,000)
Payment of Indemnification Holdback   (43,000)
Net cash provided by financing activities   17,808,000 19,626,000
Effect of exchange rate changes on cash   363,000 (472,000)
Net Change in Cash and cash equivalents   (9,187,000) (7,729,000)
Cash and cash equivalents – Beginning   11,735,000 19,464,000
Cash and cash equivalents – Ending 11,735,000 2,548,000 11,735,000
RECONCILIATION OF CASH AND CASH EQUIVALENTS AND RESTRICTED CASH TO THE BALANCE SHEET      
Cash and cash equivalents 11,486,000 2,299,000 11,486,000
Restricted cash 249,000 249,000 249,000
Total cash and cash equivalents and restricted cash 11,735,000 2,548,000 11,735,000
Series C-1 preferred stock issued to settle Indemnification Holdback associated with acquisition of in-process research and development   3,063,000
Deferred transaction costs in accounts payable and accruals 1,051,000
Payment of offering costs through the issuance of promissory note   100,000  
Convertible notes payable issuance costs in accounts payable and accruals   34,000
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION      
Cash paid for interest   $ 226,000 $ 286,000