XML 26 R7.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
4 Months Ended 5 Months Ended 6 Months Ended 12 Months Ended
May 31, 2021
Sep. 30, 2021
Dec. 31, 2020
Jun. 30, 2021
Jun. 30, 2020
Dec. 31, 2020
Dec. 31, 2019
Cash flows from Operating Activities:              
Net loss       $ (66,043,000) $ (16,599,000) $ (137,336,000) $ (18,302,000)
Adjustments to reconcile net loss to net cash used in operating activities:              
Depreciation and amortization       671,000 25,000 235,000 88,000
Equity-based compensation       688,000 38,000 7,363,000 70,000
Change in fair value of warrant liability       38,841,000 739,000 97,604,000
Change in fair value of derivative           (1,918,000)
Gain on extinguishment of debt           (18,000)
Asset retirement obligation accretion           71,000 27,000
Fixed asset write-off       64,000 259,000
Issuance of warrants for rent expense       5,504,000    
Asset retirement obligation accretion       28,000 17,000    
Amortization of debt issuance costs and discount       461,000 331,000 748,000 1,485,000
Accrued payment in kind (PIK) interest on debt       2,605,000 1,434,000 3,554,000 1,331,000
Changes in operating assets and liabilities:              
Accrued expenses and other liabilities       (514,000) (1,204,000) 128,000 1,009,000
Prepaid expenses           (860,000) 187,000
Deferred revenue           (14,000) 6,000
Other current assets       (5,384,000) 635,000    
Accounts payable       1,420,000 (236,000) (157,000) 520,000
Net cash used in operating activities       (21,659,000) (14,820,000) (28,405,000) (15,515,000)
Cash flows from Investing Activities:              
Capitalization of costs and purchases of network assets, property, and equipment       (889,000) (1,683,000) (6,419,000) (59,000)
Purchase of internal use software       (29,000) (759,000)
Cash used in investing activities       (918,000) (1,683,000) (7,178,000) (59,000)
Cash flows from Financing Activities:              
Proceeds from convertible notes, net           7,022,000
Proceeds from senior secured loan       16,647,000 31,042,000 40,307,000 23,635,000
Senior secured loan issuance costs       (5,378,000) (5,539,000) (2,857,000)
Convertible note repayment           (3,800,000)
Proceeds from exercise of Class A unit options           3,000 4,000
Net cash provided by financing activities       16,647,000 25,664,000 34,771,000 24,004,000
Effect of exchange rates on cash, cash equivalents and restricted cash           (1,000)
Net increase (decrease) in cash and cash equivalents and restricted cash       (5,930,000) 9,161,000 (812,000) 8,429,000
Cash, cash equivalents and restricted cash at beginning of period       13,669,000 14,481,000 14,481,000 6,052,000
Cash, cash equivalents and restricted cash at end of period     $ 13,669,000 7,739,000 23,642,000 13,669,000 14,481,000
Settlement of notes payable for Class D preferred shares           (18,544,000)
Financing costs accrued but not paid           (5,378,000)
Issuance of warrants       5,504,000 $ 190,000 (222,000) $ (3,531,000)
Spartacus Acquisition Shelf Corp. [Member]              
Cash flows from Operating Activities:              
Net loss $ (2,792) $ (293,081)          
Adjustments to reconcile net loss to net cash used in operating activities:              
Accretion of interest on cash and marketable securities held in Trust Account          
Change in fair value of warrant liability          
Changes in operating assets and liabilities:              
Due to affiliate   293,081          
Accrued expenses and other liabilities 2,792            
Net cash used in operating activities          
Cash flows from Financing Activities:              
Net increase (decrease) in cash and cash equivalents and restricted cash          
Cash, cash equivalents and restricted cash at beginning of period          
Cash, cash equivalents and restricted cash at end of period          
Spartacus Acquisition Corp [Member]              
Cash flows from Operating Activities:              
Net loss     (3,733,764) (4,441,634)      
Adjustments to reconcile net loss to net cash used in operating activities:              
Accretion of interest on cash and marketable securities held in Trust Account     (28,982) (44,177)      
Change in fair value of warrant liability     2,975,000 1,812,500      
Transaction costs allocated to warrant liability     604,606        
Expenses paid by Sponsor       93      
Changes in operating assets and liabilities:              
Prepaid expenses     (165,091) (252,768)      
Accounts payable     96,670 1,760,364      
Net cash used in operating activities     (251,561) (1,165,622)      
Cash flows from Investing Activities:              
Purchase of marketable securities       (406,042,000)      
Maturity of marketable securities       406,042,000      
Purchase of investment held in Trust Account     (202,995,370)        
Principal deposited in Trust Account     (4,630)        
Cash used in investing activities     (203,000,000)      
Cash flows from Financing Activities:              
Proceeds from initial public offering, net of underwriting discounts paid     196,000,000        
Proceeds from Private Placement Warrants     8,750,000        
Proceeds from sale of common stock to initial stockholders     25,000        
Proceeds from issuance of promissory note to related party     191,046 300,000      
Repayment of Promissory Note to Sponsor     (191,046)        
Payment of offering costs     (516,309)        
Net cash provided by financing activities     204,258,691 300,000      
Net increase (decrease) in cash and cash equivalents and restricted cash     1,007,130 (865,622)      
Cash, cash equivalents and restricted cash at beginning of period     1,007,130      
Cash, cash equivalents and restricted cash at end of period     1,007,130 141,508   $ 1,007,130  
Increase in accounts payable and accrued expenses for deferred offering costs       70,000      
Accrued deferred underwriting fee     7,000,000        
Initial classification of warrant liability     20,037,500        
Initial value of Class A common stock subject to possible redemption     172,248,666        
Change in value of Class A common stock subject to possible redemption     $ 3,156,634 (4,511,634)      
Supplemental disclosure of cash flow information:              
Cash taxes paid       31,475      
Transfer of cash from trust for payment of Delaware state franchise tax       $ 68,864