| | | |
PER SHARE(1)
|
| |
TOTAL
|
| ||||||
|
Offering price
|
| | | $ | 8.00 | | | | | $ | 650,000,000.00 | | |
|
Placement agent fees(2)
|
| | | $ | 0.30 | | | | | $ | 24,149,230.77 | | |
|
Proceeds to us, before expenses
|
| | | $ | 7.70 | | | | | $ | 625,850,769.23 | | |
| | | |
PAGE
|
| |||
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-11 | | | |
| | | | | S-13 | | | |
| | | | | S-20 | | | |
| | | | | S-22 | | | |
| | | | | S-23 | | | |
| | | | | S-25 | | | |
| | | | | S-26 | | | |
| | | | | S-27 | | | |
| | | | | S-28 | | | |
| | | | | S-29 | | | |
| | | |
PAGE
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 26 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | |
Three Months Ended
September 30, 2025 (GAAP) |
| |
Three Months Ended
September 30, 2025 (Non-GAAP) |
| ||||||
|
Total Operating Expenses
|
| | | $ | 174.8M | | | | | $ | 121.2M | | |
|
Net Loss
|
| | | $ | (129.9M) | | | | | | NA | | |
|
Adjusted EBITDA
|
| | | | NA | | | | | $ | (116.1M) | | |
|
Cash, Cash Equivalents and Short Term Investments
|
| | | $ | 1,641.3M | | | | | | NA | | |
| | | |
Three Months Ended
September 30, 2025 |
| |||
|
Total operating expenses
|
| | | $ | 174.8 | | |
| Adjusted to exclude the following: | | | | | | | |
|
Stellantis warrant expense(1)
|
| | | | (0.8) | | |
|
Stock-based compensation(2)
|
| | | | (52.8) | | |
|
Non-GAAP total operating expenses
|
| | | $ | 121.2 | | |
| | | |
Three Months Ended
September 30, 2025 |
| |||
|
Net loss
|
| | | $ | (129.9) | | |
| Adjusted to exclude the following: | | | | | | | |
|
Other expense, net(1)
|
| | | | (28.7) | | |
|
Interest income, net
|
| | | | (16.3) | | |
|
Income tax expense
|
| | | | 0.1 | | |
|
Depreciation and amortization expense
|
| | | | 5.1 | | |
|
Stellantis warrant expense(2)
|
| | | | 0.8 | | |
|
Stock-based compensation(3)
|
| | | | 52.8 | | |
|
Adjusted EBITDA
|
| | | $ | (116.1) | | |
| |
Offering price per share of Class A common stock
|
| | | | | | | | | $ | 8.00 | | |
| |
Net tangible book value per share of Class A common stock as of September 30,
2025 |
| | | $ | 2.53 | | | | | | | | |
| |
Increase in net tangible book value per share of Class A common stock attributable to the offering
|
| | | $ | 0.57 | | | | | | | | |
| |
As adjusted net tangible book value per share of Class A common stock after giving effect to the offering
|
| | | | | | | | | $ | 3.10 | | |
| |
Dilution in net tangible book value per share to new investors
|
| | | | | | | | | $ | 4.90 | | |
| | | |
Per share(1)
|
| |
Total
|
| ||||||
|
Offering price
|
| | | $ | 8.00 | | | | | $ | 650,000,000.00 | | |
|
Placement agent fees(2)
|
| | | $ | 0.30 | | | | | $ | 24,149,230.77 | | |
|
Proceeds to us (before expenses)
|
| | | $ | 7.70 | | | | | $ | 625,850,769.23 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 26 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| |
Moelis & Company
|
| |
Cantor
|
|