DILUTION
If you invest in our Class A common stock in this offering, your ownership interest will be diluted immediately to the extent of the difference between the public offering price per share and the as-adjusted net tangible book value per share of our Class A common stock after giving effect to this offering.
Our net tangible book value as of September 30, 2025 was $1.6 billion, or $2.53 per share. Net tangible book value per share is determined by our total tangible assets, less total liabilities, divided by the number shares of our Class A common stock outstanding.
After giving effect to the sale and issuance of 1,517,618 shares in this offering at an offering price of $7.25 per share, and after deducting estimated offering expenses payable by us, our as adjusted net tangible book value as September 30, 2025 would have been approximately $1.6 billion, or $2.53 per share. This represents no change in net tangible book value to existing stockholders and immediate dilution of $4.72 per share to investors purchasing our Class A common stock in this offering. The following table illustrates this dilution on a per share basis:
| |
Offering price per share
|
|
|
|
|
|
|
$ |
7.25 |
|
|
| |
Net tangible book value per share as of September 30, 2025
|
|
|
|
$ |
2.53 |
|
|
|
|
|
| |
Decrease in net tangible book value per share attributable to this offering
|
|
|
|
$ |
— |
|
|
|
|
|
|
|
|
| |
As adjusted net tangible book value per share as of September 30, 2025, after giving effect to this offering
|
|
|
|
|
|
|
|
|
|
$ |
2.53 |
|
|
| |
Dilution per share to investors purchasing our Class A common stock in this offering
|
|
|
|
|
|
|
|
|
|
$ |
4.72 |
|
|
The number of shares of our Class A common stock outstanding is based on an aggregate of 651,297,219 shares of our Class A common stock outstanding as of September 30, 2025, and excludes:
•
25,395,947 shares of Class A common stock issuable upon the exercise of public and private warrants outstanding as of September 30, 2025, with a weighted-average exercise price of $11.50;
•
21,011,340 shares of Class A common stock issuable upon the exercise of private warrants outstanding as of September 30, 2025, with a weighted-average exercise price of $0.01;
•
35,431,441 shares of Class A common stock issuable upon the vesting and settlement of restricted stock units and performance-based restricted stock units outstanding under our 2021 Plan as of September 30, 2025;
•
1,564,192 shares of Class A common stock issuable upon the vesting and settlement of restricted stock units and performance-based restricted stock units issued under our 2021 Plan after September 30, 2025;
•
1,704,679 shares of Class A common stock issuable upon the exercise of stock options outstanding under the 2019 Plan as of September 30, 2025, which have a weighted-average exercise price of $0.14 per share;
•
10,004,612 shares of Class A common stock issuable upon the vesting and settlement of performance stock units outstanding under our 2019 Plan as of September 30, 2025;
•
63,249,094 shares of Class A common stock reserved for future issuance as of September 30, 2025, under our stock-based compensation plans, consisting of (i) 11,709,291 shares of Class A common stock reserved for under our 2019 Plan; (ii) 39,347,609 shares of Class A common stock reserved for future issuance under our 2021 Plan, and (iii) 12,192,194 shares of Class A common stock reserved for future issuance under our 2021 ESPP;
•
751,879 shares of Class A common stock reserved for issuance pursuant to a subscription agreement, dated December 11, 2024, by and between us and Stellantis;
•
81,250,000 shares issued pursuant to securities purchase agreements, dated November 6, 2025, by and between the Company and the investors party thereto;
•
5,229,233 shares of Class A common stock issued in satisfaction of payment to certain service providers for services rendered after September 30, 2025; and