General form of registration statement for all companies including face-amount certificate companies

Initial Public Offering (Tables)

v3.22.2
Initial Public Offering (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2022
Dec. 31, 2021
Dec. 31, 2021
Class of Stock [Line Items]      
Schedule of Reconciliation of Class A Ordinary shares reflected in the Condensed Balance Sheets
The Company’s outstanding convertible preferred stock consisted of the following as of December 31, 2021 and March 31, 2022 (in thousands, except share and per share data):
 
    
Original
Issue Price
    
Shares
Authorized
    
Shares
Outstanding
    
Net Carrying
Value
    
Liquidation
Preference
 
Series Seed
   $ 0.6168        8,242,152        8,242,152      $ 3,943      $ 5,084  
Series A
     0.6168        12,015,184        11,963,567        5,240        7,379  
Series B
     1.4642        10,789,890        10,682,797        15,545        15,642  
Series C
     2.8394        13,295,062        13,030,922        36,917        37,000  
Series
C-1
     3.7244        7,273,640        7,273,640        27,003        27,090  
Series D
     8.2482        17,173,437        16,973,394        136,618        140,000  
Series
D-1
     10.6703        4,518,724        4,518,724        48,146        48,216  
Series
D-2
     7.2738        12,373,174        12,373,174        89,638        90,000  
Series E
     9.9578        12,552,973        12,552,973        124,868        125,000  
             
 
 
    
 
 
    
 
 
    
 
 
 
Total
              98,234,236        97,611,343      $ 487,918      $ 495,411  
             
 
 
    
 
 
    
 
 
    
 
 
 
The Company’s outstanding convertible preferred stock consisted of the following as of December 31, 2020 and 2021 (in thousands, except share data):
 
    
Original
Issue Price
    
Shares
Authorized
    
Shares
Outstanding
    
Net Carrying
Value
    
Liquidation
Preference
 
Series Seed
   $ 0.6168        8,242,152        8,242,152      $ 3,943      $ 5,084  
Series A
     0.6168        12,015,184        11,963,567        5,240        7,379  
Series B
     1.4642        10,789,890        10,682,797        15,545        15,642  
Series C
     2.8394        13,295,062        13,030,922        36,917        37,000  
Series
C-1
     3.7244        7,273,640        7,273,640        27,003        27,090  
Series D
     8.2482        17,173,437        16,973,394        136,618        140,000  
Series
D-1
     10.6703        4,518,724        4,518,724        48,146        48,216  
Series
D-2
     7.2738        12,373,174        12,373,174        89,638        90,000  
Series E
     9.9578        12,552,973        12,552,973        124,868        125,000  
             
 
 
    
 
 
    
 
 
    
 
 
 
Total
              98,234,236        97,611,343      $ 487,918      $ 495,411  
             
 
 
    
 
 
    
 
 
    
 
 
 
 
Virgin Group Acquisition Corp. II [Member]      
Class of Stock [Line Items]      
Schedule of Reconciliation of Class A Ordinary shares reflected in the Condensed Balance Sheets
As of March 31, 2022 and December 31, 2021, the ordinary shares reflected on the balance sheet are reconciled in the following table:
 
Gross proceeds from IPO
   $ 402,500,000  
Less:
        
Proceeds allocated to Public Warrants
     (10,101,143
Ordinary share issuance costs
     (22,162,529
Plus:
        
Accretion of carrying value to redemption value
     32,263,672  
    
 
 
 
Contingently redeemable ordinary shares
  
$
402,500,000
 
    
 
 
 
 
As of December 31, 2021, the ordinary shares reflected on the balance sheet are reconciled in the following table:
 
Gross proceeds from IPO
   $ 402,500,000  
Less:
        
Proceeds allocated to Public Warrants
     (10,101,143
Ordinary share issuance costs
     (22,162,529
Plus:
        
Accretion of carrying value to redemption value
     32,263,672  
Contingently redeemable ordinary shares
   $
402,500,000