Schedule of Error Corrections and Prior Period Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2022 |
|
December 31, 2021 |
Condensed Consolidated Balance Sheets |
|
As Previously Reported |
|
Restatement Adjustment |
|
As Restated |
|
As Previously Reported |
|
Restatement Adjustment |
|
As Restated |
Deferred revenue |
|
37,576 |
|
|
31,595 |
|
|
69,171 |
|
|
43,345 |
|
|
19,094 |
|
|
62,439 |
|
Total current liabilities |
|
230,101 |
|
|
31,595 |
|
|
261,696 |
|
|
133,958 |
|
|
19,094 |
|
|
153,052 |
|
Total liabilities |
|
235,940 |
|
|
31,595 |
|
|
267,535 |
|
|
276,436 |
|
|
19,094 |
|
|
295,530 |
|
Accumulated deficit |
|
(1,462,108) |
|
|
(31,595) |
|
|
(1,493,703) |
|
|
(1,162,040) |
|
|
(19,094) |
|
|
(1,181,134) |
|
Total stockholders' equity |
|
95,379 |
|
|
(31,595) |
|
|
63,784 |
|
|
320,825 |
|
|
(19,094) |
|
|
301,731 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2022 |
|
Three Months Ended June 30, 2021 |
Condensed Consolidated Statements of Operations |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Sharing |
|
72,395 |
|
|
(9,897) |
|
|
62,498 |
|
|
56,638 |
|
|
(4,390) |
|
|
52,248 |
|
Total revenues |
|
76,662 |
|
|
(9,897) |
|
|
66,765 |
|
|
60,044 |
|
|
(4,390) |
|
|
55,654 |
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sharing, exclusive of depreciation |
|
34,086 |
|
|
— |
|
|
34,086 |
|
|
29,331 |
|
|
1,200 |
|
|
30,531 |
|
Total cost of revenues |
|
90,007 |
|
|
— |
|
|
90,007 |
|
|
44,305 |
|
|
1,200 |
|
|
45,505 |
|
Gross margin: |
|
|
|
|
|
|
|
|
|
|
|
|
Sharing |
|
19,885 |
|
|
(9,897) |
|
|
9,988 |
|
|
15,766 |
|
|
(5,590) |
|
|
10,176 |
|
Total gross margin |
|
(13,345) |
|
|
(9,897) |
|
|
(23,242) |
|
|
15,739 |
|
|
(5,590) |
|
|
10,149 |
|
Loss from operations |
|
(331,243) |
|
|
(9,897) |
|
|
(341,140) |
|
|
(26,000) |
|
|
(5,590) |
|
|
(31,590) |
|
Loss before income taxes |
|
(310,335) |
|
|
(9,897) |
|
|
(320,232) |
|
|
(43,576) |
|
|
(5,590) |
|
|
(49,166) |
|
Net loss |
|
(310,419) |
|
|
(9,897) |
|
|
(320,316) |
|
|
(43,686) |
|
|
(5,590) |
|
|
(49,276) |
|
Loss per share attributable to common stockholders, basic and diluted |
|
(1.14) |
|
|
(0.04) |
|
|
(1.18) |
|
|
(1.01) |
|
|
(0.11) |
|
|
(1.12) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2022 |
|
Six Months Ended June 30, 2021 |
Condensed Consolidated Statements of Operations |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Sharing |
|
105,972 |
|
|
(12,501) |
|
|
93,471 |
|
|
78,287 |
|
|
(5,813) |
|
|
72,474 |
|
Total revenues |
|
114,640 |
|
|
(12,501) |
|
|
102,139 |
|
|
85,714 |
|
|
(5,813) |
|
|
79,901 |
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sharing, exclusive of depreciation |
|
55,472 |
|
|
— |
|
|
55,472 |
|
|
43,729 |
|
|
1,200 |
|
|
44,929 |
|
Total cost of revenues |
|
124,562 |
|
|
— |
|
|
124,562 |
|
|
67,935 |
|
|
1,200 |
|
|
69,135 |
|
Gross margin: |
|
|
|
|
|
|
|
|
|
|
|
|
Sharing |
|
23,136 |
|
|
(12,501) |
|
|
10,635 |
|
|
18,000 |
|
|
(7,013) |
|
|
10,987 |
|
Total gross margin |
|
(9,922) |
|
|
(12,501) |
|
|
(22,423) |
|
|
17,779 |
|
|
(7,013) |
|
|
10,766 |
|
General and administrative |
|
169,043 |
|
|
— |
|
|
169,043 |
|
|
61,955 |
|
|
(811) |
|
|
61,144 |
|
Total operating expenses |
|
418,112 |
|
|
— |
|
|
418,112 |
|
|
82,735 |
|
|
(811) |
|
|
81,924 |
|
Loss from operations |
|
(428,034) |
|
|
(12,501) |
|
|
(440,535) |
|
|
(64,956) |
|
|
(6,202) |
|
|
(71,158) |
|
Loss before income taxes |
|
(299,947) |
|
|
(12,501) |
|
|
(312,448) |
|
|
(119,756) |
|
|
(6,202) |
|
|
(125,958) |
|
Net loss |
|
(300,068) |
|
|
(12,501) |
|
|
(312,569) |
|
|
(119,886) |
|
|
(6,202) |
|
|
(126,088) |
|
Loss per share attributable to common stockholders, basic and diluted |
|
(1.11) |
|
|
(0.04) |
|
|
(1.15) |
|
|
(2.67) |
|
|
(0.12) |
|
|
(2.79) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2022 |
|
Three Months Ended June 30, 2021 |
Consolidated Statements of Comprehensive Loss |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
Net loss |
|
(310,419) |
|
|
(9,897) |
|
|
(320,316) |
|
|
(43,686) |
|
|
(5,590) |
|
|
(49,276) |
|
Total comprehensive loss, net of tax |
|
(321,982) |
|
|
(9,897) |
|
|
(331,879) |
|
|
(42,951) |
|
|
(5,590) |
|
|
(48,541) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2022 |
|
Six Months Ended June 30, 2021 |
Consolidated Statements of Comprehensive Loss |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
Net loss |
|
(300,068) |
|
|
(12,501) |
|
|
(312,569) |
|
|
(119,886) |
|
|
(6,202) |
|
|
(126,088) |
|
Total comprehensive loss, net of tax |
|
(316,104) |
|
|
(12,501) |
|
|
(328,605) |
|
|
(121,476) |
|
|
(6,202) |
|
|
(127,678) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Redeemable Convertible Preferred Stock and Stockholders' Deficit |
|
Three Months Ended June 30, 2022 |
|
Three Months Ended June 30, 2021 |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
Net loss |
|
(310,419) |
|
|
(9,897) |
|
|
(320,316) |
|
|
(43,686) |
|
|
(5,590) |
|
|
(49,276) |
|
Accumulated other comprehensive income (loss) |
|
(8,498) |
|
|
— |
|
|
(8,498) |
|
|
11,415 |
|
|
(3,312) |
|
|
8,103 |
|
Accumulated deficit |
|
(1,462,108) |
|
|
(31,595) |
|
|
(1,493,703) |
|
|
(1,085,593) |
|
|
(6,705) |
|
|
(1,092,298) |
|
Total stockholders' equity |
|
95,379 |
|
|
(31,595) |
|
|
63,784 |
|
|
(986,661) |
|
|
(10,017) |
|
|
(996,678) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2022 |
|
Six Months Ended June 30, 2021 |
Condensed Consolidated Statements of Cash Flow |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
|
As Previously Reported |
|
Restatement Adjustment |
|
Restated |
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
(300,068) |
|
|
(12,501) |
|
|
(312,569) |
|
|
(119,886) |
|
|
(6,202) |
|
|
(126,088) |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue |
|
(6,395) |
|
|
12,501 |
|
|
6,106 |
|
|
1,674 |
|
|
5,813 |
|
|
7,487 |
|
Accrued expenses and other current liabilities |
|
9,703 |
|
|
— |
|
|
9,703 |
|
|
8,342 |
|
|
389 |
|
|
8,731 |
|
Net cash used in operating activities |
|
(47,141) |
|
|
— |
|
|
(47,141) |
|
|
(45,599) |
|
|
— |
|
|
(45,599) |
|
|