| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 6 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 47 | | | |
| | | | 84 | | | |
| | | | 87 | | | |
| | | | 87 | | | |
| | | | 95 | | | |
| | | | 125 | | | |
| | | | 152 | | | |
| | | | 165 | | | |
| | | | 176 | | | |
| | | | 178 | | | |
| | | | 200 | | | |
| | | | 210 | | | |
| | | | 221 | | | |
| | | | 225 | | | |
| | | | 232 | | | |
| | | | 243 | | | |
| | | | 260 | | | |
| | | | 263 | | | |
| | | | 266 | | | |
| | | | 267 | | | |
| | | | 268 | | | |
| | | | 269 | | | |
| | | | 278 | | | |
| | | | 284 | | | |
| | | | 285 | | | |
| | | | 285 | | | |
| | | | 285 | | |
| | |
Page
|
| |||
| | | | 285 | | | |
| | | | 286 | | | |
| | | | 286 | | | |
| | | | 286 | | | |
| | | | | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | | |
| | | | E-1 | | | |
| | | | F-1 | | | |
| | | | G-1 | | |
| | |
Assuming No Redemption
|
| |
Assuming Illustrative Redemption
|
| |
Assuming Maximum Redemption
|
| |||||||||||||||||||||||||||
Shareholders
|
| |
Ownership
in shares |
| |
Equity %
|
| |
Ownership
in shares |
| |
Equity %
|
| |
Ownership
in shares |
| |
Equity %
|
| ||||||||||||||||||
Lilium shareholders
|
| | | | 218,757,580 | | | | | | 71% | | | | | | 218,392,830 | | | | | | 75% | | | | | | 218,013,330 | | | | | | 80% | | |
Qell public shareholders
|
| | | | 37,950,000 | | | | | | 12% | | | | | | 18,975,000 | | | | | | 6% | | | | | | 0 | | | | | | 0% | | |
Sponsor(1) | | | | | 7,658,555 | | | | | | 2% | | | | | | 7,658,555 | | | | | | 3% | | | | | | 7,658,555 | | | | | | 3% | | |
PIPE Investors
|
| | | | 45,000,000 | | | | | | 15% | | | | | | 45,000,000 | | | | | | 16% | | | | | | 45,000,000 | | | | | | 17% | | |
Total Shares Outstanding
Excluding Warrants |
| | | | 309,366,135 | | | | | | 100% | | | | | | 290,026,385 | | | | | | 100% | | | | | | 270,671,885 | | | | | | 100% | | |
Total Pro Forma Equity Value
|
| | | | | | | ||||||||||||||||||||||||||||||
Post-Redemptions(2)
|
| | | $ | 3,093,661,350 | | | | | | | | | | | $ | 2,900,263,850 | | | | | | | | | | | $ | 2,706,718,850 | | | | | | | | |
Total Pro Forma Book Value | | | | | | | | ||||||||||||||||||||||||||||||
Post-Redemptions(3)
|
| | | $ | 823,513,000 | | | | | | | | | | | $ | 633,724,000 | | | | | | | | | | | $ | 443,935,000 | | | | | | | | |
Pro Forma Book Value Per Share
|
| | | $ | 2.66 | | | | | | | | | | | $ | 2.19 | | | | | | | | | | | $ | 1.64 | | | | | | | | |
Entity(1)
|
| |
Value(2)
|
| |
Founder Shares(3)
|
| |
IPO Shares
|
| |
PIPE Shares
|
| |
Total
|
| ||||||||||||
Sponsor
|
| |
No. of Class B Ordinary Shares(4)
|
| | | | 9,487,500 | | | | | | 0 | | | | | | 0 | | | | | | 9,487,500 | | |
|
No. of Private Placement Warrants
|
| | | | 7,060,000 | | | | | | 0 | | | | | | 0 | | | | | | 7,060,000 | | | ||
|
Aggregate Purchase Price
|
| | | $ | 10,615,000 | | | | | $ | 0 | | | | | | 0 | | | | | $ | 10,615,000 | | | ||
|
Estimated Current Value
|
| | | $ | 105,465,000 | | | | | $ | 0 | | | | | | 0 | | | | | $ | 105,465,000 | | |
| | |
For the Year
Ended December 31, 2020 |
| |
For the Year
Ended December 31, 2019 |
| ||||||
|
(in thousands)
|
| |||||||||||
Statement of Operations Data | | | | ||||||||||
Revenue
|
| | | € | 97 | | | | | € | — | | |
Cost of sales
|
| | | | (10) | | | | | | — | | |
Gross profit
|
| | | | 87 | | | | | | — | | |
Total operating expenses
|
| | | | (138,807) | | | | | | (58,200) | | |
Operating loss
|
| | | | (138,720) | | | | | | (58,200) | | |
Financial result
|
| | | | (49,661) | | | | | | (5,218) | | |
Loss before income tax
|
| | | | (188,381) | | | | | | (63,418) | | |
Income tax expense
|
| | | | (46) | | | | | | (61) | | |
Net loss
|
| | | € | (188,427) | | | | | € | (63,479) | | |
Statement of Financial Position Data | | | | | | | | | | | | | |
Total assets
|
| | | € | 184,946 | | | | | € | 77,853 | | |
Total equity
|
| | | € | 57,722 | | | | | € | (24,088) | | |
Total liabilities
|
| | | € | 127,224 | | | | | € | 101,941 | | |
Statement of Cash Flows Data | | | | | | | | | | | | | |
Cash flow from operating activities
|
| | | € | (77,883) | | | | | € | (47,047) | | |
Cash flow from investing activities
|
| | | € | (59,472) | | | | | € | (4,797) | | |
Cash flow from financing activities
|
| | | € | 179,955 | | | | | € | 64,261 | | |
Statement of Operations Data:
|
| |
Three Months Ended
March 31, 2021 (unaudited) |
| |
Period from
August 7, 2020 (inception) to December 31, 2020 |
| ||||||
General and administrative expenses
|
| | | $ | 3,987,583 | | | | | $ | 343,207 | | |
Administrative fee – related party
|
| | | | 77,958 | | | | | | 30,000 | | |
Loss from operations
|
| | | | (4,065,541) | | | | | | (373,207) | | |
Change in fair value of derivative warrant liabilities
|
| | | | 27,594,000 | | | | | | (33,704,100) | | |
Offering costs – derivative warrant liabilities
|
| | | | — | | | | | | (998,727) | | |
Income earned on investments in Trust Account
|
| | | | 62,988 | | | | | | 79,492 | | |
Net income (loss)
|
| | | $ | 23,591,44 | | | | | $ | (34,996,542) | | |
Basic and diluted weighted average shares outstanding of Class A Ordinary Shares
|
| | | | 37,950,000 | | | | | | 37,950,000 | | |
Basic and diluted net income per ordinary share, Class A
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Basic and diluted weighted average shares outstanding of Class B Ordinary Shares
|
| | | | 9,487,500 | | | | | | 9,016,071 | | |
Basic and diluted net loss per ordinary share, Class B
|
| | | $ | 2.48 | | | | | $ | (3.89) | | |
| | |
March 31, 2021
(unaudited) |
| |
December 31, 2020
(audited) |
| ||||||
Condensed Balance Sheet Data (At Period End): | | | | | | | | | |||||
Working capital(1)
|
| | | $ | 330,718,612 | | | | | $ | 2,325,373 | | |
Total assets
|
| | | $ | 381,149,460 | | | | | $ | 382,118,393 | | |
Total liabilities
|
| | | $ | (50,430,848) | | | | | $ | 74,991,228 | | |
Class A Ordinary Shares subject to possible redemption(2)
|
| | | $ | 325,718,610 | | | | | $ | 302,127,160 | | |
Total shareholders’ equity
|
| | | $ | 5,000,002 | | | | | $ | 5,000,005 | | |
| | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||
|
(in thousands, except share and per share
data) |
| |||||||||||
Summary Unaudited Pro Forma Condensed Combined | | | | | | | | | | | | | |
Statement of Operations Data Year Ended December 31, 2020 | | | | | | | | | | | | | |
Revenue
|
| | | € | 97 | | | | | € | 97 | | |
Net loss per share – basic and diluted
|
| | | € | (1.11) | | | | | € | (1.26) | | |
Weighted average number of shares outstanding — basic and diluted
|
| | | | 309,363,290 | | | | | | 270,669,040 | | |
Summary Unaudited Pro Forma Condensed Combined | | | | | | | | | | | | | |
Statement of financial position Data as of December 31, 2020 | | | | | | | | | | | | | |
Total assets
|
| | | € | 798,654 | | | | | € | 487,931 | | |
Total liabilities
|
| | | € | 124,526 | | | | | € | 124,526 | | |
Total equity
|
| | | € | 674,128 | | | | | € | 363,405 | | |