XML 63 R30.htm IDEA: XBRL DOCUMENT v3.21.2
Summary of Significant Accounting Policies (Table)
3 Months Ended 11 Months Ended 12 Months Ended
Mar. 31, 2021
Dec. 31, 2020
Dec. 31, 2020
Summary of basic and diluted net income (loss)
The following table reflects the calculation of basic and diluted net income (loss) per common share (in dollars, except per share amounts):
 
   
Three Months
Ended
March 31,
  
For the Period from
February 6, 2020
(Inception)
Through
March 31,
 
   
2021
  
2020
 
Redeemable Class A Common Stock
   
Numerator: Earnings allocable to Redeemable Class A Common Stock
   
Interest Income
  $47,151  $—   
Income and Franchise Tax
   (47,151  —   
  
 
 
  
 
 
 
Net Earnings
  $—    $—   
Denominator: Weighted Average Redeemable Class A Common Stock
       
Redeemable Class A Common Stock, Basic and Diluted
   41,400,000   —   
Basic and diluted net income per share, Class A
  $—   $—   
Non-Redeemable
Class B Common Stock
   
Numerator: Net Income (Loss) minus Redeemable Net Earnings
   
Net Income (Loss)
   10,361,129   (1,000
Lees: Redeemable Net Earnings
  $—    $—   
  
 
 
  
 
 
 
Non-Redeemable
Net Loss
   10,361,129  $(1,000
Denominator: Weighted Average
Non-Redeemable
Class A and B Common Stock
   
Non-Redeemable
Class B Common Stock, Basic and Diluted
   10,350,000   7,500,000 
Basic and diluted net loss per share, Class B
  $1.00  $0.00 
The following table reflects the calculation of basic and diluted net income (loss) per common share (in dollars, except per share amounts):
 
 
  
For the Period From
February 6, 2020
(inception) Through
December 31, 2020


(As Restated)
 
Redeemable Class A Common Stock
  
   
Numerator: Earnings allocable to Redeemable Class A Common Stock
  
   
Interest Income
  
$
228,281
 
Income and Franchise Tax
  
 
(190,398
)
 
  
 
 
 
Net Earnings
  
$
37,883
 
Denominator: Weighted Average Redeemable Class A Common Stock
  
   
Redeemable Class A Common Stock, Basic and Diluted
  
 
41,400,000
 
Basic and diluted net income per share, Class A
  
$
—  
 
  
Non-Redeemable Class B Common Stock
  
   
Numerator: Net Loss minus Redeemable Net Earnings
  
   
Net Loss
  
$
(27,235,908
)
Lees: Redeemable Net Earnings
  
 
(37,883
)
 
  
 
 
 
Non-Redeemable Net Loss
  
$
(27,273,791
)
Denominator: Weighted Average Non-Redeemable Class A and B Common Stock
  
   
Non-Redeemable Class B Common Stock, Basic and Diluted
  
 
10,350,000
 
Basic and diluted net loss per share, Class B
  
$
(2.64
)
 
Groop Internet Platform Inc [Member]      
Summary of basic and diluted net income (loss)
The following table sets forth the computation of basic and diluted net loss per share attributable to common stockholders for the periods presented:
 
   
Three months ended

March 31,
 
   
2021
   
2020
 
Numerator:
    
Net loss
  $12,738   $7,900 
  
 
 
   
 
 
 
Denominator:
    
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted
   12,134,482    11,728,768 
  
 
 
   
 
 
 
Net loss per share attributable to common stockholders, basic and diluted
  $1.05   $0.67 
  
 
 
   
 
 
 
 
The following table sets forth the computation of basic and diluted net loss per share attributable to common stockholders for the periods presented:
 
   
Year ended

December 31,
 
   
2020
   
2019
 
Numerator:
    
Net loss
  $22,370   $29,086 
  
 
 
   
 
 
 
Denominator:
    
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted
   11,779,604    11,219,242 
  
 
 
   
 
 
 
Net loss per share attributable to common stockholders, basic and diluted
  $1.9   $2.59 
  
 
 
   
 
 
 
Summary Of Depreciation Of Property Plant Equipment    
Property and equipment are stated at cost, net of accumulated depreciation. Depreciation is calculated using the straight-line method over the estimated useful lives of the assets, at the following annual rates:
 
   
%
 
Computers
   33 
Electronic equipment
   15 
Summary of Disaggregation of Revenues by Revenue Source
The following table presents the Company’s revenues disaggregated by revenue source:
 
   
Three months ended

March 31,
 
   
2021
   
2020
 
Revenues from sales to unaffiliated customers:
    
Consumers
  $18,564   $9,759 
Commercial
   8,593    1,361 
  
 
 
   
 
 
 
Total
  $27,157   $11,120 
  
 
 
   
 
 
 
 
The following table presents the Company’s revenues disaggregated by revenue source:
 
   
Year ended
December 31,
 
   
2020
   
2019
 
Revenues from sales to unaffiliated customers:
          
Consumers
  $61,586   $35,438 
Commercial
   14,604    2,740 
   
 
 
   
 
 
 
Total
  $76,190   $38,178 
   
 
 
   
 
 
 
Summary of Fair Value Of Options granted and Valuation Assumptions    
The fair value for options granted in 2020 and 2019 is estimated at the date of grant using a Black-Scholes-Merton options pricing model with the following weighted average assumptions:
 
   
2020
  
2019
Dividend yield
  0%  0%
Expected volatility
  
53.96%-66.55%
  
59.81%-64.61%
Risk-free interest rate
  0.25%-1.45%  
1.59%-2.41%
Expected term (years)
  5.27-6.08  
6.02-6.08