XML 41 R8.htm IDEA: XBRL DOCUMENT v3.21.2
Statement of Cash Flows - USD ($)
shares in Thousands
 2 Months Ended 3 Months Ended 11 Months Ended 12 Months Ended
Mar. 31, 2020
Mar. 31, 2021
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2020
Dec. 31, 2020
Dec. 31, 2019
Cash Flows from Operating Activities:              
Net loss $ (1,000) $ 10,361,129 $ (4,608,798)   $ (27,235,908)    
Adjustments to reconcile net loss to net cash used in operating activities:              
Change in fair value of Warrants   (8,467,400) 1,342,000   18,896,400    
Change in fair value of FPA   (2,575,000) 325,000   3,875,000    
Compensation expense in connection with issuance of Private Placement Warrants     1,233,600   1,233,600    
Initial classification of FPA     350,000   350,000    
Transaction costs attributable to Warrants   2,586 1,322,813   1,322,813    
Interest earned on marketable securities held in Trust Account 0 (47,151)     (228,281)    
Formation costs paid by Sponsor 728       2,125    
Changes in operating assets and liabilities:              
Prepaid expenses   (32,809)     (118,525)    
Accrued expenses 272 (42,438)     1,631,390    
Income taxes payable         10,070    
Net used in operating activities   (801,083)     (261,316)    
Cash Flows from Investing Activities:              
Investment of cash into Trust Account         (414,000,000)    
Net cash used in investing activities         (414,000,000)    
Cash Flows from Financing Activities:              
Proceeds from sale of Units, net of underwriting discounts paid         405,720,000    
Proceeds from sale of Private Placement Units         10,280,000    
Proceeds from promissory note – related party         100    
Repayment of promissory note – related party         (129,706)    
Payment of offering costs         (430,701)    
Net cash provided by financing activities         415,439,693    
Net Change in Cash   (801,083)     1,178,377    
Cash – Beginning 1,178,377        
Cash – End   377,294     1,178,377 $ 1,178,377  
Non-Cash financing activities:              
Initial classification of common stock subject to possible redemption         360,899,230    
Change in value of common stock subject to possible redemption   10,361,130     (24,324,510)    
Offering costs included in accrued offering costs 5,000            
Deferred offering costs paid directly by Sponsor in consideration for the issuance of Class B common stock 25,000       25,000    
Payment of offering costs through promissory note — related party 72,700       127,481    
Deferred underwriting commissions         14,490,000    
Initial fair value of warrant liability         34,697,600    
Groop Internet Platform Inc [Member]              
Cash Flows from Operating Activities:              
Net loss   (12,738,000)   $ (7,900,000)   (22,370,000) $ (29,086,000)
Adjustments to reconcile net loss to net cash used in operating activities:              
Change in fair value of Warrants           346,000  
Changes in operating assets and liabilities:              
Depreciation and amortization   462,000   18,000   379,000 59,000
Stock-based compensation   1,513,000   401,000   2,977,000 3,404,000
Increase in accounts receivable   (1,666,000)   (599,000)   (5,017,000) (840,000)
Increase in other current assets   (1,076,000)   (297,000)   (695,000) (216,000)
Increase in accounts payable   7,030,000   190,000   2,561,000 3,277,000
Increase in deferred revenues   2,878,000   642,000   2,028,000 1,193,000
Increase in accrued expenses and other current liabilities   (282,000)   (252,000)   4,962,000 1,017,000
Net used in operating activities   (3,879,000)   (7,797,000)   (15,175,000) (21,192,000)
Cash Flows from Investing Activities:              
Purchase of property and equipment   (319,000)   (4,000)   (126,000) (138,000)
Cash paid in connection with acquisition           (10,685,000) 0
Purchase of an intangible asset           (939,000) 0
Proceeds from restricted long-term bank deposit           447,000 0
Net cash used in investing activities   (319,000)   (4,000)   (11,303,000) (138,000)
Cash Flows from Financing Activities:              
Payment of deferred issuance costs   (75,000)   0      
Proceeds from issuance of convertible preferred stock, net           0 51,204,000
Proceeds from exercise of stock options   797,000   54,000   94,000 297,000
Net cash provided by financing activities   722,000   54,000   94,000 51,501,000
Net Change in Cash   (3,476,000)   (7,747,000)   (26,384,000) 30,171,000
Cash – Beginning   13,248,000 $ 31,885,000 39,632,000   39,632,000 9,461,000
Cash – End $ 31,885,000 9,772,000   31,885,000 $ 13,248,000 $ 13,248,000 $ 39,632,000
Non-Cash financing activities:              
Deferred issuance costs   2,673,000   0      
Issuance of warrant and other costs related to the Credit Agreement   $ 175,000   $ 0      
Deferred issuance cost on credit           692 0