Selling Securityholder
|
| |
Number of Ordinary Shares
Offered for Resale(1) |
| |
Historical Weighted-
Average Price Paid Per Share ($)(2) |
| ||||||
Agah Ugur
|
| | | | 175,240 | | | | | | 1.07 | | |
Autotech Fund II, L.P
|
| | | | 2,558,166(3) | | | | | | 2.63 | | |
Esra Unluaslan Durgun
|
| | | | 7,477,950 | | | | | | — | | |
European Bank for Reconstruction and Development
|
| | | | 4,408,865(3) | | | | | | 2.59 | | |
Oguz Alper Oktem
|
| | | | 7,477,950 | | | | | | — | | |
Seher Sena Öktem
|
| | | | 793,265 | | | | | | — | | |
Sumed Equity Ltd.
|
| | | | 8,804,160(3) | | | | | | 1.51 | | |
Galata Acquisition Sponsor, LLC
|
| | | | 3,473,750 | | | | | | 0.01 | | |
Shelley Guiley
|
| | | | 35,000 | | | | | | —(6) | | |
Adam Metz
|
| | | | 35,000 | | | | | | —(6) | | |
Tim Shannon
|
| | | | 35,000 | | | | | | —(6) | | |
Gala Investments, LLC
|
| | | | 15,000 | | | | | | 0.01 | | |
405 MSTV I LP
|
| | | | 7,758,088(4) | | | | | | 1.65 | | |
Keystone Group, L.P.
|
| | | | 7,758,088(4) | | | | | | 1.65 | | |
Gramercy Emerging Markets Dynamic Credit Fund
|
| | | | 775,808(4) | | | | | | 1.65 | | |
Gramercy Multi-Asset Fund LP
|
| | | | 1,163,713(4) | | | | | | 1.65 | | |
Funds managed by Weiss Asset Management LP
|
| | | | 7,758,087(4) | | | | | | 1.65 | | |
B. Riley Securities, Inc.
|
| | | | 2,327,426(4) | | | | | | 1.65 | | |
Farragut Square Global Master Fund, LP
|
| | | | 12,719,712(5) | | | | | | 1.65 | | |
Callaway Capital Management, LLC
|
| | | | 31,032,352(4) | | | | | | 1.65 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 13 | | | |
| | | | 15 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 75 | | | |
| | | | 85 | | | |
| | | | 104 | | | |
| | | | 111 | | | |
| | | | 117 | | | |
| | | | 124 | | | |
| | | | 127 | | | |
| | | | 129 | | | |
| | | | 133 | | | |
| | | | 139 | | | |
| | | | 141 | | | |
| | | | 142 | | | |
| | | | 144 | | | |
| | | | 146 | | | |
| | | | 147 | | | |
| | | | 148 | | | |
| | | | 148 | | | |
| | | | 148 | | | |
| | | | F-1 | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
(in thousands except as otherwise noted)
|
| |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
Net Loss
|
| | | | (12,000) | | | | | | (6,633) | | | | | | (14,246) | | | | | | (14,472) | | | | | | (4,630) | | |
Depreciation and Amortization
|
| | | | 4,672 | | | | | | 4,834 | | | | | | 9,097 | | | | | | 5,473 | | | | | | 2,722 | | |
Income Tax Expense
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 888 | | | | | | 0 | | |
Financial Income
|
| | | | (2,720) | | | | | | (607) | | | | | | (2,567) | | | | | | (180) | | | | | | (17) | | |
Financial Expense
|
| | | | 616 | | | | | | 861 | | | | | | 1,932 | | | | | | 4,712 | | | | | | 613 | | |
Customs tax provision expense
|
| | | | (78) | | | | | | (380) | | | | | | 78 | | | | | | 592 | | | | | | 0 | | |
Lawsuit provision expense
|
| | | | 67 | | | | | | (61) | | | | | | 175 | | | | | | 35 | | | | | | 10 | | |
Stock based compensation expense accrual
|
| | | | 574 | | | | | | 784 | | | | | | 1,658 | | | | | | 852 | | | | | | 181 | | |
Founders’ salary adjustment
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 218 | | | | | | 0 | | |
Other
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 238 | | | | | | 0 | | |
Adjusted EBITDA
|
| | | | (8,869) | | | | | | (1,202) | | | | | | (3,873) | | | | | | (1,645) | | | | | | (1,121) | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
Gross Profit per ride
|
| | | $ | (0.46) | | | | | $ | (0.17) | | | | | $ | (0.07) | | | | | $ | 0.0 | | | | | $ | 0.02 | | |
Depreciation per ride
|
| | | $ | (0.56) | | | | | $ | (0.40) | | | | | $ | (0.30) | | | | | $ | (0.29) | | | | | $ | (0.28) | | |
Pre-Depreciation Contribution Per Ride
|
| | | $ | 0.10 | | | | | $ | 0.23 | | | | | $ | 0.22 | | | | | $ | 0.30 | | | | | $ | 0.29 | | |
Selling Securityholder
|
| |
Number of
Ordinary Shares Offered for Resale(1) |
| |
Historical
Total Amount Paid for Ordinary Shares ($ in millions)(2) |
| |
Historical
Weighted- Average Price Paid Per Ordinary Share ($)(2) |
| |
Potential
Profit Based on Current Trading Price ($ in millions)(3) |
| ||||||||||||
Agah Ugur
|
| | | | 175,240 | | | | | | 0.19 | | | | | | 1.07 | | | | | | — | | |
Autotech Fund II, L.P
|
| | | | 2,558,166(4) | | | | | | 6.72(7) | | | | | | 2.63 | | | | | | — | | |
Esra Unluaslan Durgun
|
| | | | 7,477,950 | | | | | | 0.00(8) | | | | | | 0.00 | | | | | | 5.53 | | |
European Bank for Reconstruction and Development
|
| | | | 4,408,865(4) | | | | | | 11.44(7) | | | | | | 2.59 | | | | | | — | | |
Oguz Alper Oktem
|
| | | | 7,477,950 | | | | | | 0.00(8) | | | | | | 0.00 | | | | | | 5.53 | | |
Seher Sena Öktem
|
| | | | 793,265 | | | | | | 0.00(8) | | | | | | 0.00 | | | | | | 0.59 | | |
Sumed Equity Ltd.
|
| | | | 8,804,160(4) | | | | | | 13.31(7) | | | | | | 1.51 | | | | | | — | | |
Galata Acquisition Sponsor, LLC
|
| | | | 3,473,750 | | | | | | 0.02 | | | | | | 0.01 | | | | | | 2.54 | | |
Shelley Guiley
|
| | | | 35,000 | | | | | | —(9) | | | | | | — | | | | | | 0.03 | | |
Adam Metz
|
| | | | 35,000 | | | | | | —(9) | | | | | | — | | | | | | 0.03 | | |
Tim Shannon
|
| | | | 35,000 | | | | | | —(9) | | | | | | — | | | | | | 0.03 | | |
Gala Investments, LLC
|
| | | | 15,000 | | | | | | 0.00(8) | | | | | | 0.01 | | | | | | 0.01 | | |
405 MSTV I LP
|
| | | | 7,758,088(5) | | | | | | 12.80(10) | | | | | | 1.65 | | | | | | — | | |
Keystone Group, L.P.
|
| | | | 7,758,088(5) | | | | | | 12.80(10) | | | | | | 1.65 | | | | | | — | | |
Gramercy Emerging Markets Dynamic Credit Fund
|
| | | | 775,808(5) | | | | | | 1.28(10) | | | | | | 1.65 | | | | | | — | | |
Gramercy Multi-Asset Fund LP
|
| | | | 1,163,713(5) | | | | | | 1.92(10) | | | | | | 1.65 | | | | | | — | | |
Funds managed by Weiss Asset Management LP
|
| | | | 7,758,087(5) | | | | | | 12.80(10) | | | | | | 1.65 | | | | | | — | | |
B. Riley Securities, Inc.
|
| | | | 2,327,426(5) | | | | | | 3.84(10) | | | | | | 1.65 | | | | | | — | | |
Farragut Square Global Master Fund, LP
|
| | | | 12,719,712(6) | | | | | | 20.99(11) | | | | | | 1.65 | | | | | | — | | |
Callaway Capital Management, LLC
|
| | | | 31,032,352(5) | | | | | | 51.2(10) | | | | | | 1.65 | | | | | | — | | |
| | |
As of June 30, 2023
|
| |||||||||
| | |
Actual
|
| |
Pro Forma
as adjusted |
| ||||||
| | |
(US$ in thousands)
|
| |||||||||
Cash and cash equivalents
|
| | | | 3.970 | | | | | | 33,640 | | |
Equity
|
| | | | (3.819) | | | | | | (9,715) | | |
Debt: | | | | | | | | | | | | | |
Loans and borrowings (current)
|
| | | | 6.104 | | | | | | 6.104 | | |
Loans and borrowings (non current)
|
| | | | 21.457 | | | | | | 56.957 | | |
Total debt
|
| | | | 27.561 | | | | | | 63.061 | | |
Total capitalization
|
| | | | 23.742 | | | | | | 53,346 | | |
| | |
Number of Shares
|
| |
% Ownership
|
| ||||||
Existing Marti shareholders
|
| | | | 44,356,333 | | | | | | 91.3% | | |
Class B ordinary shareholders
|
| | | | 3,593,750 | | | | | | 7.4% | | |
Public shareholders
|
| | | | 624,516 | | | | | | 1.3% | | |
Total | | | | | 48,574,596 | | | | | | 100.0% | | |
(in thousands)
|
| |
Marti
(Historical) |
| |
Galata
(Historical) |
| |
Pro Forma
Adjustments (*) |
| |
Reference
|
| |
Pro Forma
Combined |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 3,970 | | | | | | 40 | | | | | | 29,630 | | | |
1a, 1b, 1c, 1d, 1e
|
| | | | 33,640 | | |
Accounts receivable, net
|
| | | | 553 | | | | | | — | | | | | | — | | | | | | | | | 553 | | |
Inventories
|
| | | | 3,640 | | | | | | — | | | | | | — | | | | | | | | | 3,640 | | |
Right of use assets
|
| | | | 673 | | | | | | — | | | | | | — | | | | | | | | | 673 | | |
Other current assets
|
| | | | 3,643 | | | | | | 5 | | | | | | (71) | | | |
2
|
| | | | 3,577 | | |
– VAT receivables
|
| | |
|
2,721
|
| | | |
|
—
|
| | | | | — | | | | | | | | | 2,721 | | |
– Other
|
| | |
|
922
|
| | | |
|
5
|
| | | | | (71) | | | |
2
|
| | | | 856 | | |
Total current assets
|
| | | | 12,479 | | | | | | 45 | | | | | | 29,559 | | | | | | | | | 42,083 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, equipment and deposits, net
|
| | | | 18,690 | | | | | | — | | | | | | — | | | | | | | | | 18,690 | | |
Right of use assets
|
| | | | 353 | | | | | | — | | | | | | — | | | | | | | | | 353 | | |
Intangible assets
|
| | | | 182 | | | | | | — | | | | | | — | | | | | | | | | 182 | | |
Prepaid expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Investment in trust account
|
| | | | — | | | | | | 152,095 | | | | | | (152,095) | | | |
3a, 1c
|
| | | | — | | |
Total non-current assets
|
| | | | 19,225 | | | | | | 152,095 | | | | | | (152,095) | | | | | | | | | 19,225 | | |
Total assets
|
| | | | 31,704 | | | | | | 152,140 | | | | | | (122,536) | | | | | | | | | 61,308 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term financial liabilities, net
|
| | | | 6,104 | | | | | | — | | | | | | — | | | | | | | | | 6,104 | | |
Lease liabilities
|
| | | | 544 | | | | | | — | | | | | | — | | | | | | | | | 544 | | |
Accounts payable
|
| | | | 3,558 | | | | | | — | | | | | | — | | | | | | | | | 3,558 | | |
Deferred revenue
|
| | | | 1,311 | | | | | | — | | | | | | — | | | | | | | | | 1,311 | | |
Accrued expenses and other current liabilities
|
| | | | 1,821 | | | | | | 3,703 | | | | | | (3,703) | | | |
4
|
| | | | 1,821 | | |
Total current liabilities
|
| | | | 13,338 | | | | | | 3,703 | | | | | | (3,703) | | | | | | | | | 13,338 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term financial liabilities, net
|
| | | | 21,457 | | | | | | — | | | | | | 35,500 | | | |
1a
|
| | | | 56,957 | | |
Lease liabilities
|
| | | | 290 | | | | | | — | | | | | | — | | | | | | | | | 290 | | |
Other non-current liabilities
|
| | | | 438 | | | | | | — | | | | | | — | | | | | | | | | 438 | | |
Deferred underwriting commission
|
| | | | — | | | | | | 5,031 | | | | | | (5,031) | | | |
1d
|
| | | | — | | |
Total non-current liabilities
|
| | | | 22,185 | | | | | | 5,031 | | | | | | 30,469 | | | | | | | | | 57,685 | | |
Total liabilities
|
| | | | 35,523 | | | | | | 8,734 | | | | | | 26,766 | | | | | | | | | 71,023 | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Class A ordinary shares subject to possible
redemption; 14,375,000 shares (at $10.15 and $10.00 per share) |
| | | | — | | | | | | 152,095 | | | | | | (94,205) | | | |
3a, 5
|
| | | | 57,890 | | |
(in thousands)
|
| |
Marti
(Historical) |
| |
Galata
(Historical) |
| |
Pro Forma
Adjustments (*) |
| |
Reference
|
| |
Pro Forma
Combined |
| ||||||||||||
Class B ordinary shares, $0.0001 par value, 20,000,000 shares authorized, 3,593,750 shares issued and outstanding
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Preferred stock series A (Series A Preferred
stock, $0.00001 par value 10,076,873 shares authorized and; 10,076,873 shares issued and outstanding at December 31, 2022) |
| | | | 12,723 | | | | | | — | | | | | | (12,723) | | | | | | | | | — | | |
Preferred stock series B (Series B Preferred
stock, $0.00001 par value; 12,144,020 shares authorized and; 11,985,282 shares issued and outstanding at December 31, 2022) |
| | | | 38,559 | | | | | | — | | | | | | (38,559) | | | |
5
|
| | | | — | | |
Additional paid in capital
|
| | | | 3,640 | | | | | | — | | | | | | — | | | | | | | | | 3,640 | | |
Accumulated other comprehensive loss
|
| | | | (7,558) | | | | | | — | | | | | | — | | | | | | | | | (7,558) | | |
Accumulated deficit
|
| | | | (51,183) | | | | | | (8,689) | | | | | | (3,815) | | | |
2, 4, 11
|
| | | | (63,687) | | |
Total stockholders’ equity
|
| | | | (3,819) | | | | | | 143,406 | | | | | | (149,302) | | | | | | | | | (9,715) | | |
Total liabilities and stockholders’ equity
|
| | | | 31,704 | | | | | | 152,140 | | | | | | (122,536) | | | | | | | | | 61,308 | | |
|
(in thousands)
|
| |
Marti
(Historical) |
| |
Galata
(Historical) |
| |
Pro Forma
Adjustments (*) |
| |
Reference
|
| |
Pro Forma
Combined |
| ||||||||||||
Revenue
|
| | | | 24,988 | | | | | | — | | | | | | — | | | | | | | | | 24,988 | | |
Cost of revenues
|
| | | | (27,093) | | | | | | — | | | | | | — | | | | | | | | | (27,093) | | |
Gross profit
|
| | |
|
(2,105)
|
| | | |
|
—
|
| | | | | — | | | | | | | |
|
(2,105)
|
| |
Operating expenses: | | | | | | | | | | | | | | | | | — | | | | | | | | | | | |
Research and development expenses
|
| | | | (1,878) | | | | | | — | | | | | | — | | | | | | | | | (1,878) | | |
General and administrative expenses
|
| | | | (9,041) | | | | | | (2,952) | | | | | | 2,952 | | | |
7
|
| | | | (9,041) | | |
Selling and marketing expenses
|
| | | | (1,646) | | | | | | — | | | | | | — | | | | | | | | | (1,646) | | |
Other income
|
| | | | 186 | | | | | | — | | | | | | — | | | | | | | | | 186 | | |
Other expenses
|
| | | | (397) | | | | | | — | | | | | | — | | | | | | | | | (397) | | |
Total operating expenses
|
| | |
|
(12,776)
|
| | | |
|
(2,952)
|
| | | | | 2,952 | | | | | | | |
|
(12,776)
|
| |
Loss from operations
|
| | |
|
(14,881)
|
| | | |
|
(2,952)
|
| | | | | 2,952 | | | | | | | |
|
(14,881)
|
| |
Financial income
|
| | | | 2,567 | | | | | | 2,115 | | | | | | (2,115) | | | |
8
|
| | | | 2,567 | | |
Financial expense
|
| | | | (1,932) | | | | | | — | | | | | | (7,447) | | | |
1e
|
| | | | (9,379) | | |
Loss before income taxes
|
| | |
|
(14,246)
|
| | | |
|
(837)
|
| | | | | (6,610) | | | | | | | |
|
(21,693)
|
| |
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net loss
|
| | |
|
(14,246)
|
| | | |
|
(837)
|
| | | | | (6,610) | | | | | | | |
|
(21,693)
|
| |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in foreign currency translation
adjustments |
| | | | (337) | | | | | | — | | | | | | — | | | | | | | | | (337) | | |
Total comprehensive loss
|
| | | | (14,583) | | | | | | (837) | | | | |
|
(6,610)
|
| | | | | | | | (22,030) | | |
(in thousands)
|
| |
Marti
(Historical) |
| |
Galata
(Historical) |
| |
Pro Forma
Adjustments (*) |
| |
Reference
|
| |
Pro Forma
Combined |
| | | ||||||||||||||||
Revenue | | | | | 9,485 | | | | | | — | | | | | | — | | | | | | | | | 9,485 | | | | | ||||
Cost of revenues
|
| | | | (13,018) | | | | | | — | | | | | | — | | | | | | | | | (13,018) | | | | | ||||
Gross profit
|
| | |
|
(3,553)
|
| | | |
|
—
|
| | | | | — | | | | | | | |
|
(3,553)
|
| | | | ||||
Operating expenses: | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | |
Research and development expenses .
|
| | | | (1,500) | | | | | | — | | | | | | — | | | | | | | | | (1,500) | | | | | ||||
General and administrative expenses
|
| | | | (5,668) | | | | | | (827) | | | | | | 827 | | | |
9
|
| | | | (5,668) | | | | | ||||
Selling and marketing expenses
|
| | | | (3,211) | | | | | | — | | | | | | — | | | | | | | | | (3,211) | | | | | ||||
Other income
|
| | | | 373 | | | | | | — | | | | | | — | | | | | | | | | 373 | | | | | ||||
Other expenses
|
| | | | (565) | | | | | | — | | | | | | — | | | | | | | | | (565) | | | | | ||||
Total operating expenses
|
| | |
|
(10,571)
|
| | | |
|
(827)
|
| | | | | 827 | | | | | | | |
|
(10,571)
|
| | | | ||||
Loss from operations
|
| | |
|
(14,104)
|
| | | |
|
(827)
|
| | | | | 827 | | | | | | | |
|
(14,104)
|
| | | | ||||
Financial income
|
| | | | 2,720 | | | | | | 3,350 | | | | | | (3,350) | | | |
10
|
| | | | 2,720 | | | | | ||||
Financial expense
|
| | | | (616) | | | | | | — | | | | | | (7,447) | | | |
11
|
| | | | (8,063) | | | | | ||||
Loss before income taxes
|
| | |
|
(12,000)
|
| | | |
|
2,523
|
| | | | | (9,970) | | | | | | | |
|
(19,447)
|
| | | | ||||
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | ||||
Net loss
|
| | |
|
(12,000)
|
| | | |
|
2,523
|
| | | | | (9,970) | | | | | | | |
|
(19,447)
|
| | | | ||||
Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Changes in foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | ||||
Total comprehensive loss .
|
| | | | (12,000) | | | | | | 2,523 | | | | |
|
(9,970)
|
| | | | | | | | (19,447) | | | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
Operating Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average Rides per Vehicle per Day
|
| | | | 1.25 | | | | | | 2.25 | | | | | | 2.37 | | | | | | 2.88 | | | | | | 4.11 | | |
Average Daily Vehicles Deployed (in thousands)
|
| | | | 34 | | | | | | 29 | | | | | | 33 | | | | | | 17 | | | | | | 6 | | |
Total Rides (in millions)
|
| | | | 8 | | | | | | 11 | | | | | | 28 | | | | | | 18 | | | | | | 9 | | |
Net Revenue per Ride
|
| | | $ | 1.23 | | | | | $ | 0.86 | | | | | $ | 0.88 | | | | | $ | 0.96 | | | | | $ | 1.12 | | |
Gross Profit per Ride
|
| | | $ | (0.46) | | | | | $ | (0.17) | | | | | $ | (0.07) | | | | | $ | 0.0 | | | | | $ | 0.02 | | |
Fleet Depreciation (in thousands)
|
| | | $ | 4,284 | | | | | $ | 4,496 | | | | | $ | 8,456 | | | | | $ | 5,204 | | | | | $ | 2,411 | | |
Non-GAAP Financial Measures | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA (in thousands)(2)
|
| | | $ | (8,869) | | | | | $ | (1,202) | | | | | $ | (3,873) | | | | | $ | (1,645) | | | | | $ | (1.121) | | |
Pre-Depreciation Contribution per Ride
|
| | | $ | 0.10 | | | | | $ | 0.23 | | | | | $ | 0.22 | | | | | $ | 0.30 | | | | | $ | 0.29 | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
(in thousands except as otherwise noted)
|
| |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
Net Loss
|
| | | | (12,000) | | | | | | (6,633) | | | | | | (14,246) | | | | | | (14,472) | | | | | | (4,630) | | |
Depreciation and Amortization
|
| | | | 4,672 | | | | | | 4,834 | | | | | | 9,097 | | | | | | 5,473 | | | | | | 2,722 | | |
Income Tax Expense
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 888 | | | | | | 0 | | |
Financial Income
|
| | | | (2,720) | | | | | | (607) | | | | | | (2,567) | | | | | | (180) | | | | | | (17) | | |
Financial Expense
|
| | | | 616 | | | | | | 861 | | | | | | 1,932 | | | | | | 4,712 | | | | | | 613 | | |
Customs tax provision expense
|
| | | | (78) | | | | | | (380) | | | | | | 78 | | | | | | 592 | | | | | | 0 | | |
Lawsuit provision expense
|
| | | | 67 | | | | | | (61) | | | | | | 175 | | | | | | 35 | | | | | | 10 | | |
Stock based compensation expense accrual
|
| | | | 574 | | | | | | 784 | | | | | | 1,658 | | | | | | 852 | | | | | | 181 | | |
Founders’ salary adjustment
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 218 | | | | | | 0 | | |
Other
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 238 | | | | | | 0 | | |
Adjusted EBITDA
|
| | | | (8,869) | | | | | | (1,202) | | | | | | (3,873) | | | | | | (1,645) | | | | | | (1,121) | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
Gross Profit per ride
|
| | | $ | (0.46) | | | | | $ | (0.17) | | | | | $ | (0.07) | | | | | $ | 0.0 | | | | | $ | 0.02 | | |
Depreciation per ride
|
| | | $ | (0.56) | | | | | $ | (0.40) | | | | | $ | (0.30) | | | | | $ | (0.29) | | | | | $ | (0.28) | | |
Pre-Depreciation Contribution per ride
|
| | | $ | 0.10 | | | | | $ | 0.23 | | | | | $ | 0.22 | | | | | $ | 0.30 | | | | | $ | 0.29 | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
(in thousands, except percentages)
|
| |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
Revenue
|
| | | | 9,485 | | | | | | 9,731 | | | | | | 24,988 | | | | | | 16,999 | | | | | | 9,763 | | |
Cost of revenues
|
| | | | (13,018) | | | | | | (11,625) | | | | | | (27,093) | | | | | | (16,956) | | | | | | (9,602) | | |
Gross profit
|
| | | | (3,533) | | | | | | (1,894) | | | | | | (2,104) | | | | | | 44 | | | | | | 161 | | |
Research and development expenses
|
| | | | (1,500) | | | | | | (573) | | | | | | (1,878) | | | | | | (1,039) | | | | | | (541) | | |
General and administrative expenses
|
| | | | (5,668) | | | | | | (3,390) | | | | | | (9,041) | | | | | | (6,054) | | | | | | (3,235) | | |
Selling and marketing expenses
|
| | | | (3,211) | | | | | | (235) | | | | | | (1,646) | | | | | | (1,256) | | | | | | (257) | | |
Other income
|
| | | | 374 | | | | | | 74 | | | | | | 187 | | | | | | 134 | | | | | | 67 | | |
Other expenses
|
| | | | (565) | | | | | | (361) | | | | | | (399) | | | | | | (882) | | | | | | (230) | | |
Loss from operations
|
| | | | (14,104) | | | | | | (6,379) | | | | | | (14,881) | | | | | | (9,053) | | | | | | (4,034) | | |
Finance income
|
| | | | 2,720 | | | | | | 607 | | | | | | 2,567 | | | | | | 180 | | | | | | 17 | | |
Finance expense
|
| | | | (616) | | | | | | (861) | | | | | | (1,932) | | | | | | (4,712) | | | | | | (613) | | |
Loss before taxes
|
| | | | (12,000) | | | | | | (6,633) | | | | | | (14,246) | | | | | | (13,585) | | | | | | (4,630) | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | | | | | | | (888) | | | | | | — | | |
Net loss for the period
|
| | | | (12,000) | | | | | | (6,633) | | | | | | (14,246) | | | | | | (14,472) | | | | | | (4,630) | | |
| | |
Six months ended
June 30, 2023 |
| |
Year ended
December 31, 2022(1) |
| ||||||||||||||||||
(in thousands, except percentages)
|
| |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| ||||||||||||
Two-wheeled electric vehicle – revenue
|
| | |
|
9,485
|
| | | |
|
9,731
|
| | | |
|
24,988
|
| | | |
|
16,999
|
| |
Ride-hailing – revenue
|
| | |
|
0
|
| | | |
|
0
|
| | | |
|
0
|
| | | |
|
0
|
| |
Total Revenue
|
| | | | 9,485 | | | | | | 9,731 | | | | | | 24,988 | | | | | | 16,999 | | |
Two-wheeled electric vehicle – cost of revenue
|
| | | | (13,018) | | | | | | (11,625) | | | | | | (26,922) | | | | | | (16,956) | | |
Ride-hailing – cost of revenue
|
| | | | 0 | | | | | | 0 | | | | | | (171) | | | | | | 0 | | |
Total Cost of revenue
|
| | | | (13,018) | | | | | | (11,625) | | | | | | (27,093) | | | | | | (16,956) | | |
Gross loss
|
| | | | (3,533) | | | | | | (1,894) | | | | | | (2,104) | | | | | | 44 | | |
Two-wheeled electric vehicle – general and administrative expenses
|
| | | | (4,443) | | | | | | (3,390) | | | | | | (8,631) | | | | | | (6,054) | | |
Ride-hailing – general and administrative expenses
|
| | | | (1,225) | | | | | | 0 | | | | | | (410) | | | | | | 0 | | |
Total General and administrative expenses
|
| | | | (5,668) | | | | | | (3,390) | | | | | | (9,041) | | | | | | (6,054) | | |
Two-wheeled electric vehicle – selling and marketing expenses
|
| | | | (225) | | | | | | (235) | | | | | | (843) | | | | | | (1,256) | | |
Ride-hailing – selling and marketing expenses
|
| | | | (2,986) | | | | | | 0 | | | | | | (803) | | | | | | 0 | | |
Total selling and marketing expenses
|
| | | | (3,211) | | | | | | (235) | | | | | | (1,646) | | | | | | (1,256) | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
(in thousands)
|
| |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
Net cash used in/provided by operating activities
|
| | | | (6,905) | | | | | | (1,775) | | | | | | (5,466) | | | | | | (4,037) | | | | | | (1,070) | | |
Net cash (used in) provided by investing activities
|
| | | | (3,994) | | | | | | (4,757) | | | | | | (8,160) | | | | | | (22,892) | | | | | | (9,234) | | |
Net cash provided by financing activities
|
| | | | 3,562 | | | | | | (3,041) | | | | | | 11,259 | | | | | | 43,094 | | | | | | 10,425 | | |
| Equipment | | | 5 years | |
|
Furniture and fixtures
|
| | 7 years | |
|
Rental electric scooters
|
| | 2 – 3 years | |
|
Rental electric bikes
|
| | 2 – 3 years | |
|
Rental electric mopeds
|
| | 3 – 4 years | |
Name
|
| |
Age
|
| |
Position/Title
|
|
Mr. Alper Öktem
|
| |
32
|
| | Chief Executive Officer and Chairperson | |
Mr. Cankut Durgun
|
| |
37
|
| | President and Director | |
Mr. Erdem Selim
|
| |
47
|
| | Chief Financial Officer | |
Mr. Yousef Hammad
|
| |
37
|
| | Independent Director | |
Mr. Daniel Freifeld
|
| |
43
|
| | Independent Director | |
Ms. Kerry Healey
|
| |
63
|
| | Independent Director | |
Mr. Douglas Lute
|
| |
71
|
| | Independent Director | |
Mr. Agah Ugur
|
| |
66
|
| | Independent Director | |
Beneficial Owners(1)
|
| |
Number of
Ordinary Shares |
| |
Percentage of all
Ordinary Shares |
| ||||||
5% Shareholders | | | | | | | | | | | | | |
Galata Acquisition Sponsor, LLC(2)
|
| | | | 3,578,750 | | | | | | 7.4% | | |
European Bank for Reconstruction and Development(3)
|
| | | | 3,537,326 | | | | | | 7.3% | | |
Perpetual Motion S.à r.l(4)
|
| | | | 3,537,326 | | | | | | 7.3% | | |
Sumed Equity Ltd(5)
|
| | | | 7,877,922 | | | | | | 16.2% | | |
Esra Unluaslan Durgun(6)
|
| | | | 7,477,950 | | | | | | 15.4% | | |
Oguz Alper Öktem
|
| | | | 7,477,950 | | | | | | 15.4% | | |
Directors and Executive Officers | | | | | | | | | | | | | |
Oguz Alper Öktem
|
| | | | 7,477,950 | | | | | | 15.4% | | |
Cankut Durgun(6)
|
| | | | 7,477,950 | | | | | | 15.4% | | |
Erdem Selim(7)
|
| | | | 7,990 | | | | | | * | | |
Yousef Hammad(5)
|
| | | | 7,877,922 | | | | | | 16.2% | | |
Daniel Freifeld(2)
|
| | | | 3,578,750 | | | | | | 7.4% | | |
Kerry Healey
|
| | | | — | | | | | | — | | |
Douglas Lute
|
| | | | — | | | | | | — | | |
Agah Ugur
|
| | | | 175,240 | | | | | | * | | |
All directors and executive officers as a group (8 individuals)
|
| | | | 26,595,802 | | | | | | 54.8% | | |
| | |
Securities Owned Before the
Offering |
| |
Securities to be Sold
|
| |
Securities Owned After the Offering
|
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Ordinary
Shares |
| |
Warrants
|
| |
Ordinary
Shares(1) |
| |
Warrants(2)
|
| |
Ordinary
Shares |
| |
%(3)
|
| |
Warrants
|
| |
%
|
| ||||||||||||||||||||||||
Agah Ugur(4)
|
| | | | 175,240 | | | | | | — | | | | | | 175,240 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Autotech Fund II, L.P.(5)
|
| | | | 2,558,166 | | | | | | — | | | | | | 435,770 | | | | | | — | | | | | | 2,122,396 | | | | | | 4.4% | | | | | | — | | | | | | — | | |
Esra Unluaslan Durgun(6)(*)
|
| | | | 7,477,950 | | | | | | — | | | | | | 7,477,950 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
European Bank for Reconstruction and Development(7)
|
| | | | 4,408,865 | | | | | | — | | | | | | 871,539 | | | | | | — | | | | | | 3,537,326 | | | | | | 7.3% | | | | | | — | | | | | | — | | |
Oguz Alper Oktem(8)(*)
|
| | | | 7,477,950 | | | | | | — | | | | | | 7,477,950 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Seher Sena Öktem(9)(*)
|
| | | | 793,265 | | | | | | — | | | | | | 793,265 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sumed Equity Ltd.(10)
|
| | | | 8,804,160 | | | | | | — | | | | | | 8,804,160 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Galata Acquisition Sponsor, LLC(11)
|
| | | | 3,473,750 | | | | | | 7,250,000 | | | | | | 3,473,750 | | | | | | 7,250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shelley Guiley(12)
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adam Metz(13)
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tim Shannon(14)
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gala Investments, LLC(15)
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
405 MSTV I LP(16)
|
| | | | 7,758,088 | | | | | | — | | | | | | 7,758,088 | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Keystone Group, L.P.(17)
|
| | | | 7,758,088 | | | | | | — | | | | | | 7,758,088 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gramercy Emerging Markets Dynamic Credit Fund(18)
|
| | | | 775,808 | | | | | | — | | | | | | 775,808 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gramercy Multi-Asset Fund LP(19)
|
| | | | 1,163,713 | | | | | | — | | | | | | 1,163,713 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Funds managed by Weiss Asset Management LP(20)
|
| | | | 7,758,087 | | | | | | — | | | | | | 7,758,087 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
B. Riley Securities, Inc.(21)
|
| | | | 2,327,426 | | | | | | — | | | | | | 2,327,426 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Farragut Square Global Master Fund, LP(22)
|
| | | | 12,719,712 | | | | | | — | | | | | | 12,719,712 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Callaway Capital Management, LLC(23)
|
| | | | 31,032,352 | | | | | | — | | | | | | 31,032,352 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 35,438.84 | | |
FINRA filing fee
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Total
|
| | | $ | 35,438.84 | | |
| | |
Page
|
| |||
Marti Technologies Unaudited Condensed Financial Statements | | | | | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| Marti Technologies Audited Financial Statements | | | | | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| | | | | F-21 | | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | |
| Galata Acquisition Corp. Audited Financial Statements. | | | |||||
| | | | | F-58 | | | |
| | | | | F-59 | | | |
| | | | | F-60 | | | |
| | | | | F-61 | | | |
| | | | | F-62 | | | |
| | | | | F-63 | | |
CONTENTS
|
| |
PAGE
|
| |||
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-8 | | | |
| | | | F-8 – F-10 | | | |
| | | | F-10 – F-11 | | | |
| | | | F-11 | | | |
| | | | F-12 | | | |
| | | | F-12 – F-13 | | | |
| | | | F-13 – F-15 | | | |
| | | | F-15 | | | |
| | | | F-15 | | | |
| | | | F-16 | | |
| | |
June 30, 2023
|
| |
December 31, 2022
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 3,970,491 | | | | | | 10,497,570 | | |
Accounts receivable, net
|
| | | | 552,637 | | | | | | 375,154 | | |
Inventories
|
| | | | 3,640,401 | | | | | | 3,332,390 | | |
Operating lease right of use assets
|
| | | | 672,895 | | | | | | 2,682,858 | | |
Other current assets
|
| | | | 3,643,946 | | | | | | 3,567,329 | | |
− VAT receivables
|
| | |
|
2,721,461
|
| | | |
|
3,134,708
|
| |
− Other
|
| | | | 922,485 | | | | | | 432,621 | | |
Total current assets
|
| | | | 12,480,370 | | | | | | 20,455,301 | | |
Non-current assets: | | | | | | | | | | | | | |
Property, equipment and deposits, net
|
| | | | 18,689,113 | | | | | | 19,422,884 | | |
− Property, equipment, net
|
| | |
|
18,464,613
|
| | | |
|
19,327,658
|
| |
− Vehicle deposits
|
| | | | 224,500 | | | | | | 95,226 | | |
Operating lease right of use assets
|
| | | | 352,972 | | | | | | 840,617 | | |
Intangible assets
|
| | | | 182,468 | | | | | | 159,577 | | |
Total non-current assets
|
| | | | 19,224,553 | | | | | | 20,423,078 | | |
Total assets
|
| | | $ | 31,704,923 | | | | | | 40,878,379 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Short-term financial liabilities, net
|
| | | $ | 6,104,317 | | | | | | 7,293,982 | | |
Accounts payable
|
| | | | 3,558,492 | | | | | | 3,573,784 | | |
Operating lease liabilities
|
| | | | 543,605 | | | | | | 2,152,677 | | |
Deferred revenue
|
| | | | 1,311,196 | | | | | | 1,328,405 | | |
Accrued expenses and other current liabilities
|
| | | | 1,820,819 | | | | | | 1,517,969 | | |
Total current liabilities
|
| | | | 13,338,429 | | | | | | 15,866,817 | | |
Non-current liabilities: | | | | | | | | | | | | | |
Long-term financial liabilities, net
|
| | | | 21,457,468 | | | | | | 16,380,172 | | |
Operating lease liabilities
|
| | | | 290,293 | | | | | | 674,496 | | |
Other non-current liabilities
|
| | | | 437,813 | | | | | | 357,226 | | |
Total non-current liabilities
|
| | | | 22,185,574 | | | | | | 17,411,894 | | |
Total liabilities
|
| | | $ | 35,524,003 | | | | | | 33,278,711 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock
|
| | | | 90 | | | | | | 90 | | |
Preferred stock series A (Series A Preferred stock, $0.00001 par value; 10,076,873 shares authorized and; 10,076,873 shares issued and outstanding)
|
| | | | 12,722,511 | | | | | | 12,722,511 | | |
Preferred stock series B (Series B Preferred stock, $0.00001 par value; 12,144,020 shares authorized and; 11,985,282 shares issued and outstanding)
|
| | | | 38,558,947 | | | | | | 38,558,947 | | |
Additional paid in capital
|
| | | | 3,640,380 | | | | | | 3,058,710 | | |
Accumulated other comprehensive loss
|
| | | | (7,557,999) | | | | | | (7,557,999) | | |
Accumulated deficit
|
| | | | (51,183,009) | | | | | | (39,182,591) | | |
Total stockholders’ equity
|
| | | $ | (3,819,080) | | | | | | 7,599,668 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 31,704,923 | | | | | | 40,878,379 | | |
| | |
January 1 –
June 30, 2023 |
| |
January 1 –
June 30, 2022 |
| ||||||
Revenue
|
| | | $ | 9,484,761 | | | | | | 9,731,258 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of revenues
|
| | | | (13,018,053) | | | | | | (11,625,209) | | |
Research and development expenses
|
| | | | (1,500,488) | | | | | | (572,851) | | |
General and administrative expenses
|
| | | | (5,668,357) | | | | | | (3,390,391) | | |
Selling and marketing expenses
|
| | | | (3,210,771) | | | | | | (235,184) | | |
Other income
|
| | | | 374,041 | | | | | | 74,415 | | |
Other expenses
|
| | | | (565,184) | | | | | | (360,861) | | |
Total operating expenses
|
| | | | (23,588,812) | | | | | | (16,110,081) | | |
Loss from operations
|
| | | | (14,104,051) | | | | | | (6,378,823) | | |
Financial income
|
| | | | 2,719,636 | | | | | | 606,846 | | |
Financial expense
|
| | | | (616,003) | | | | | | (861,097) | | |
Loss before income tax expense
|
| | | | (12,000,418) | | | | | | (6,633,074) | | |
Income tax expense
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (12,000,418) | | | | | | (6,633,074) | | |
Net loss attributable to common stockholders
|
| | | | (12,000,418) | | | | | | (6,633,074) | | |
Weighted-average shares used to compute net loss per share attributable to | | | | | | | | | | | | | |
– Common stockholders, basic and diluted
|
| | |
|
34,549,212
|
| | | |
|
34,498,712
|
| |
Net loss per attributable to common stockholders, basic and diluted
|
| | | | (0.35) | | | | | | (0.19) | | |
Other comprehensive loss | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | $ | — | | | | | | (336,705) | | |
Total comprehensive loss
|
| | | $ | (12,000,418) | | | | | | (6,969,779) | | |
| | |
Series A
Preferred Stock |
| |
Series B
Preferred Stock |
| |
Common stock
|
| |
Additional
paid in capital |
| |
Accumulated
comprehensive loss |
| |
Accumulated
deficit |
| |
Stockholders’
equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
January 1, 2022
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,436,432 | | | | | | 90 | | | | | | 1,395,827 | | | | | | (7,221,294) | | | | | | (24,936,713) | | | | | | 20,519,368 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,633,074) | | | | | | (6,633,074) | | |
Stock-based compensation expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 783,996 | | | | | | — | | | | | | — | | | | | | 783,996 | | |
Exercise of stock-based awards
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 250 | | | | | | — | | | | | | 1,376 | | | | | | — | | | | | | — | | | | | | 1,376 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (336,705) | | | | | | — | | | | | | (336,705) | | |
June 30, 2022
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,436,682 | | | | | | 90 | | | | | | 2,181,199 | | | | | | (7,557,999) | | | | | | (31,569,787) | | | | | | 14,334,961 | | |
January 1, 2023
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,452,057 | | | | | | 90 | | | | | | 3,058,710 | | | | | | (7,557,999) | | | | | | (39,182,591) | | | | | | 7,599,668 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,000,418) | | | | | | (12,000,418) | | |
Stock-based compensation expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 573,545 | | | | | | — | | | | | | — | | | | | | 573,545 | | |
Exercise of stock-based awards
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 70,000 | | | | | | — | | | | | | 8,125 | | | | | | — | | | | | | — | | | | | | 8,125 | | |
June 30, 2023
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,522,057 | | | | | | 90 | | | | | | 3,640,380 | | | | | | (7,557,999) | | | | | | (51,183,009) | | | | | | (3,819,080) | | |
| | |
January 1 –
June 30, 2023 |
| |
January 1 –
June 30, 2022 |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | | (12,000,418) | | | | | | (6,633,074) | | |
Adjustments to reconcile net loss to net cash used in operating activities | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 4,671,926 | | | | | | 4,833,622 | | |
Loss of disposal assets
|
| | | | 162,186 | | | | | | — | | |
Stock-based (forfeited), compensation, net
|
| | | | 581,670 | | | | | | 785,372 | | |
Interest expense-income, net
|
| | | | 550,202 | | | | | | 740,792 | | |
Foreign exchange losses / (gains)
|
| | | | 1,247,340 | | | | | | 419,832 | | |
Other non-cash
|
| | | | 369,653 | | | | | | 333,969 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Account receivable
|
| | | | (177,483) | | | | | | (292,246) | | |
Inventory
|
| | | | (308,011) | | | | | | (961,140) | | |
Other assets and prepayments
|
| | | | (1,395,292) | | | | | | (1,106,955) | | |
Income tax payable
|
| | | | — | | | | | | (530,065) | | |
Accounts payable
|
| | | | (15,292) | | | | | | 754,018 | | |
Deferred revenue
|
| | | | (17,209) | | | | | | 227,351 | | |
Other liabilities
|
| | | | 235,449 | | | | | | (346,566) | | |
A. Net cash from operating activities
|
| | | | (6,095,279) | | | | | | (1,775,090) | | |
Cash flow from investing activities | | | | | | | | | | | | | |
Purchases of vehicles
|
| | | | (3,431,059) | | | | | | (4,443,034) | | |
Purchases of other property, plant and equipment
|
| | | | (496,510) | | | | | | (225,751) | | |
Purchases of intangible assets
|
| | | | (71,770) | | | | | | (88,676) | | |
Proceeds from disposal of property, plant and equipment
|
| | | | 5,381 | | | | | | — | | |
B. Net cash used in investing activities
|
| | | | (3,993,958) | | | | | | (4,757,461) | | |
Cash flow from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of convertible notes
|
| | | | 7,500,000 | | | | | | — | | |
Payments of term loans
|
| | | | (3,937,842) | | | | | | (3,040,943) | | |
C. Net cash from financing activities
|
| | | | 3,562,158 | | | | | | (3,040,943) | | |
D. Decrease in cash and cash equivalents and restricted cash
|
| | | | (6,527,079) | | | | | | (9,573,494) | | |
E. Effect of exchange rate changes
|
| | | | — | | | | | | (336,706) | | |
F. Net decrease in cash and cash equivalents
|
| | | | (6,527,079) | | | | | | (9,910,200) | | |
G. Cash and cash equivalents at beginning of the period
|
| | | | 10,497,570 | | | | | | 13,215,729 | | |
Cash and cash equivalents at the end of the period
|
| | | | 3,970,491 | | | | | | 3,305,529 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid, received for: | | | | | | | | | | | | | |
– Interest, net
|
| | | | (604,509) | | | | | | (786,960) | | |
– Income taxes
|
| | | | — | | | | | | (530,065) | | |
| | |
January 1 – June 30, 2023
operating segments |
| |||||||||||||||
| | |
Ride-hailing
|
| |
Two-wheeled
electric vehicle rentals |
| |
Total
|
| |||||||||
Revenue
|
| | | | — | | | | | | 9,484,761 | | | | | | 9,484,761 | | |
Selling and marketing expenses
|
| | | | (2,985,954) | | | | | | (224,817) | | | | | | (3,210,771) | | |
General and administrative expenses
|
| | | | (1,224,937) | | | | | | (4,443,420) | | | | | | (5,668,357) | | |
Segment operating profit/(loss)
|
| | | | (4,210,891) | | | | | | 4,816,524 | | | | | | 605,633 | | |
| | |
June 30, 2023
|
| |
December 31, 2022
|
| ||||||
Rental vehicles
|
| | | | 31,194,264 | | | | | | 28,950,519 | | |
Furniture and fixtures
|
| | | | 1,101,680 | | | | | | 865,753 | | |
Leasehold improvements
|
| | | | 1,032,604 | | | | | | 868,243 | | |
Less: Accumulated depreciation
|
| | | | (14,863,935) | | | | | | (11,356,857) | | |
Total property and equipment, net
|
| | | | 18,464,613 | | | | | | 19,327,658 | | |
Vehicle deposits
|
| | | | 224,500 | | | | | | 95,226 | | |
Total property, equipment and deposits, net
|
| | | | 18,689,113 | | | | | | 19,422,884 | | |
| | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
Cost of revenues
|
| | | | 4,283,624 | | | | | | 4,495,893 | | |
General and administrative expenses
|
| | | | 388,302 | | | | | | 337,729 | | |
Total depreciation
|
| | | | 4,671,926 | | | | | | 4,833,622 | | |
| | |
June 30, 2023
|
| |
December 31, 2022
|
| ||||||
Cash at banks
|
| | | | 3,970,491 | | | | | | 10,497,570 | | |
– Time deposit
|
| | |
|
1,352,839
|
| | | |
|
8,398,404
|
| |
– Demand deposit
|
| | | | 2,617,652 | | | | | | 2,099,166 | | |
Total | | | | | 3,970,491 | | | | | | 10,497,570 | | |
Currency
|
| |
Maturity
|
| |
Interest rate %
|
| |
June 30, 2023
|
| | ||||||||
USD | | |
July 1, 2023
|
| | | | 5 | | | | | | 214 | | | | | |
TL
|
| |
July 24, 2023
|
| | | | 25 | | | | | | 38,725 | | | | ||
TL
|
| |
July 1, 2023
|
| | | | 15 | | | | | | 425,975 | | | | ||
TL
|
| |
July 3, 2023
|
| | | | 23 | | | | | | 89,068 | | | | ||
TL
|
| |
July 11, 2023
|
| | | | 35.7 | | | | | | 566,507 | | | | ||
TL
|
| |
July 19, 2023
|
| | | | 41 | | | | | | 232,350 | | | | ||
Total | | | | | | | | | | | | | | 1,352,839 | | | |
Currency
|
| |
Maturity
|
| |
Interest rate %
|
| |
December 31, 2022
|
| ||||||
US$
|
| |
January 31, 2023
|
| | | | 3 | | | | | | 7,409,009 | | |
TL
|
| |
January 2, 2023
|
| | | | 14 | | | | | | 695,250 | | |
TL
|
| |
January 10, 2023
|
| | | | 15 | | | | | | 128,354 | | |
TL
|
| |
January 16, 2023
|
| | | | 15 | | | | | | 106,962 | | |
TL
|
| |
January 25, 2023
|
| | | | 20 | | | | | | 58,829 | | |
Total | | | | | | | | | | | | | | 8,398,404 | | |
| | |
January 1 –
June 30, 2023 |
| |
January 1 –
June 30, 2022 |
| ||||||
Rental revenues
|
| | | | 9,847,650 | | | | | | 10,579,286 | | |
Reservation revenue
|
| | | | 15,439 | | | | | | 29,528 | | |
Other revenue
|
| | | | 43,016 | | | | | | 8,190 | | |
Gross Sales
|
| | | | 9,906,105 | | | | | | 10,617,004 | | |
| | |
January 1 –
June 30, 2023 |
| |
January 1 –
June 30, 2022 |
| ||||||
Sales refunds
|
| | | | (21,524) | | | | | | (48,630) | | |
Sales discount
|
| | | | (399,820) | | | | | | (837,116) | | |
Net Sales
|
| | | | 9,484,761 | | | | | | 9,731,258 | | |
|
| | |
January 1, 2023
|
| |
Additions
|
| |
January 1 –
June 30, 2023 Revenue |
| |
FX rate Adj
|
| |
June 30, 2023
|
| |||||||||||||||
Deferred revenue
|
| | | | 1,127,105 | | | | | | 3,258,646 | | | | | | (2,655,833) | | | | | | (596,426) | | | | | | 1,133,492 | | |
Total | | | | | 1,127,105 | | | | | | 3,258,646 | | | | | | (2,655,833) | | | | | | (596,426) | | | | | | 1,133,492 | | |
| | |
January 1, 2022
|
| |
Additions
|
| |
January 1 –
June 30, 2022 Revenue |
| |
FX rate Adj
|
| |
June 30, 2022
|
| |||||||||||||||
Deferred revenue
|
| | | | 675,014 | | | | | | 2,548,809 | | | | | | (2,049,264) | | | | | | (402,885) | | | | | | 771,674 | | |
Total | | | | | 675,014 | | | | | | 2,548,809 | | | | | | (2,049,264) | | | | | | (402,885) | | | | | | 771,674 | | |
| | |
January 1 –
June 30, 2023 |
| |
January 1 –
June 30, 2022 |
| ||||||
Cost of revenues
|
| | | | 13,018,053 | | | | | | 11,625,209 | | |
Research and development expenses
|
| | | | 1,500,488 | | | | | | 572,851 | | |
General and administrative expenses
|
| | | | 5,668,357 | | | | | | 3,390,391 | | |
Selling and marketing expenses
|
| | | | 3,210,771 | | | | | | 235,184 | | |
Total | | | | | 23,397,669 | | | | | | 15,823,635 | | |
| | |
January 1 –
June 30, 2023 |
| |
January 1 –
June 30, 2022 |
| ||||||
Depreciation and amortization expense
|
| | | | 4,283,624 | | | | | | 4,495,893 | | |
Personnel expenses
|
| | | | 4,035,574 | | | | | | 2,960,103 | | |
Operating lease expense
|
| | | | 1,866,242 | | | | | | 1,241,347 | | |
Rental vehicle maintenance and repair expense
|
| | | | 1,275,011 | | | | | | 1,112,386 | | |
Data cost expense
|
| | | | 638,195 | | | | | | 613,084 | | |
Electricity expense
|
| | | | 236,644 | | | | | | 179,032 | | |
Disposal of assets expense
|
| | | | 162,186 | | | | | | — | | |
Fuel expenses
|
| | | | 131,491 | | | | | | 376,893 | | |
Commission expenses
|
| | | | 107,703 | | | | | | 135,485 | | |
Short-term lease expenses
|
| | | | 58,232 | | | | | | 209,043 | | |
Warehouse expense
|
| | | | 53,454 | | | | | | 45,947 | | |
Occupancy tax expense
|
| | | | 34,359 | | | | | | 69,080 | | |
Service vehicle maintenance expense
|
| | | | 14,540 | | | | | | 80,379 | | |
Travelling expense
|
| | | | 3,425 | | | | | | 11,873 | | |
Other
|
| | | | 117,573 | | | | | | 94,664 | | |
Total | | | | | 13,018,053 | | | | | | 11,625,209 | | |
| | |
January 1 –
June 30, 2023 |
| |
January 1 –
June 30, 2022 |
| ||||||
Personnel expenses
|
| | | | 3,483,562 | | | | | | 2,343,861 | | |
Consulting & legal expense
|
| | | | 1,140,305 | | | | | | 294,691 | | |
Depreciation and amortization expense
|
| | | | 388,302 | | | | | | 337,729 | | |
Office expenses
|
| | | | 153,029 | | | | | | 119,601 | | |
Transportation expense
|
| | | | 95,688 | | | | | | 72,816 | | |
Communication expense
|
| | | | 90,680 | | | | | | 67,014 | | |
Travelling expense
|
| | | | 38,212 | | | | | | 32,065 | | |
Non-income-based tax expense
|
| | | | 19,033 | | | | | | 12,791 | | |
Other
|
| | | | 259,546 | | | | | | 109,823 | | |
Total | | | | | 5,668,357 | | | | | | 3,390,391 | | |
| | |
January 1 –
June 30, 2023 |
| |
January 1 –
June 30, 2022 |
| ||||||
Social media expense
|
| | | | 1,346,098 | | | | | | 183,531 | | |
Advertising consulting expense
|
| | | | 989,918 | | | | | | 45,376 | | |
Promotion expense
|
| | | | 454,897 | | | | | | — | | |
Rider referral program expenses
|
| | | | 295,503 | | | | | | — | | |
Personnel expense
|
| | | | 22,560 | | | | | | — | | |
Other
|
| | | | 101,795 | | | | | | 6,277 | | |
Total | | | | | 3,210,771 | | | | | | 235,184 | | |
CONTENTS
|
| |
PAGE
|
| |||
| | | | F-20 | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | | |
| | | | F-24 – F-56 | | | |
| | | | F-24 | | | |
| | | | F-24 – F-27 | | | |
| | | | F-27 – F-37 | | | |
| | | | F-37 – F-38 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-39 – F-40 | | | |
| | | | F-40 | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-41 – F-43 | | | |
| | | | F-43 | | | |
| | | | F-44 | | | |
| | | | F-44 – F-45 | | | |
| | | | F-45 – F-46 | | | |
| | | | F-47 | | | |
| | | | F-47 | | | |
| | | | F-47 – F-49 | | | |
| | | | F-49 – F-52 | | | |
| | | | F-52 – F-55 | | | |
| | | | F-55 | | | |
| | | | F-55 – F-56 | | | |
| | | | F-56 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 10,497,570 | | | | | | 13,215,729 | | | | | | 3,502,288 | | |
Accounts receivable, net
|
| | | | 375,154 | | | | | | 176,565 | | | | | | 88,064 | | |
Inventories
|
| | | | 3,332,390 | | | | | | 1,319,960 | | | | | | 279,337 | | |
Operating lease right of use assets
|
| | | | 2,682,858 | | | | | | 650,665 | | | | | | 443,693 | | |
Other current assets
|
| | | | 3,567,329 | | | | | | 2,609,936 | | | | | | 1,269,267 | | |
– VAT receivables
|
| | |
|
3,134,708
|
| | | |
|
2,431,342
|
| | | |
|
891,875
|
| |
– Other
|
| | |
|
432,621
|
| | | |
|
178,594
|
| | | |
|
377,392
|
| |
Total current assets
|
| | | | 20,455,301 | | | | | | 17,972,855 | | | | | | 5,582,649 | | |
Non-current assets: | | | | | | | | | | | | | | | | | | | |
Property, equipment and deposits, net
|
| | | | 19,422,884 | | | | | | 20,362,111 | | | | | | 7,644,711 | | |
– Property, equipment, net
|
| | |
|
19,327,658
|
| | | |
|
13,626,562
|
| | | |
|
3,696,877
|
| |
– Vehicle deposits
|
| | |
|
95,226
|
| | | |
|
6,735,549
|
| | | |
|
3,947,834
|
| |
Operating lease right of use assets
|
| | | | 840,617 | | | | | | 619,774 | | | | | | 393,913 | | |
Intangible assets
|
| | | | 159,577 | | | | | | 33,323 | | | | | | 19,871 | | |
Total non-current assets
|
| | | | 20,423,078 | | | | | | 21,015,208 | | | | | | 8,058,495 | | |
Total assets
|
| | | $ | 40,878,379 | | | | | | 38,988,063 | | | | | | 13,641,144 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Short-term financial liabilities, net
|
| | | $ | 7,293,982 | | | | | | 5,643,514 | | | | | | 8,604,359 | | |
Accounts payable
|
| | | | 3,573,784 | | | | | | 2,033,640 | | | | | | 816,968 | | |
Operating lease liabilities
|
| | | | 2,152,677 | | | | | | 650,665 | | | | | | 443,693 | | |
Deferred revenue
|
| | | | 1,328,405 | | | | | | 712,702 | | | | | | 41,765 | | |
Income taxes payable
|
| | | | — | | | | | | 587,761 | | | | | | — | | |
Accrued expenses and other current liabilities
|
| | | | 1,517,969 | | | | | | 790,055 | | | | | | 639,104 | | |
Total current liabilities
|
| | | | 15,866,817 | | | | | | 10,418,337 | | | | | | 10,545,889 | | |
Non-current liabilities: | | | | | | | | | | | | | | | | | | | |
Long-term financial liabilities, net
|
| | | | 16,380,172 | | | | | | 7,412,607 | | | | | | — | | |
Operating lease liabilities
|
| | | | 674,496 | | | | | | 619,774 | | | | | | 393,913 | | |
Other non-current liabilities
|
| | | | 357,226 | | | | | | 17,977 | | | | | | 15,566 | | |
Total non-current liabilities
|
| | | | 17,411,894 | | | | | | 8,050,358 | | | | | | 409,479 | | |
Total liabilities
|
| | | $ | 33,278,711 | | | | | | 18,468,695 | | | | | | 10,955,368 | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 90 | | | | | | 90 | | | | | | 90 | | |
Preferred stock series A (Series A Preferred stock, $0.00001 par
value; 10,076,873 shares authorized and; 10,076,873 shares issued and outstanding at December 31, 2022) |
| | | | 12,722,511 | | | | | | 12,722,511 | | | | | | 12,722,511 | | |
Preferred stock series B (Series B Preferred stock, $0.00001 par
value; 12,144,020 shares authorized and; 11,985,282 shares issued and outstanding at December 31, 2022) |
| | | | 38,558,947 | | | | | | 38,558,947 | | | | | | — | | |
Additional paid in capital
|
| | | | 3,058,710 | | | | | | 1,395,827 | | | | | | 181,191 | | |
Accumulated other comprehensive loss
|
| | | | (7,557,999) | | | | | | (7,221,294) | | | | | | 246,203 | | |
Accumulated deficit
|
| | | | (39,182,591) | | | | | | (24,936,713) | | | | | | (10,464,219) | | |
Total stockholders’ equity
|
| | | $ | 7,599,668 | | | | | | 20,519,368 | | | | | | 2,685,776 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 40,878,379 | | | | | | 38,988,063 | | | | | | 13,641,144 | | |
| | |
January 1 –
December 31, 2022 |
| |
Restated (*)
January 1 – December 31, 2021 |
| |
Restated (*)
January 1 – December 31, 2020 |
| |||||||||
Revenue
|
| | | $ | 24,988,171 | | | | | | 16,999,437 | | | | | | 9,763,196 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | (27,092,577) | | | | | | (16,955,555) | | | | | | (9,602,058) | | |
Research and development expenses
|
| | | | (1,877,907) | | | | | | (1,038,547) | | | | | | (541,241) | | |
General and administrative expenses
|
| | | | (9,040,589) | | | | | | (6,053,503) | | | | | | (3,234,773) | | |
Selling and marketing expenses
|
| | | | (1,646,144) | | | | | | (1,256,315) | | | | | | (257,330) | | |
Other income
|
| | | | 187,063 | | | | | | 133,899 | | | | | | 67,466 | | |
Other expenses
|
| | | | (399,124) | | | | | | (882,127) | | | | | | (229,669) | | |
Total operating expenses
|
| | | | (39,869,278) | | | | | | (26,052,148) | | | | | | (13,797,605) | | |
Loss from operations
|
| | | | (14,881,107) | | | | | | (9,052,711) | | | | | | (4,034,409) | | |
Financial income
|
| | | | 2,567,118 | | | | | | 180,267 | | | | | | 16,803 | | |
Financial expense
|
| | | | (1,931,889) | | | | | | (4,712,402) | | | | | | (612,562) | | |
Loss before income tax expense
|
| | | | (14,245,878) | | | | | | (13,584,846) | | | | | | (4,630,168) | | |
Income tax expense
|
| | | | — | | | | | | (887,648) | | | | | | — | | |
Net loss
|
| | | $ | (14,245,878) | | | | | | (14,472,494) | | | | | | (4,630,168) | | |
Net loss attributable to common stockholders
|
| | | | (14,245,878) | | | | | | (14,472,494) | | | | | | (4,630,168) | | |
Weighted-average shares used to compute net loss per
share attributable to |
| | | | | | | | | | | | | | | | | | |
– Common stockholders, basic and diluted
|
| | |
|
34,506,400
|
| | | |
|
26,787,730
|
| | | |
|
18,668,710
|
| |
Net loss per attributable to common stockholders, basic and diluted
|
| | | | (0.41) | | | | | | (0.54) | | | | | | (0.25) | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | $ | (336,705) | | | | | | (7,467,497) | | | | | | 107,249 | | |
Total comprehensive loss
|
| | | $ | (14,582,583) | | | | | | (21,939,991) | | | | | | (4,522,919) | | |
| | |
Series A Preferred Stock
|
| |
Series B Preferred Stock
|
| |
Common stock
|
| |
Additional
paid in capital |
| |
Accumulated
comprehensive loss |
| |
Accumulated
deficit |
| |
Stockholders’
equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
January 1, 2020
|
| | | | 9,260,547 | | | | | | 10,722,511 | | | | | | — | | | | | | — | | | | | | 9,000,000 | | | | | | 90 | | | | | | — | | | | | | 138,954 | | | | | | (5,834,051) | | | | | | 5,027,504 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,630,168) | | | | | | (4,630,168) | | |
Conversion of convertible notes, Series A preferred shares into ordinary
shares |
| | | | 816,326 | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | |
Stock-based compensation expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,191 | | | | | | — | | | | | | — | | | | | | 181,191 | | |
Foreign currency translation
adjustment |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,249 | | | | | | — | | | | | | 107,249 | | |
December 31, 2020
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | — | | | | | | — | | | | | | 9,000,000 | | | | | | 90 | | | | | | 181,191 | | | | | | 246,203 | | | | | | (10,464,219) | | | | | | 2,685,776 | | |
January 1, 2021
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | — | | | | | | — | | | | | | 9,000,000 | | | | | | 90 | | | | | | 181,191 | | | | | | 246,203 | | | | | | (10,464,219) | | | | | | 2,685,776 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,472,494) | | | | | | (14,472,494) | | |
Issuance of warrant
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 345,880 | | | | | | — | | | | | | — | | | | | | 345,880 | | |
Issuance of common stock
upon settlement of restricted stock units |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,411,057 | | | | | | — | | | | | | 767,908 | | | | | | — | | | | | | — | | | | | | 767,908 | | |
Conversion of convertible notes into Series B preferred stocks
|
| | | | — | | | | | | — | | | | | | 3,764,020 | | | | | | 8,848,947 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,848,947 | | |
Issuance of series B preferred
Stock |
| | | | — | | | | | | — | | | | | | 8,221,262 | | | | | | 29,710,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,710,000 | | |
Stock-based compensation expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 83,843 | | | | | | — | | | | | | — | | | | | | 83,843 | | |
Exercise of stock-based awards
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,375 | | | | | | — | | | | | | 17,005 | | | | | | — | | | | | | — | | | | | | 17,005 | | |
Foreign currency translation
adjustment |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,467,497) | | | | | | — | | | | | | (7,467,497) | | |
December 31, 2021
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,436,432 | | | | | | 90 | | | | | | 1,395,827 | | | | | | (7,221,294) | | | | | | (24,936,713) | | | | | | 20,519,368 | | |
January 1, 2022
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,436,432 | | | | | | 90 | | | | | | 1,395,827 | | | | | | (7,221,294) | | | | | | (24,936,713) | | | | | | 20,519,368 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,245,878) | | | | | | (14,245,878) | | |
Stock-based compensation expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,657,709 | | | | | | — | | | | | | — | | | | | | 1,657,709 | | |
Exercise of stock-based awards
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,625 | | | | | | — | | | | | | 5,174 | | | | | | — | | | | | | — | | | | | | 5,174 | | |
Foreign currency translation
adjustment |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (336,705) | | | | | | — | | | | | | (336,705) | | |
December 31, 2022
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,452,057 | | | | | | 90 | | | | | | 3,058,710 | | | | | | (7,557,999) | | | | | | (39,182,591) | | | | | | 7,599,668 | | |
| | |
January 1 –
December 31, 2022 |
| |
Restated (*)
January 1 – December 31, 2021 |
| |
Restated (*)
January 1 – December 31, 2020 |
| |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | (14,245,878) | | | | | | (14,472,494) | | | | | | (4,630,168) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 9,096,939 | | | | | | 5,473,037 | | | | | | 2,721,636 | | |
Loss on disposal of assets
|
| | | | 143,527 | | | | | | 178,619 | | | | | | 12,045 | | |
Stock-based compensation
|
| | | | 1,662,883 | | | | | | 868,756 | | | | | | 181,191 | | |
Non-cash interest expense/income, net
|
| | | | 799,543 | | | | | | 262,904 | | | | | | 180,258 | | |
Foreign exchange (gains) / losses
|
| | | | (2,337,815) | | | | | | 4,086,004 | | | | | | 414,099 | | |
Other non-cash
|
| | | | 665,725 | | | | | | 666,109 | | | | | | 66,607 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Account receivable
|
| | | | (210,006) | | | | | | (191,623) | | | | | | (8,119) | | |
Inventories
|
| | | | (2,103,922) | | | | | | (1,749,477) | | | | | | (253,507) | | |
Other current assets
|
| | | | (1,151,363) | | | | | | (2,880,347) | | | | | | (885,203) | | |
Accounts payable
|
| | | | 1,659,783 | | | | | | 2,372,830 | | | | | | 857,264 | | |
Deferred revenue
|
| | | | 662,425 | | | | | | 1,032,912 | | | | | | 44,246 | | |
Income taxes payable
|
| | | | (530,065) | | | | | | 887,648 | | | | | | — | | |
Other liabilities
|
| | | | 422,606 | | | | | | (571,879) | | | | | | 229,661 | | |
A. Net cash used in operating activities
|
| | | | (5,465,618) | | | | | | (4,037,001) | | | | | | (1,069,990) | | |
Cash flow from investing activities | | | | | | | | | | | | | | | | | | | |
Purchases of vehicles
|
| | | | (7,185,802) | | | | | | (22,004,501) | | | | | | (8,481,610) | | |
Purchases of other property, plant and equipment
|
| | | | (803,661) | | | | | | (828,943) | | | | | | (731,236) | | |
Proceeds from sale of equipment
|
| | | | 38,133 | | | | | | — | | | | | | — | | |
Purchases of intangible assets
|
| | | | (208,690) | | | | | | (58,352) | | | | | | (20,934) | | |
B. Net cash used in investing activities
|
| | | | (8,160,020) | | | | | | (22,891,796) | | | | | | (9,233,780) | | |
Cash flow from financing activities | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of convertible notes
|
| | | | 10,000,000 | | | | | | 100,000 | | | | | | 8,425,018 | | |
Proceeds from issuance of series B preferred stock
|
| | | | — | | | | | | 29,710,000 | | | | | | — | | |
Proceeds from sale of Series A preferred stock
|
| | | | — | | | | | | — | | | | | | 2,000,000 | | |
Proceeds from term loans
|
| | | | 5,467,987 | | | | | | 14,825,000 | | | | | | — | | |
Payments of term loans
|
| | | | (4,209,340) | | | | | | (1,541,314) | | | | | | — | | |
C. Net cash from financing activities
|
| | | | 11,258,647 | | | | | | 43,093,686 | | | | | | 10,425,018 | | |
D. (Decrease) / Increase in cash and cash equivalents and restricted cash
|
| | | | (2,366,991) | | | | | | 16,164,889 | | | | | | 121,248 | | |
E. Effect of exchange rate changes
|
| | | | (351,168) | | | | | | (6,451,448) | | | | | | (188,589) | | |
F. Net (decrease) / increase in cash and cash
equivalents |
| | | | (2,718,159) | | | | | | 9,713,441 | | | | | | (67,341) | | |
G. Cash and cash equivalents at beginning of the
year |
| | | | 13,215,729 | | | | | | 3,502,288 | | | | | | 3,569,629 | | |
Cash and cash equivalents at the end of the period
|
| | | | 10,497,570 | | | | | | 13,215,729 | | | | | | 3,502,288 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash paid, received for: | | | | | | | | | | | | | | | | | | | |
– Interest, net
|
| | | | (903,043) | | | | | | (183,226) | | | | | | 16,802 | | |
– Income taxes
|
| | | | (530,065) | | | | | | — | | | | | | — | | |
| | |
As reported
January 1 – December 31, 2021 |
| |
Restatement
|
| |
As restated
January 1 – December 31, 2021 |
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | (16,743,246) | | | | | | (212,309) | | | | | | (16,955,555) | | |
Total operating expenses
|
| | | | (25,839,839) | | | | | | (212,309) | | | | | | (26,052,148) | | |
Loss from operations
|
| | | | (8,840,402) | | | | | | (212,309) | | | | | | (9,052,711) | | |
Financial expense
|
| | | | (4,924,711) | | | | | | 212,309 | | | | | | (4,712,402) | | |
Net loss
|
| | | | (14,472,494) | | | | | | — | | | | | | (14,472,494) | | |
| | |
As reported
January 1 – December 31, 2020 |
| |
Restatement
|
| |
As restated
January 1 – December 31, 2020 |
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | (9,518,360) | | | | | | (83,698) | | | | | | (9,602,058) | | |
Total operating expenses
|
| | | | (13,713,907) | | | | | | (83,698) | | | | | | (13,797,605) | | |
Loss from operations
|
| | | | (3,950,711) | | | | | | (83,698) | | | | | | (4,034,409) | | |
Financial expense
|
| | | | (696,260) | | | | | | 83,698 | | | | | | (612,562) | | |
Net loss
|
| | | | (4,630,168) | | | | | | — | | | | | | (4,630,168) | | |
| | |
As reported
January 1 – December 31, 2021 |
| |
Restatement
|
| |
As restated
January 1 – December 31, 2021 |
| |||||||||
Depreciation and amortization
|
| | | | 6,146,879 | | | | | | (673,842) | | | | | | 5,473,037 | | |
Non-cash interest expense/income, net
|
| | | | 658,439 | | | | | | (395,535) | | | | | | 262,904 | | |
A. Net cash used in operating activities
|
| | | | (2,967,624) | | | | | | (1,069,377) | | | | | | (4,037,001) | | |
Payments of lease obligations
|
| | | | (886,151) | | | | | | 886,151 | | | | | | — | | |
Payments of term loans
|
| | | | (1,904,807) | | | | | | 363,493 | | | | | | (1,541,314) | | |
Interest received from bank
|
| | | | 180,267 | | | | | | (180,267) | | | | | | — | | |
C. Net cash from financing activities
|
| | | | 42,024,309 | | | | | | 1,069,377 | | | | | | 43,093,686 | | |
F. Net increase in cash and cash equivalents
|
| | | | 9,713,441 | | | | | | — | | | | | | 9,713,441 | | |
| | |
As reported
January 1 – December 31, 2020 |
| |
Restatement
|
| |
As restated
January 1 – December 31, 2020 |
| |||||||||
Depreciation and amortization
|
| | | | 2,936,156 | | | | | | (214,520) | | | | | | 2,721,636 | | |
Non-cash interest expense/income, net
|
| | | | 265,359 | | | | | | (85,101) | | | | | | 180,258 | | |
A. Net cash used in operating activities
|
| | | | (770,369) | | | | | | (299,621) | | | | | | (1,069,990) | | |
Payments of lease obligations
|
| | | | (298,218) | | | | | | 298,218 | | | | | | — | | |
Payments of term loans
|
| | | | (18,205) | | | | | | 18,205 | | | | | | — | | |
Interest received from bank
|
| | | | 16,802 | | | | | | (16,802) | | | | | | — | | |
C. Net cash from financing activities
|
| | | | 10,125,397 | | | | | | 299,621 | | | | | | 10,425,018 | | |
F. Net (decrease) / increase in cash and cash equivalents
|
| | | | (67,341) | | | | | | — | | | | | | (67,341) | | |
| | |
January 1 – December 31, 2022
operating segments |
| |||||||||||||||
| | |
Ride-hailing
|
| |
Two-wheeled
electric vehicle rentals |
| |
Total
|
| |||||||||
Revenue
|
| | | | — | | | | | | 24,988,171 | | | | | | 24,988,171 | | |
Cost of revenues
|
| | | | (170,797) | | | | | | (26,921,780) | | | | | | (27,092,577) | | |
Selling and marketing expenses
|
| | | | (803,033) | | | | | | (843,111) | | | | | | (1,646,144) | | |
General and administrative expenses
|
| | | | (409,931) | | | | | | (8,630,658) | | | | | | (9,040,589) | | |
Operating segment profit/(loss)
|
| | | | (1,383,761) | | | | | | (11,407,378) | | | | | | (12,791,139) | | |
Type of asset
|
| |
Estimated
economic life (year) |
|
Rental vehicles | | | | |
– Rental electric scooters | | |
2 – 3 years
|
|
– Rental electric e-bikes | | |
2 – 3 years
|
|
– Rental electric mopeds | | |
3 – 4 years
|
|
Furniture and fixtures | | |
7 years
|
|
Leasehold improvements | | |
1 – 5 years
|
|
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Rental vehicles
|
| | | | 28,950,519 | | | | | | 16,324,134 | | | | | | 4,800,937 | | |
Furniture and fixtures
|
| | | | 865,753 | | | | | | 376,507 | | | | | | 383,937 | | |
Leasehold improvements
|
| | | | 868,243 | | | | | | 564,795 | | | | | | 433,296 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Less: Accumulated depreciation
|
| | | | (11,356,857) | | | | | | (3,638,874) | | | | | | (1,921,293) | | |
Total property and equipment, net
|
| | | | 19,327,658 | | | | | | 13,626,562 | | | | | | 3,696,877 | | |
Vehicle deposits
|
| | | | 95,226 | | | | | | 6,735,549 | | | | | | 3,947,834 | | |
Total property, equipment and deposits, net
|
| | | | 19,422,884 | | | | | | 20,362,111 | | | | | | 7,644,711 | | |
|
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Cost of revenues
|
| | | | 8,456,349 | | | | | | 5,203,696 | | | | | | 2,411,051 | | |
General and administrative expenses
|
| | | | 561,974 | | | | | | 247,162 | | | | | | 303,258 | | |
Total depreciation
|
| | | | 9,018,323 | | | | | | 5,450,858 | | | | | | 2,714,309 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Other intangible assets
|
| | | | 250,908 | | | | | | 48,601 | | | | | | 25,541 | | |
Less: Accumulated amortization
|
| | | | (91,331) | | | | | | (15,278) | | | | | | (5,670) | | |
Total intangible assets, net
|
| | | | 159,577 | | | | | | 33,323 | | | | | | 19,871 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
General and administrative expenses
|
| | | | 78,616 | | | | | | 22,179 | | | | | | 7,327 | | |
Total | | | | | 78,616 | | | | | | 22,179 | | | | | | 7,327 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Deferred VAT
|
| | | | 3,134,708 | | | | | | 2,431,342 | | | | | | 891,875 | | |
Prepayments
|
| | | | 297,319 | | | | | | 167,165 | | | | | | 372,638 | | |
Other
|
| | | | 135,302 | | | | | | 11,429 | | | | | | 4,754 | | |
Total | | | | | 3,567,329 | | | | | | 2,609,936 | | | | | | 1,269,267 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Cash at banks
|
| | | | 10,497,570 | | | | | | 13,215,729 | | | | | | 3,502,288 | | |
– Time deposit
|
| | |
|
8,398,404
|
| | | |
|
4,082,644
|
| | | |
|
1,402,618
|
| |
– Demand deposit
|
| | | | 2,099,166 | | | | | | 9,133,085 | | | | | | 2,099,670 | | |
Total | | | | | 10,497,570 | | | | | | 13,215,729 | | | | | | 3,502,288 | | |
Currency
|
| |
Maturity
|
| |
Interest rate %
|
| |
December 31,
2022 |
| ||||||
US$
|
| |
January 31, 2023
|
| | | | 3 | | | | | | 7,409,009 | | |
TL
|
| |
January 2, 2023
|
| | | | 14 | | | | | | 695,250 | | |
TL
|
| |
January 10, 2023
|
| | | | 15 | | | | | | 128,354 | | |
TL
|
| |
January 16, 2023
|
| | | | 15 | | | | | | 106,962 | | |
TL
|
| |
January 25, 2023
|
| | | | 20 | | | | | | 58,829 | | |
Total | | | | | | | | | | | | | | 8,398,404 | | |
Currency
|
| |
Maturity
|
| |
Interest rate %
|
| |
December 31,
2021 |
| ||||||
US$
|
| |
January 2, 2022
|
| | | | 1 | | | | | | 2,565,340 | | |
US$
|
| |
January 2, 2022
|
| | | | 1 | | | | | | 879,598 | | |
TL
|
| |
January 4, 2022
|
| | | | 17 | | | | | | 457,648 | | |
TL
|
| |
February 2, 2022
|
| | | | 20 | | | | | | 180,058 | | |
Total | | | | | | | | | | | | | | 4,082,644 | | |
Currency
|
| |
Maturity
|
| |
Interest rate %
|
| |
December 31,
2020 |
| ||||||
US$
|
| |
March 31, 2021
|
| | | | 0.85 | | | | | | 2,005,323 | | |
TL
|
| |
January 2, 2021
|
| | | | 13 | | | | | | 94,347 | | |
Total | | | | | | | | | | | | | | 2,099,670 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Spare parts inventories
|
| | | | 3,035,809 | | | | | | 866,716 | | | | | | 75,936 | | |
Advance payments for orders
|
| | | | 296,581 | | | | | | 453,244 | | | | | | 203,401 | | |
Total | | | | | 3,332,390 | | | | | | 1,319,960 | | | | | | 279,337 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Trade receivable
|
| | | | 286,563 | | | | | | 55,248 | | | | | | 28,909 | | |
Deposits and guarantees given
|
| | | | 88,591 | | | | | | 121,317 | | | | | | 59,155 | | |
Total | | | | | 375,154 | | | | | | 176,565 | | | | | | 88,064 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Payables to suppliers
|
| | | | 3,226,160 | | | | | | 1,239,699 | | | | | | 816,968 | | |
Payables to customs tax authority(*)
|
| | | | 347,624 | | | | | | 793,941 | | | | | | — | | |
Total | | | | | 3,573,784 | | | | | | 2,033,640 | | | | | | 816,968 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Payroll liabilities
|
| | | | 337,704 | | | | | | 73,464 | | | | | | 136,976 | | |
Expense accruals
|
| | | | 300,207 | | | | | | — | | | | | | — | | |
Non-income-based taxes and funds payable
|
| | | | 292,863 | | | | | | 248,863 | | | | | | 101,175 | | |
Lawsuit provision
|
| | | | 200,818 | | | | | | 29,132 | | | | | | 10,244 | | |
Unused vacation liability
|
| | | | 167,863 | | | | | | 44,567 | | | | | | 50,247 | | |
Customs tax provision(*)
|
| | | | 78,232 | | | | | | 394,029 | | | | | | — | | |
Provision for occupation expense
|
| | | | — | | | | | | — | | | | | | 340,462 | | |
Other current liabilities
|
| | | | 140,282 | | | | | | — | | | | | | — | | |
Total | | | | | 1,517,969 | | | | | | 790,055 | | | | | | 639,104 | | |
| | |
Contractual
interest rate % |
| |
Maturity date
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||
Convertible debts of which principal and accumulated interest expenses, net
|
| | | | 4.00 | | | |
November 6, 2021
|
| | | | — | | | | | | — | | | | | | 8,604,359 | | |
Short-term loan, net
|
| | | | 15.70 | | | |
March 1, 2023
|
| | | | 298,838 | | | | | | — | | | | | | — | | |
Prefunded convertible note, long
term |
| | | | 20.00 | | | |
August 18, 2024
|
| | | | 2,151,128 | | | | | | — | | | | | | — | | |
Prefunded convertible note, long
term |
| | | | 20.00 | | | |
October 9, 2024
|
| | | | 3,136,796 | | | | | | — | | | | | | — | | |
Prefunded convertible note, long
term |
| | | | 20.00 | | | |
December 8, 2024
|
| | | | 5,115,616 | | | | | | — | | | | | | — | | |
Term loan, net
|
| | | | 10.25 | | | |
January 21, 2024
|
| | | | 1,731,730 | | | | | | 3,332,340 | | | | | | — | | |
Term loan, net
|
| | | | 10.25 | | | |
December 17, 2024
|
| | | | 6,521,082 | | | | | | 9,723,781 | | | | | | — | | |
Term loan, net
|
| | | | 10.25 | | | |
December 13, 2025
|
| | | | 1,947,063 | | | | | | — | | | | | | — | | |
Term loan, net
|
| | | | 10.25 | | | |
October 11, 2025
|
| | | | 2,771,901 | | | | | | — | | | | | | — | | |
Total financial liabilities, net
|
| | | | | | | | | | | | | 23,674,154 | | | | | | 13,056,121 | | | | | | 8,604,359 | | |
of which classified as current financial liabilities, net
|
| | | | | | | | | | | | | 7,293,982 | | | | | | 5,643,514 | | | | | | 8,604,359 | | |
of which classified as non-current financial liabilities, net
|
| | | | | | | | | | | | | 16,380,172 | | | | | | 7,412,607 | | | | | | — | | |
Year ending December 31:
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
2021
|
| | | | — | | | | | | — | | | | | | 8,604,359 | | |
2022
|
| | | | — | | | | | | 5,643,514 | | | | | | — | | |
2023
|
| | | | 7,293,982 | | | | | | 4,671,680 | | | | | | — | | |
2024
|
| | | | 14,903,496 | | | | | | 2,740,927 | | | | | | — | | |
2025
|
| | | | 1,476,676 | | | | | | — | | | | | | — | | |
Total | | | | | 23,674,154 | | | | | | 13,056,121 | | | | | | 8,604,359 | | |
| | |
Interest
rate % |
| |
December 31,
2022 |
| |
Interest
rate % |
| |
December 31,
2021 |
| |
Interest
rate % |
| |
December 31,
2020 |
| |||||||||
Short-term lease liabilities
|
| |
14 – 36
|
| | | | 2,152,677 | | | |
14 – 24
|
| | | | 650,665 | | | |
14 – 22
|
| | | | 443,693 | | |
Long-term lease liabilities
|
| |
14 – 36
|
| | | | 674,496 | | | |
14 – 24
|
| | | | 619,774 | | | |
14 – 22
|
| | | | 393,913 | | |
Total | | | | | | | | 2,827,173 | | | | | | | | | 1,270,439 | | | | | | | | | 837,606 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
2021
|
| | | | — | | | | | | — | | | | | | 443,693 | | |
2022
|
| | | | — | | | | | | 650,665 | | | | | | 393,913 | | |
2023
|
| | | | 2,152,677 | | | | | | 184,428 | | | | | | — | | |
2024
|
| | | | 334,300 | | | | | | 158,722 | | | | | | — | | |
2025
|
| | | | 260,854 | | | | | | 151,633 | | | | | | — | | |
2026
|
| | | | 79,342 | | | | | | 124,991 | | | | | | — | | |
Total | | | | | 2,827,173 | | | | | | 1,270,439 | | | | | | 837,606 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Weighted average remaining | | | | | | | | | | | | | | | | | | | |
lease term (in years)
|
| | | | 1.64 | | | | | | 2.28 | | | | | | 1.77 | | |
Weighted average interest rate
|
| | | | 26% | | | | | | 20% | | | | | | 17% | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Cash paid for operating leases
|
| | | | (2,837,048) | | | | | | (886,151) | | | | | | (298,218) | | |
Total | | | | | (2,837,048) | | | | | | (886,151) | | | | | | (298,218) | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Buildings
|
| | | | 2,275,718 | | | | | | 1,622,472 | | | | | | 1,003,804 | | |
Vehicles
|
| | | | 3,941,983 | | | | | | 228,251 | | | | | | 70,521 | | |
Less: Accumulated depreciation
|
| | | | (2,694,226) | | | | | | (580,284) | | | | | | (236,719) | | |
Total | | | | | 3,523,475 | | | | | | 1,270,439 | | | | | | 837,606 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Cost of revenues
|
| | | | 3,390,748 | | | | | | 886,151 | | | | | | 298,218 | | |
Total | | | | | 3,390,748 | | | | | | 886,151 | | | | | | 298,218 | | |
| | |
January 1 –
December 31, 2022 |
| |
January 1 –
December 31, 2021 |
| |
January 1 –
December 31, 2020 |
| |||||||||
Rental revenues
|
| | | | 26,769,058 | | | | | | 18,004,117 | | | | | | 10,985,126 | | |
Reservation revenue
|
| | | | 62,577 | | | | | | 76,684 | | | | | | 100,040 | | |
Other revenue
|
| | | | 103,033 | | | | | | 21,528 | | | | | | 58,240 | | |
Gross Sales
|
| | | | 26,934,668 | | | | | | 18,102,329 | | | | | | 11,143,406 | | |
Sales refunds
|
| | | | (69,409) | | | | | | (104,868) | | | | | | (34,916) | | |
Sales discount
|
| | | | (1,877,088) | | | | | | (998,024) | | | | | | (1,345,294) | | |
Net Sales
|
| | | | 24,988,171 | | | | | | 16,999,437 | | | | | | 9,763,196 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Wallet
|
| | | | 1,127,105 | | | | | | 675,014 | | | | | | 41,765 | | |
Other
|
| | | | 201,300 | | | | | | 37,688 | | | | | | — | | |
Total | | | | | 1,328,405 | | | | | | 712,702 | | | | | | 41,765 | | |
| | |
January 1,
2022 |
| |
Additions
|
| |
2022
Revenue |
| |
FX rate Adj
|
| |
December 31,
2022 |
| |||||||||||||||
Deferred revenue
|
| | | | 675,014 | | | | | | 6,631,916 | | | | | | (5,502,880) | | | | | | (676,945) | | | | | | 1,127,105 | | |
Total | | | | | 675,014 | | | | | | 6,631,916 | | | | | | (5,502,880) | | | | | | (676,945) | | | | | | 1,127,105 | | |
| | |
January 1,
2021 |
| |
Additions
|
| |
2021
Revenue |
| |
FX rate Adj
|
| |
December 31,
2021 |
| |||||||||||||||
Deferred revenue
|
| | | | 41,765 | | | | | | 5,582,640 | | | | | | (4,571,465) | | | | | | (377,926) | | | | | | 675,014 | | |
Total | | | | | 41,765 | | | | | | 5,582,640 | | | | | | (4,571,465) | | | | | | (377,926) | | | | | | 675,014 | | |
| | |
January 1,
2020 |
| |
Additions
|
| |
2020
Revenue |
| |
FX rate Adj
|
| |
December 31,
2020 |
| |||||||||||||||
Deferred revenue
|
| | | | — | | | | | | 101,608 | | | | | | (57,362) | | | | | | (2,481) | | | | | | 41,765 | | |
Total | | | | | — | | | | | | 101,608 | | | | | | (57,362) | | | | | | (2,481) | | | | | | 41,765 | | |
| | |
January 1 –
December 31, 2022 |
| |
January 1 –
December 31, 2021 |
| |
January 1 –
December 31, 2020 |
| |||||||||
Cost of revenue
|
| | | | 27,092,577 | | | | | | 16,955,555 | | | | | | 9,602,058 | | |
Research and development expenses
|
| | | | 1,877,907 | | | | | | 1,038,547 | | | | | | 541,241 | | |
General and administrative expenses
|
| | | | 9,040,589 | | | | | | 6,053,503 | | | | | | 3,234,773 | | |
Selling and marketing expenses
|
| | | | 1,646,144 | | | | | | 1,256,315 | | | | | | 257,330 | | |
Total | | | | | 39,657,217 | | | | | | 25,303,920 | | | | | | 13,635,402 | | |
| | |
January 1 –
December 31, 2022 |
| |
January 1 –
December 31, 2021 |
| |
January 1 –
December 31, 2020 |
| |||||||||
Depreciation and amortization expense
|
| | | | 8,456,349 | | | | | | 5,203,696 | | | | | | 2,411,051 | | |
Personnel expenses
|
| | | | 7,702,964 | | | | | | 5,188,288 | | | | | | 3,422,051 | | |
Rental vehicle maintenance and repair expense
|
| | | | 3,412,207 | | | | | | 2,578,642 | | | | | | 947,446 | | |
Operating lease expense
|
| | | | 3,390,748 | | | | | | 886,151 | | | | | | 298,218 | | |
Data cost expense
|
| | | | 1,388,243 | | | | | | 698,599 | | | | | | 277,097 | | |
Fuel expenses
|
| | | | 771,863 | | | | | | 270,161 | | | | | | 224,160 | | |
Electricity expense
|
| | | | 439,664 | | | | | | 145,896 | | | | | | 67,660 | | |
Commission expenses
|
| | | | 327,227 | | | | | | 259,271 | | | | | | 206,419 | | |
Service vehicle maintenance expense
|
| | | | 236,760 | | | | | | 242,188 | | | | | | 74,089 | | |
Short-term lease expenses
|
| | | | 154,905 | | | | | | 553,431 | | | | | | 862,087 | | |
Disposal of assets expense
|
| | | | 143,527 | | | | | | 178,619 | | | | | | 12,045 | | |
| | |
January 1 –
December 31, 2022 |
| |
January 1 –
December 31, 2021 |
| |
January 1 –
December 31, 2020 |
| |||||||||
Occupancy tax expense
|
| | | | 111,153 | | | | | | 554,253 | | | | | | 637,240 | | |
Warehouse expense
|
| | | | 109,796 | | | | | | 62,478 | | | | | | 35,040 | | |
Travelling expense
|
| | | | 23,098 | | | | | | 19,637 | | | | | | 30,317 | | |
Invoicing expenses
|
| | | | 14,738 | | | | | | 15,647 | | | | | | 66,079 | | |
Other
|
| | | | 409,335 | | | | | | 98,598 | | | | | | 31,059 | | |
Total | | | | | 27,092,577 | | | | | | 16,955,555 | | | | | | 9,602,058 | | |
|
| | |
January 1 –
December 31, 2022 |
| |
January 1 –
December 31, 2021 |
| |
January 1 –
December 31, 2020 |
| |||||||||
Personnel expenses
|
| | | | 5,876,014 | | | | | | 3,154,926 | | | | | | 1,951,917 | | |
Consulting & legal expense
|
| | | | 1,334,304 | | | | | | 1,466,165 | | | | | | 416,836 | | |
Depreciation and amortization expense
|
| | | | 640,590 | | | | | | 269,341 | | | | | | 310,585 | | |
Office expenses
|
| | | | 301,422 | | | | | | 169,816 | | | | | | 238,243 | | |
Transportation expense
|
| | | | 161,727 | | | | | | 137,632 | | | | | | 150,652 | | |
Travelling expense
|
| | | | 148,672 | | | | | | 21,647 | | | | | | 41,161 | | |
Software expense
|
| | | | 134,423 | | | | | | 102,518 | | | | | | 30,444 | | |
Communication expense
|
| | | | 87,886 | | | | | | 119,500 | | | | | | 5,410 | | |
Non-income-based taxes
|
| | | | 37,820 | | | | | | 446,764 | | | | | | 44,189 | | |
Other
|
| | | | 317,731 | | | | | | 165,194 | | | | | | 45,336 | | |
Total | | | | | 9,040,589 | | | | | | 6,053,503 | | | | | | 3,234,773 | | |
| | |
January 1 –
December 31, 2022 |
| |
January 1 –
December 31, 2021 |
| |
January 1 –
December 31, 2020 |
| |||||||||
Social media expense
|
| | | | 1,046,590 | | | | | | 148,110 | | | | | | 31,298 | | |
Promotional operating expense
|
| | | | 257,039 | | | | | | 102,207 | | | | | | 40,576 | | |
Advertising consulting expense
|
| | | | 178,403 | | | | | | 78,736 | | | | | | 105,334 | | |
Fair stand expense
|
| | | | 80,000 | | | | | | 17,255 | | | | | | 33,648 | | |
Rider referral program expense
|
| | | | 66,586 | | | | | | 105,756 | | | | | | 42,994 | | |
Promotional product expense
|
| | | | 1,181 | | | | | | 801,545 | | | | | | — | | |
Other
|
| | | | 16,345 | | | | | | 2,706 | | | | | | 3,480 | | |
Total | | | | | 1,646,144 | | | | | | 1,256,315 | | | | | | 257,330 | | |
| | |
January 1 –
December 31, 2022 |
| |
January 1 –
December 31, 2021 |
| |
January 1 –
December 31, 2020 |
| |||||||||
Lawsuit provision expense
|
| | | | 175,209 | | | | | | 35,201 | | | | | | 10,281 | | |
Customs tax penalty expense
|
| | | | 103,714 | | | | | | — | | | | | | — | | |
Customs tax provision expense
|
| | | | 78,232 | | | | | | 591,982 | | | | | | — | | |
Donations and grant
|
| | | | 7,857 | | | | | | 91,299 | | | | | | 203,654 | | |
Tax base increase
|
| | | | — | | | | | | 85,448 | | | | | | — | | |
Other
|
| | | | 34,112 | | | | | | 78,197 | | | | | | 15,734 | | |
Total | | | | | 399,124 | | | | | | 882,127 | | | | | | 229,669 | | |
| | |
January 1 –
December 31, 2022 |
| |
January 1 –
December 31, 2021 |
| |
January 1 –
December 31, 2020 |
| |||||||||
Foreign exchange gains, net
|
| | | | 2,337,815 | | | | | | — | | | | | | — | | |
Interest income
|
| | | | 229,303 | | | | | | 180,267 | | | | | | 16,803 | | |
Total | | | | | 2,567,118 | | | | | | 180,267 | | | | | | 16,803 | | |
| | |
January 1 –
December 31, 2022 |
| |
January 1 –
December 31, 2021 |
| |
January 1 –
December 31, 2020 |
| |||||||||
Interest expense related financial liabilities
|
| | | | 1,884,753 | | | | | | 612,861 | | | | | | 180,259 | | |
Bank commission expenses
|
| | | | 47,136 | | | | | | 13,537 | | | | | | 18,204 | | |
Foreign exchange losses, net
|
| | | | — | | | | | | 4,086,004 | | | | | | 414,099 | | |
Total | | | | | 1,931,889 | | | | | | 4,712,402 | | | | | | 612,562 | | |
| | |
December 31, 2022
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Shares
authorized |
| |
Shares issued
and outstanding |
| |
Shares
authorized |
| |
Shares issued
and outstanding |
| |
Shares
authorized |
| |
Shares issued
and outstanding |
| ||||||||||||||||||
Series A-1 Preferred Stock
|
| | | | 4,018,918 | | | | | | 4,018,918 | | | | | | 4,018,918 | | | | | | 4,018,918 | | | | | | 4,018,918 | | | | | | 4,018,918 | | |
Series A-2 Preferred Stock
|
| | | | 3,864,517 | | | | | | 3,864,517 | | | | | | 3,864,517 | | | | | | 3,864,517 | | | | | | 3,864,517 | | | | | | 3,864,517 | | |
Series A-3 Preferred Stock
|
| | | | 2,193,438 | | | | | | 2,193,438 | | | | | | 2,193,438 | | | | | | 2,193,438 | | | | | | 2,193,438 | | | | | | 2,193,438 | | |
Series B-1 Preferred Stock
|
| | | | 8,380,000 | | | | | | 8,221,262 | | | | | | 8,380,000 | | | | | | 8,221,262 | | | | | | — | | | | | | — | | |
Series B-2 Preferred Stock
|
| | | | 40,115 | | | | | | 40,115 | | | | | | 40,115 | | | | | | 40,115 | | | | | | — | | | | | | — | | |
Series B-3 Preferred Stock
|
| | | | 3,723,905 | | | | | | 3,723,905 | | | | | | 3,723,905 | | | | | | 3,723,905 | | | | | | — | | | | | | — | | |
Total | | | | | 22,220,893 | | | | | | 22,062,155 | | | | | | 22,220,893 | | | | | | 22,062,155 | | | | | | 10,076,873 | | | | | | 10,076,873 | | |
| | |
Number of
shares |
| |
Weighted average
grant-date fair value per share |
| ||||||
Beginning balance, January 1, 2020
|
| | | | — | | | | | | — | | |
Granted
|
| | | | 380,500 | | | | | | 1.26 | | |
Vested
|
| | | | (132,251) | | | | | | 1.37 | | |
Canceled and forfeited
|
| | | | (22,000) | | | | | | 0.93 | | |
Ending balance, December 31, 2020
|
| | | | 226,249 | | | | | | 1.22 | | |
Beginning balance, January 1, 2021
|
| | | | 226,249 | | | | | | 1.22 | | |
Granted
|
| | | | 136,000 | | | | | | 1.42 | | |
Vested
|
| | | | (113,477) | | | | | | 1.33 | | |
Canceled and forfeited
|
| | | | (96,625) | | | | | | 1.23 | | |
Ending balance, December 31, 2021
|
| | | | 152,147 | | | | | | 1.31 | | |
Beginning balance, January 1, 2022
|
| | | | 152,147 | | | | | | 1.31 | | |
Granted
|
| | | | 204,625 | | | | | | 3.82 | | |
Vested
|
| | | | (138,303) | | | | | | 2.02 | | |
Canceled and forfeited
|
| | | | (10,250) | | | | | | 1.26 | | |
Ending balance, December 31, 2022
|
| | | | 208,219 | | | | | | 3.30 | | |
| | |
Number of
shares |
| |
Weighted average
grant-date fair value per share |
| ||||||
Beginning balance, January 1, 2021
|
| | | | — | | | | | | — | | |
Granted(*) | | | | | 60,232 | | | | | | 1.96 | | |
Vested
|
| | | | (6,518) | | | | | | 1.96 | | |
Ending balance, December 31, 2021
|
| | | | 53,714 | | | | | | 1.96 | | |
Beginning balance, January 1, 2022
|
| | | | 53,714 | | | | | | 1.96 | | |
Granted
|
| | | | 10,000 | | | | | | 3.82 | | |
Vested
|
| | | | (10,680) | | | | | | 2.51 | | |
Ending balance, December 31, 2022
|
| | | | 53,034 | | | | | | 2.20 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Cost of revenues
|
| | | | 8,978 | | | | | | 19,419 | | | | | | 16,150 | | |
General and administrative expenses
|
| | | | 190,295 | | | | | | 48,942 | | | | | | 161,881 | | |
Selling and marketing expenses
|
| | | | 15,954 | | | | | | 2,707 | | | | | | 3,159 | | |
Total | | | | | 215,227 | | | | | | 71,068 | | | | | | 181,190 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
General and administrative expenses
|
| | | | 26,893 | | | | | | 12,776 | | | | | | — | | |
Total | | | | | 26,893 | | | | | | 12,776 | | | | | | — | | |
| | |
2022 – July
|
| |
2021 – January
|
| |
2021 – July
|
| |
2021 – October
|
| |
2020 – August
|
|
Expected volatility
|
| |
75.00%
|
| |
65.00%
|
| |
75.00%
|
| |
75.00%
|
| |
75.00%
|
|
Risk-free interest rate
|
| |
0.72%
|
| |
0.18%
|
| |
0.72%
|
| |
0.93%
|
| |
0.22%
|
|
Probability weighted time to exit
|
| |
3 years
|
| |
3 years
|
| |
5 years
|
| |
5 years
|
| |
4 years
|
|
Expected dividend yield
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
|
| | |
2022
|
| |
2021
|
|
Expected volatility
|
| |
75.00%
|
| |
75.00%
|
|
Risk-free interest rate
|
| |
0.72
|
| |
0.93
|
|
Probability weighted time to exit
|
| |
3 years
|
| |
5 years
|
|
Expected dividend yield
|
| |
0
|
| |
0
|
|
| | |
2021
|
|
Expected volatility
|
| |
75.00%
|
|
Risk-free interest rate
|
| |
0.72
|
|
Probability weighted time to exit
|
| |
5 years
|
|
Expected dividend yield
|
| |
0
|
|
| | |
January 1 –
December 31, 2022 |
| |
January 1 –
December 31, 2021 |
| |
January 1 –
December 31, 2020 |
| |||||||||
Income tax expense
|
| | | | — | | | | | | (887,648) | | | | | | — | | |
Total | | | | | — | | | | | | (887,648) | | | | | | — | | |
| | |
January 1 –
December 31, 2022 |
| |
January 1 –
December 31, 2021 |
| |
January 1 –
December 31, 2020 |
| |||||||||
U.S. operations
|
| | | | (4,199,652) | | | | | | (1,934,339) | | | | | | (409,723) | | |
Foreign operations
|
| | | | (10,046,226) | | | | | | (11,650,507) | | | | | | (4,220,445) | | |
Total | | | | | (14,245,878) | | | | | | (13,584,846) | | | | | | (4,630,168) | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Deferred tax assets; | | | | | | | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | | 3,678,381 | | | | | | 1,690,095 | | | | | | 1,520,710 | | |
Other current assets
|
| | | | 776,016 | | | | | | 1,312,997 | | | | | | 41,298 | | |
Stock-based compensation
|
| | | | 565,018 | | | | | | 216,918 | | | | | | 38,050 | | |
Operating lease liabilities(*)
|
| | | | 548,732 | | | | | | 254,088 | | | | | | 167,521 | | |
Financial liabilities
|
| | | | 173,587 | | | | | | 163,011 | | | | | | 82,808 | | |
Accounts receivable, net
|
| | | | 121,417 | | | | | | 94,387 | | | | | | 5,255 | | |
Accrued expenses and other current liabilities
|
| | | | 89,475 | | | | | | 16,951 | | | | | | 96,411 | | |
Other non-current liabilities
|
| | | | 71,445 | | | | | | 14,933 | | | | | | 11,681 | | |
Total deferred tax assets
|
| | | | 6,024,071 | | | | | | 3,763,380 | | | | | | 1,963,734 | | |
Deferred tax liabilities; | | | | | | | | | | | | | | | | | | | |
Property, equipment and deposits, net
|
| | | | (1,428,847) | | | | | | (731,113) | | | | | | (379,515) | | |
Operating lease right of use assets(*)
|
| | | | (687,993) | | | | | | (254,088) | | | | | | (167,521) | | |
Other
|
| | | | (26,798) | | | | | | (42,298) | | | | | | (3,648) | | |
Total deferred tax liabilities:
|
| | | | (2,143,638) | | | | | | (1,027,499) | | | | | | (550,684) | | |
Less valuation allowance
|
| | | | (3,880,433) | | | | | | (2,735,881) | | | | | | (1,413,050) | | |
Net deferred tax assets
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
January 1, | | | | | 2,735,881 | | | | | | 1,413,050 | | | | | | 1,162,612 | | |
Net change in the valuation allowance
|
| | | | 1,144,552 | | | | | | 1,322,831 | | | | | | 250,438 | | |
– Change in valuation allowance
|
| | |
|
1,224,430
|
| | | |
|
2,645,495
|
| | | |
|
498,864
|
| |
– Translation adjustments
|
| | | | (79,878) | | | | | | (1,322,664) | | | | | | (248,426) | | |
December 31, | | | | | 3,880,433 | | | | | | 2,735,881 | | | | | | 1,413,050 | | |
| | |
%
|
| |
2022
|
| |
%
|
| |
2021
|
| |
%
|
| |
2020
|
| ||||||||||||||||||
Loss before income tax:
|
| | | | | | | | | | (14,245,878) | | | | | | | | | | | | (13,584,846) | | | | | | | | | | | | (4,630,168) | | |
Income tax benefit at statutory rate
|
| | | | 21.00 | | | | | | 2,991,634 | | | | | | 21.00 | | | | | | 2,852,818 | | | | | | 21.00 | | | | | | 972,335 | | |
Tax exempt income
|
| | | | — | | | | | | — | | | | | | 0.53 | | | | | | 71,360 | | | | | | — | | | | | | — | | |
Nondeductible expenses
|
| | | | (5.46) | | | | | | (777,764) | | | | | | (9.92) | | | | | | (1,347,007) | | | | | | (10.39) | | | | | | (481,153) | | |
Currency remeasurement adjustments
|
| | | | (3.90) | | | | | | (555,212) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Change in valuation allowance
|
| | | | (8.59) | | | | | | (1,224,430) | | | | | | (19.47) | | | | | | (2,645,495) | | | | | | (10.77) | | | | | | (498,864) | | |
Effect of different tax rates
|
| | | | (3.05) | | | | | | (434,228) | | | | | | (2.11) | | | | | | (286,748) | | | | | | (0.75) | | | | | | (34,521) | | |
| | |
%
|
| |
2022
|
| |
%
|
| |
2021
|
| |
%
|
| |
2020
|
| ||||||||||||||||||
Change in tax rates
|
| | | | — | | | | | | — | | | | | | 3.44 | | | | | | 467,424 | | | | | | 0.91 | | | | | | 42,203 | | |
Effective tax rate / tax charge:
|
| | | | — | | | | | | — | | | | | | (6.53) | | | | | | (887,648) | | | | | | — | | | | | | — | | |
|
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | | (14,245,878) | | | | | | (14,472,494) | | | | | | (4,630,168) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted-average shares outstanding
|
| | | | 34,506,400 | | | | | | 26,787,730 | | | | | | 18,668,710 | | |
Loss per share: | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share
|
| | | | (0.41) | | | | | | (0.54) | | | | | | (0.25) | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Stock options
|
| | | | 1,307,052 | | | | | | 1,322,677 | | | | | | 1,000,000 | | |
Warrants
|
| | | | 143,044 | | | | | | 143,044 | | | | | | — | | |
| | |
PAGE
|
| |||
| | | | F-58 | | | |
Financial Statements: | | | | | | | |
| | | | F-59 | | | |
| | | | F-60 | | | |
| | | | F-61 | | | |
| | | | F-62 | | | |
| | | | F-63 | | |
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 251,865 | | | | | $ | 610,926 | | |
Prepaid expenses
|
| | | | 71,491 | | | | | | 147,327 | | |
Total Current Assets
|
| | | | 323,356 | | | | | | 758,253 | | |
Prepaid expenses
|
| | | | — | | | | | | 69,656 | | |
Investments held in Trust Account
|
| | | | 148,744,645 | | | | | | 146,629,787 | | |
Total Assets
|
| | | $ | 149,068,001 | | | | | $ | 147,457,696 | | |
TOTAL LIABILITIES, CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 3,153,645 | | | | | $ | 706,224 | | |
Total Current Liabilities
|
| | | | 3,153,645 | | | | | | 706,224 | | |
Deferred underwriting commission
|
| | | | 5,031,250 | | | | | | 5,031,250 | | |
Total Liabilities
|
| | | | 8,184,895 | | | | | | 5,737,474 | | |
COMMITMENTS AND CONTINGENCIES (Note 6) | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption; 14,375,000 shares (at $10.15 and $10.00 per share)
|
| | | | 145,869,645 | | | | | | 143,750,000 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Preferred shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value, 200,000,000 shares authorized, -0- shares issued and outstanding (excluding 14,375,000 shares subject to possible redemption)
|
| | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value, 20,000,000 shares authorized, 3,593,750 shares issued and outstanding
|
| | | | 359 | | | | | | 359 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (4,986,898) | | | | | | (2,030,137) | | |
Total Stockholders’ Deficit
|
| | | | (4,986,539) | | | | | | (2,029,778) | | |
Total Liabilities, Class A ordinary shares subject to possible redemption and Stockholders’
Deficit |
| | | $ | 149,068,001 | | | | | $ | 147,457,696 | | |
| | |
For the Year
Ended December 31, 2022 |
| |
For the
period from February 26, 2021 (inception) through December 31, 2021 |
| ||||||
General and administrative expenses
|
| | | $ | 2,951,973 | | | | | $ | 846,086 | | |
Total operating expenses
|
| | | | 2,951,973 | | | | | | 846,086 | | |
Other income Interest income
|
| | | | 2,114,858 | | | | | | 4,787 | | |
Total other income
|
| | | | 2,114,858 | | | | | | 4,787 | | |
Net loss
|
| | | $ | (837,116) | | | | | $ | (841,299) | | |
Class A Ordinary Shares – Weighted average shares outstanding, basic and diluted
|
| | | | 14,375,000 | | | | | | 8,695,747 | | |
Class A Ordinary Shares – Basic and diluted net loss per ordinary share
|
| | | $ | (0.05) | | | | | $ | (0.07) | | |
Class B Ordinary Shares – Weighted average shares outstanding, basic and diluted
|
| | | | 3,593,750 | | | | | | 3,593,750 | | |
Class B Ordinary Shares – Basic and diluted net loss per ordinary share
|
| | | $ | (0.05) | | | | | $ | (0.07) | | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ (Deficit) |
| | | | |||||||||||||||||||||||||||||||||
For the year ended December 31, 2022
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | | | | | | | | | ||||||||||||||||||||||||||||||
Balance, January 1, 2022
|
| | | | — | | | | | $ | — | | | | | | 3,593,750 | | | | | $ | 359 | | | | | $ | — | | | | | $ | (2,030,137) | | | | | $ | (2,029,778) | | | | | | ||||||
Remeasurement of Class A ordinary shares to
redemption value |
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (2,119,645) | | | | | | (2,119,645) | | | | | | ||||||
Net Loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (837,116) | | | | | | (837,116) | | | | | | ||||||
Balance, December 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 3,593,750 | | | | | $ | 359 | | | | | $ | — | | | | | $ | (4,986,898) | | | | | $ | (4,986,539) | | | | | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ (Deficit) |
| | | | |||||||||||||||||||||||||||||||||
For the period from February 26, 2021 (inception)
through December 31, 2021 |
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | | | | | | | | | ||||||||||||||||||||||||||||||
Balance, February 26, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | ||||||
Issuance of Class B ordinary shares to Sponsor
|
| | | | — | | | | | | — | | | | | | 3,593,750 | | | | | | 359 | | | | | | 24,641 | | | | | | — | | | | | | 25,000 | | | | | | ||||||
Remeasurement of Class A ordinary shares to redemption value
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | (24,641) | | | | | | (1,188,838) | | | | | | (1,188,838) | | | | | | ||||||
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (841,299) | | | | | | (841,299) | | | | | | ||||||
Balance, December 31, 2021
|
| | | | — | | | | | $ | — | | | | | $ | 3,593,750 | | | | | $ | 359 | | | | | $ | — | | | | | $ | (2,030,137) | | | | | $ | (2,029,778) | | | | | |
| | |
For the
Year Ended December 31, 2022 |
| |
For the
Period From February 26, 2021 (Inception) Through December 31, 2021 |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (837,116) | | | | | $ | (841,299) | | |
Adjustments to reconcile net loss to net cash used in operating activities Interest earned on assets held in Trust
|
| | | | (2,114,858) | | | | | | (4,787) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Changes in accrued formation and offering costs
|
| | | | — | | | | | | — | | |
Prepaid expenses
|
| | | | 145,492 | | | | | | (216,983) | | |
Accrued expenses
|
| | | | 2,447,421 | | | | | | 706,224 | | |
Net cash used in operating activities
|
| | | | (359,061) | | | | | | (356,845) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Cash deposited into trust account
|
| | | | — | | | | | | (146,625,000) | | |
Net cash used in investing activities
|
| | | | — | | | | |
|
(146,625,000)
|
| |
Cash flows from financing activities | | | | | | | | | | | | | |
Sale of units in public offering, net
|
| | | | — | | | | | | 140,317,771 | | |
Sale of private placement warrants to sponsor
|
| | | | — | | | | | | 7,250,000 | | |
Proceeds from issuance of Class B ordinary shares to sponsor
|
| | | | — | | | | | | 25,000 | | |
Net cash provided by financing activities
|
| | | | — | | | | |
|
147,592,771
|
| |
Net change in cash
|
| | | | (359,061) | | | | | | 610,926 | | |
Cash at beginning of period
|
| | |
|
610,926
|
| | | | | — | | |
Cash at end of period
|
| | | $ | 251,865 | | | | | $ | 610,926 | | |
Non-cash financing activities: | | | | | | | | | | | | | |
Deferred underwriters’ discount and commissions
|
| | | $ | — | | | | | $ | 5,031,250 | | |
Initial classification of Class A ordinary shares subject to possible redemption
|
| | | $ | — | | | | | $ | 143,750,000 | | |
Remeasurement of Class A ordinary shares to redemption value
|
| | | $ | 2,119,645 | | | | | $ | 1,213,479 | | |
|
Gross proceeds from IPO
|
| | | $ | 143,750,000 | | |
| Less: | | | | | | | |
|
Offering costs allocated to Class A ordinary shares subject to possible redemption
|
| | | | (7,193,811) | | |
|
Private placement warrants proceeds in excess of fair value
|
| | | | (2,921,750) | | |
| Plus: | | | | | | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 10,115,561 | | |
|
Class A ordinary shares subject to possible redemption, December 31, 2021
|
| | | | 143,750,000 | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 2,119,645 | | |
|
Class A ordinary shares subject to possible redemption, December 31, 2022
|
| | | $ | 145,869,645 | | |
| | |
For the year Ended
December 31, 2022 |
| |
For the Period from
February 26, 2021 (Inception) Through December 31, 2021 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net loss per ordinary share | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss
|
| | | $ | (669,692) | | | | | $ | (167,423) | | | | | $ | (595,283) | | | | | $ | (246,016) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average ordinary shares
outstanding |
| | | | 14,375,000 | | | | | | 3,593,750 | | | | | | 8,695,747 | | | | | | 3,593,750 | | |
Basic and diluted net loss per ordinary share
|
| | | $ | (0.05) | | | | | $ | (0.05) | | | | | $ | (0.07) | | | | | $ | (0.07) | | |
Description
|
| |
Level
|
| |
December 31, 2022
|
| |
December 31, 2021
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Marketable securities held in the Trust Account
|
| | | | 1 | | | | | $ | 148,744,645 | | | | | $ | 146,629,787 | | |