|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
7372
(Primary Standard Industrial Classification Code Number) |
| |
86-2643981
(I.R.S. Employer Identification Number) |
|
|
Brian M. Janson, Esq.
Gregory A. Ezring, Esq. Paul, Weiss, Rifkind, Wharton & Garrison LLP 1285 Avenue of the Americas New York, New York 10019-6064 (212) 373-3000 |
| |
Catherine M. Clarkin, Esq.
Keith A. Pagnani, Esq. Sullivan & Cromwell LLP 125 Broad Street New York, New York 10004 (212) 558-4000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | |||||||||||||||||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Amount to be
Registered(1) |
| | |
Proposed Maximum
Offering Price per Share |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee(3) |
| |||||||||
Class A common stock, par value $0.00001 per share
|
| | | | | | | | $ | | | | | | $ | | | | | | $ | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 24 | | | |
| | | | 61 | | | |
| | | | 63 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 84 | | | |
| | | | 85 | | | |
| | | | 102 | | | |
| | | | 118 | | | |
| | | | 125 | | | |
| | | | 131 | | | |
| | | | 134 | | | |
| | | | 140 | | | |
| | | | 147 | | | |
| | | | 150 | | | |
| | | | 154 | | | |
| | | | 160 | | | |
| | | | 160 | | | |
| | | | 160 | | | |
| | | | F-1 | | |
Class of Common Stock
|
| |
Votes
|
| |
Economic Rights
|
| ||||||
Class A common stock
|
| | | | 1 | | | | | | Yes | | |
Class B common stock
|
| | | | 20 | | | | | | Yes | | |
Class C common stock
|
| | | | 1 | | | | | | No | | |
Class D common stock
|
| | | | 20 | | | | | | No | | |
Class of Common Stock
|
| |
Economic Interest
(%) |
| |
Voting Power
(%) |
| |||
Class A common stock*
|
| | | | | | | | | |
Class B common stock
|
| | | | | | | | | |
Class C common stock
|
| | | | 0% | | | | | |
Class D common stock
|
| | | | 0% | | | | | |
(In thousands, except per share data)
|
| |
Pro Forma
Three Months Ended March 31, 2021 |
| |
Three Months Ended
March 31, |
| |
Pro Forma
Year Ended December 31, 2020 |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| | | |||||||||||||||||||||||||
Condensed Consolidated Statement of
Operations Data: |
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Revenues
|
| | | $ | | | | | $ | 50,558 | | | | | $ | 61,288 | | | | | $ | | | | | $ | 230,796 | | | | | $ | 192,284 | | | ||
Operating expenses
|
| | | | | | | | | | 63,609 | | | | | | 113,131 | | | | | | | | | | | | 249,725 | | | | | | 248,447 | | |
Operating loss
|
| | | | | | | | | | (13,051) | | | | | | (51,843) | | | | | | | | | | | | (18,929) | | | | | | (56,163) | | |
Other income
|
| | | | | | | | | | (71) | | | | | | 590 | | | | | | | | | | | | 9,635 | | | | | | 1,942 | | |
Loss before tax
|
| | | | | | | | | | (13,122) | | | | | | (51,253) | | | | | | | | | | | | (9,294) | | | | | | (54,221) | | |
Income tax (expense) benefit
|
| | | | | | | | | | (6) | | | | | | — | | | | | | | | | | | | (16) | | | | | | — | | |
Net loss
|
| | | | | | | | | | (13,128) | | | | | | (51,253) | | | | | | | | | | | | (9,310) | | | | | | (54,221) | | |
Pro forma net loss per share of
Class A common stock and Class B Common Stock (unaudited): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | | | | | | | | | | | | | | | | | | $ | | | | | | | | | | | | | | | |
Diluted
|
| | | $ | | | | | | | | | | | | | | | | | | $ | | | | | | | | | | | | | | | |
(In thousands)
|
| |
Pro Forma
as of March 31, 2021 |
| |
As of
March 31, 2021 |
| |
As of
December 31, |
| |||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| | | ||||||||||||||||
Condensed Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | | | | | $ | 175,730 | | | | | $ | 116,226 | | | | | $ | 213,885 | | | |
Total assets
|
| | | | | | | | | | 301,502 | | | | | | 232,268 | | | | | | 318,870 | | |
Total liabilities
|
| | | | | | | | | | 161,821 | | | | | | 149,913 | | | | | | 166,969 | | |
Total redeemable capital
units |
| | | | | | | | | | 650,660 | | | | | | 569,251 | | | | | | 435,230 | | |
Total members’ deficit/shareholders’ equity
|
| | | | | | | | | | (510,979) | | | | | | (486,896) | | | | | | (283,329) | | |
(In thousands)
|
| |
Pro Forma
Three Months Ended March 31, 2021 |
| |
Three Months Ended
March 31, |
| |
Pro Forma
Year Ended December 31, 2020 |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||
Other Financial Information: | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Net loss
|
| | | $ | | | | | $ | (13,128) | | | | | $ | (51,253) | | | | | $ | | | | | $ | (9,310) | | | | | $ | (54,221) | | | ||
Adjusted EBITDA(1)
|
| | | | | | | | | | (7,301) | | | | | | 2,176 | | | | | | | | | | | | 45,597 | | | | | | (27,769) | | |
Net cash (used in) provided by operating activities
|
| | | | | | | | | | (335) | | | | | | (41,846) | | | | | | | | | | | | (12,338) | | | | | | 16,574 | | |
Free Cash Flow(2)
|
| | | | | | | | | | (8,417) | | | | | | 3,738 | | | | | | | | | | | | 21,711 | | | | | | 4,820 | | |
(In thousands)
|
| |
Pro Forma
Three Months Ended March 31, 2021 |
| |
Three Months Ended
March 31, |
| |
Pro Forma
Year Ended December 31, 2020 |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||
Net loss | | | | $ | | | | | $ | (13,128) | | | | | $ | (51,253) | | | | | $ | | | | | $ | (9,310) | | | | | $ | (54,221) | | | ||
Income taxes
|
| | | | | | | | | | 6 | | | | | | — | | | | | | | | | | | | 16 | | | | | | — | | |
Interest income, net
|
| | | | | | | | | | 71 | | | | | | (590) | | | | | | | | | | | | (612) | | | | | | (1,942) | | |
Depreciation and amortization
|
| | | | | | | | | | 2,538 | | | | | | 2,294 | | | | | | | | | | | | 9,423 | | | | | | 7,316 | | |
Loss on asset disposal
|
| | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 238 | | | | | | 125 | | |
Equity-based compensation expense
|
| | | | | | | | | | 1,319 | | | | | | 51,725 | | | | | | | | | | | | 53,978 | | | | | | 17,590 | | |
Warrant liabilities
|
| | | | | | | | | | 1,893 | | | | | | — | | | | | | | | | | | | 887 | | | | | | 3,363 | | |
Other income
|
| | | | | | | | | | — | | | | | | — | | | | | | | | | | | | (9,023) | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | | | | | $ | (7,301) | | | | | $ | 2,176 | | | | | $ | | | | | $ | 45,597 | | | | | $ | (27,769) | | |
(In thousands)
|
| |
Pro Forma
Three Months Ended March 31, 2021 |
| |
Three Months Ended
March 31, |
| |
Pro Forma
Year Ended December 31, 2020 |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||
Net cash (used in) provided by operating activities
|
| | | $ | | | | | $ | (335) | | | | | $ | (41,846) | | | | | $ | | | | | $ | (12,338) | | | | | $ | 16,574 | | | ||
Purchases of property and equipment
|
| | | | | | | | | | (8,794) | | | | | | (4,350) | | | | | | | | | | | | (16,502) | | | | | | (14,682) | | |
Share repurchases over fair value
|
| | | | | | | | | | 712 | | | | | | 49,934 | | | | | | | | | | | | 50,551 | | | | | | 2,928 | | |
Free Cash Flow
|
| | | $ | | | | | $ | (8,417) | | | | | $ | 3,738 | | | | | $ | | | | | $ | 21,711 | | | | | $ | 4,820 | | |
Class of Common Stock
|
| |
Votes
|
| |
Economic Rights
|
| ||||||
Class A common stock
|
| | | | 1 | | | | | | Yes | | |
Class B common stock
|
| | | | 20 | | | | | | Yes | | |
Class C common stock
|
| | | | 1 | | | | | | No | | |
Class D common stock
|
| | | | 20 | | | | | | No | | |
Class of Common Stock
|
| |
Economic Interest
(%) |
| |
Voting Power
(%) |
| |||
Class A common stock*
|
| | | | | | | | | |
Class B common stock
|
| | | | | | | | | |
Class C common stock
|
| | | | 0% | | | | | |
Class D common stock
|
| | | | 0% | | | | | |
| | |
As of March 31, 2021
|
| |||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 175,730 | | | | | | | | | | | | | | |
Total long-term indebtedness
|
| | | $ | 3,667 | | | | | | | | | | | | | | |
Total redeemable capital units
|
| | | $ | 650,660 | | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | | | | | | | |
Profit units
|
| | | $ | 8,117 | | | | | ||||||||||
Total accumulated deficit
|
| | | $ | (519,148) | | | | | | | | | | | | | | |
Class A common stock, par value $0.00001 per share; no shares authorized, issued and outstanding, actual; shares authorized, shares issued and outstanding (pro forma); shares authorized, shares issued and outstanding (pro forma as adjusted)
|
| | | | — | | | | | | | | | | | | | | |
Class B common stock, par value $0.00001 per share; no shares authorized, issued and outstanding, actual; shares authorized, shares issued and outstanding (pro forma); shares authorized, shares issued and outstanding (pro forma as adjusted)
|
| | | | — | | | | | | | | | | | | | | |
Class C common stock, par value $0.00001 per share; no shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding (pro forma); shares authorized, issued and outstanding (pro forma as adjusted)
|
| | | | — | | | | | | | | | | | | | | |
Class D common stock, par value $0.00001 per share; no
shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding (pro forma); shares authorized, issued and outstanding (pro forma as adjusted) |
| | | | — | | | | | | | | | | | | | | |
Additional paid-in-capital
|
| | | | — | | | | | | | | | | | | | | |
Net parent investment
|
| | | | — | | | | | | | | | | | | | | |
Retained earnings
|
| | | | | | | | | | | | | | | | | | |
Accumulated other comprehensive income
|
| | | $ | 52 | | | | | | | | | | | | | | |
Non-controlling interest
|
| | | | — | | | | | | | | | | | | | | |
Total equity
|
| | | $ | (510,979) | | | | | ||||||||||
Total capitalization
|
| | | $ | 143,348 | | | | | | | | | | | | |
|
Assumed initial public offering price per share
|
| | | $ | | | |
|
Pro forma net tangible book value per share as of March 31, 2021(1)
|
| | | $ | ( ) | | |
|
Increase in pro forma net tangible book value per share attributable to new
investors |
| | | | | | |
|
Pro forma adjusted net tangible book value per share after this offering(2)
|
| | | | ( ) | | |
|
Dilution in pro forma net tangible book value per share to new investors
|
| | | $ | | | |