| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 31.000 | | | | | $ | 409,200,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.705 | | | | | $ | 22,506,000 | | |
Proceeds, before expenses, to Clear Secure, Inc.
|
| | | $ | 29.295 | | | | | $ | 386,694,000 | | |
|
LionTree
|
| |
Stifel
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 22 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 74 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 101 | | | |
| | | | 117 | | | |
| | | | 124 | | | |
| | | | 131 | | | |
| | | | 134 | | | |
| | | | 141 | | | |
| | | | 148 | | | |
| | | | 151 | | | |
| | | | 155 | | | |
| | | | 162 | | | |
| | | | 162 | | | |
| | | | 162 | | | |
| | | | 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*
|
| | | | 98.6% | | | | | | 10.8% | | |
Class B common stock
|
| | | | 1.4% | | | | | | 3.1% | | |
Class C common stock
|
| | | | 0% | | | | | | 6.6% | | |
Class D common stock
|
| | | | 0% | | | | | | 79.5% | | |
(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 | | | | | $ | 50,558 | | | | | $ | 61,288 | | | | | $ | 230,796 | | | | | $ | 230,796 | | | | | $ | 192,284 | | |
Operating expenses
|
| | | | 65,084 | | | | | | 63,609 | | | | | | 113,131 | | | | | | 250,767 | | | | | | 249,725 | | | | | | 248,447 | | |
Operating loss
|
| | | | (14,526) | | | | | | (13,051) | | | | | | (51,843) | | | | | | (19,971) | | | | | | (18,929) | | | | | | (56,163) | | |
Other income
|
| | | | (71) | | | | | | (71) | | | | | | 590 | | | | | | 9,635 | | | | | | 9,635 | | | | | | 1,942 | | |
Loss before tax
|
| | | | (14,597) | | | | | | (13,122) | | | | | | (51,253) | | | | | | (10,336) | | | | | | (9,294) | | | | | | (54,221) | | |
Income tax (expense) benefit
|
| | | | (20) | | | | | | (6) | | | | | | — | | | | | | (438) | | | | | | (16) | | | | | | — | | |
Net loss
|
| | | | (14,617) | | | | | | (13,128) | | | | | | (51,253) | | | | | | (10,774) | | | | | | (9,310) | | | | | | (54,221) | | |
Pro forma net loss per share of
Class A common stock and Class B common stock (unaudited): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.09) | | | | | | | | | | | | | | | | | $ | (0.07) | | | | | | | | | | | | | | |
Diluted
|
| | | $ | (0.09) | | | | | | | | | | | | | | | | | $ | (0.07) | | | | | | | | | | | | | | |
(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
|
| | | $ | 557,000 | | | | | $ | 175,730 | | | | | $ | 116,226 | | | | | $ | 213,885 | | |
Total assets
|
| | | | 681,090 | | | | | | 301,502 | | | | | | 232,268 | | | | | | 318,870 | | |
Total liabilities
|
| | | | 140,655 | | | | | | 161,821 | | | | | | 149,913 | | | | | | 166,969 | | |
Total redeemable capital
units |
| | | | — | | | | | | 650,660 | | | | | | 569,251 | | | | | | 435,230 | | |
Total members’ deficit/shareholders’ equity
|
| | | | 540,435 | | | | | | (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
|
| | | $ | (14,617) | | | | | $ | (13,128) | | | | | $ | (51,253) | | | | | $ | (10,774) | | | | | $ | (9,310) | | | | | $ | (54,221) | | |
Adjusted EBITDA(1)
|
| | | | (7,301) | | | | | | (7,301) | | | | | | 2,176 | | | | | | 45,597 | | | | | | 45,597 | | | | | | (27,769) | | |
Net cash (used in) provided by operating activities
|
| | | | (335) | | | | | | (335) | | | | | | (41,846) | | | | | | (12,338) | | | | | | (12,338) | | | | | | 16,574 | | |
Free Cash Flow(2)
|
| | | | (8,417) | | | | | | (8,417) | | | | | | 3,738 | | | | | | 21,711 | | | | | | 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
|
| | | $ | (14,617) | | | | | $ | (13,128) | | | | | $ | (51,253) | | | | | $ | (10,774) | | | | | $ | (9,310) | | | | | $ | (54,221) | | |
Income taxes
|
| | | | 20 | | | | | | 6 | | | | | | — | | | | | | 438 | | | | | | 16 | | | | | | — | | |
Interest income, net
|
| | | | 71 | | | | | | 71 | | | | | | (590) | | | | | | (612) | | | | | | (612) | | | | | | (1,942) | | |
Depreciation and amortization
|
| | | | 2,538 | | | | | | 2,538 | | | | | | 2,294 | | | | | | 9,423 | | | | | | 9,423 | | | | | | 7,316 | | |
Loss on asset disposal
|
| | | | — | | | | | | — | | | | | | — | | | | | | 238 | | | | | | 238 | | | | | | 125 | | |
Equity-based compensation expense
|
| | | | 2,794 | | | | | | 1,319 | | | | | | 51,725 | | | | | | 55,020 | | | | | | 53,978 | | | | | | 17,590 | | |
Warrant liabilities
|
| | | | 1,893 | | | | | | 1,893 | | | | | | — | | | | | | 887 | | | | | | 887 | | | | | | 3,363 | | |
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,023) | | | | | | (9,023) | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | (7,301) | | | | | $ | (7,301) | | | | | $ | 2,176 | | | | | $ | 45,597 | | | | | $ | 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) | | | | | $ | (335) | | | | | $ | (41,846) | | | | | $ | (12,338) | | | | | $ | (12,338) | | | | | $ | 16,574 | | |
Purchases of property and equipment
|
| | | | (8,794) | | | | | | (8,794) | | | | | | (4,350) | | | | | | (16,502) | | | | | | (16,502) | | | | | | (14,682) | | |
Share repurchases over fair value
|
| | | | 712 | | | | | | 712 | | | | | | 49,934 | | | | | | 50,551 | | | | | | 50,551 | | | | | | 2,928 | | |
Free Cash Flow
|
| | | $ | (8,417) | | | | | $ | (8,417) | | | | | $ | 3,738 | | | | | $ | 21,711 | | | | | $ | 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*
|
| | | | 98.6% | | | | | | 10.8% | | |
Class B common stock
|
| | | | 1.4% | | | | | | 3.1% | | |
Class C common stock
|
| | | | 0% | | | | | | 6.6% | | |
Class D common stock
|
| | | | 0% | | | | | | 79.5% | | |
| | |
As of March 31, 2021
|
| |||||||||||||||
(in thousands, except for share and per share data)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
as adjusted |
| |||||||||
Cash and cash equivalents
|
| | | $ | 175,730 | | | | | $ | 178,306 | | | | | $ | 557,000 | | |
Total long-term indebtedness
|
| | | $ | 3,667 | | | | | $ | 3,667 | | | | | $ | 3,667 | | |
Total redeemable capital units
|
| | | $ | 650,660 | | | | | | — | | | | | | — | | |
Equity: | | | | | | | | | | | | | | | | | | | |
Profit units
|
| | | $ | 8,117 | | | | | | — | | | | | | — | | |
Total accumulated deficit
|
| | | $ | (519,148) | | | | | $ | (418) | | | | | $ | (1,623) | | |
Preferred stock, par value $0.00001 per share; no shares
authorized, issued and outstanding (actual); 10,000,000 shares authorized, no shares issued and outstanding (pro forma and pro forma as adjusted) |
| | | | — | | | | | | — | | | | | | — | | |
Class A common stock, par value $0.00001 per share; no
shares authorized, issued and outstanding (actual); 1,000,000,000 shares authorized, 59,240,306 shares issued and outstanding (pro forma); 1,000,000,000 shares authorized, 72,440,306 shares issued and outstanding (pro forma as adjusted) |
| | | | — | | | | | | 1 | | | | | | 1 | | |
Class B common stock, par value $0.00001 per share; no
shares authorized, issued and outstanding (actual); 100,000,000 shares authorized, 1,042,234 shares issued and outstanding (pro forma and pro forma as adjusted) |
| | | | — | | | | | | 0 | | | | | | 0 | | |
Class C common stock, par value $0.00001 per share; no shares authorized, issued and outstanding (actual); 200,000,000 shares authorized, 44,598,167 issued and outstanding (pro forma and pro forma as adjusted)
|
| | | | — | | | | | | 0 | | | | | | 0 | | |
Class D common stock, par value $0.00001 per share; no shares authorized, issued and outstanding (actual); 100,000,000 shares authorized, 26,709,821 issued and outstanding (pro forma and pro forma as adjusted)
|
| | | | — | | | | | | 0 | | | | | | 0 | | |
Additional paid-in-capital
|
| | | | — | | | | | $ | 74,648 | | | | | $ | 276,583 | | |
Retained earnings
|
| | | | — | | | | | | — | | | | | | — | | |
Accumulated other comprehensive income
|
| | | $ | 52 | | | | | $ | 52 | | | | | $ | 52 | | |
Non-controlling interest
|
| | | | — | | | | | $ | 87,896 | | | | | $ | 265,422 | | |
Total equity
|
| | | $ | (510,979) | | | | | $ | 162,179 | | | | | $ | 540,435 | | |
Total capitalization
|
| | | $ | 143,348 | | | | | $ | 165,846 | | | | | $ | 544,102 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 31.00 | | |
|
Pro forma net tangible book value per share as of March 31, 2021(1)(3)
|
| | | $ | 1.22 | | | | |||||
|
Increase in pro forma net tangible book value per share attributable to new investors
|
| | | | 2.50 | | | | |||||
|
Pro forma adjusted net tangible book value per share after this offering(2)(3)
|
| | | | | | | | | | 3.72 | | |
|
Dilution in pro forma net tangible book value per share to new investors
|
| | | | | | | | | $ | 27.28 | | |
| | |
Shares of Class A and Class B
Common Stock Purchased |
| |
Total Consideration
|
| |
Average Price
Per Share |
| | | |||||||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | ||||||||||||||||||||||
Existing stockholders(1)
|
| | | | 131,590,528 | | | | | | 90.9% | | | | | $ | 636,875,000 | | | | | | 60.9% | | | | | $ | 4.84 | | | | | ||||
New investors(2)
|
| | | | 13,200,000 | | | | | | 9.1% | | | | | | 409,200,000 | | | | | | 39.1% | | | | | | 31.00 | | | | | | | | |
Total
|
| | | | 144,790,528 | | | | | | 100% | | | | | $ | 1,046,075,000 | | | | | | 100% | | | | | $ | 7.22 | | | | |
(In thousands, except per share data)
|
| |
Historical Alclear
Holdings LLC(a) |
| |
Reorganization
Adjustments |
| |
As Adjusted
Before the Offering |
| |
Offering
Adjustments |
| |
Clear Secure, Inc.
Pro Forma |
| |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Current assets: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents
|
| | | $ | 175,730 | | | | | $ | 2,576(i)(d) | | | | | $ | 178,306 | | | | | $ | 378,694(e)(b)(g) | | | | | $ | 557,000 | | |
Accounts receivable
|
| | | | 1,077 | | | | | | — | | | | | | 1,077 | | | | | | — | | | | | | 1,077 | | |
Marketable debt securities
|
| | | | 37,750 | | | | | | — | | | | | | 37,750 | | | | | | — | | | | | | 37,750 | | |
Prepaid Revenue Share fee
|
| | | | 6,273 | | | | | | — | | | | | | 6,273 | | | | | | — | | | | | | 6,273 | | |
Prepaid expenses and other current assets
|
| | | | 15,640 | | | | | | — | | | | | | 15,640 | | | | | | (1,682)(e) | | | | | | 13,958 | | |
Total current assets
|
| | | | 236,470 | | | | | | 2,576 | | | | | | 239,046 | | | | | | 377,012 | | | | | | 616,058 | | |
Property and equipment, net
|
| | | | 39,230 | | | | | | — | | | | | | 39,230 | | | | | | — | | | | | | 39,230 | | |
Intangible assets, net
|
| | | | 1,764 | | | | | | — | | | | | | 1,764 | | | | | | — | | | | | | 1,764 | | |
Restricted cash
|
| | | | 22,929 | | | | | | — | | | | | | 22,929 | | | | | | — | | | | | | 22,929 | | |
Other assets
|
| | | | 1,109 | | | | | | — | | | | | | 1,109 | | | | | | — | | | | | | 1,109 | | |
Total assets
|
| | | $ | 301,502 | | | | | $ | 2,576 | | | | | $ | 304,078 | | | | | $ | 377,012 | | | | | $ | 681,090 | | |
Liabilities, redeemable capital units, and members’ deficit
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Accounts payable
|
| | | $ | 6,127 | | | | | $ | — | | | | | $ | 6,127 | | | | | $ | — | | | | | $ | 6,127 | | |
Accrued liabilities
|
| | | | 19,035 | | | | | | — | | | | | | 19,035 | | | | | | (1,244)(e)(j) | | | | | | 17,791 | | |
Warrant liabilities
|
| | | | 19,922 | | | | | | (19,922)(i) | | | | | | — | | | | | | — | | | | | | — | | |
Deferred revenue
|
| | | | 113,070 | | | | | | — | | | | | | 113,070 | | | | | | — | | | | | | 113,070 | | |
Total current liabilities
|
| | | | 158,154 | | | | | | (19,922) | | | | | | 138,232 | | | | | | (1,244) | | | | | | 136,988 | | |
Deferred rent
|
| | | | 3,667 | | | | | | — | | | | | | 3,667 | | | | | | — | | | | | | 3,667 | | |
Total liabilities
|
| | | | 161,821 | | | | | | (19,922) | | | | | | 141,899 | | | | | | (1,244) | | | | | | 140,655 | | |
Redeemable capital units: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Class A Units
|
| | | | 2,620 | | | | | | (2,620)(c) | | | | | | — | | | | | | — | | | | | | — | | |
Class B Units
|
| | | | 648,040 | | | | | | (648,040)(c)(i) | | | | | | — | | | | | | — | | | | | | — | | |
Total redeemable capital units
|
| | | | 650,660 | | | | | | (650,660) | | | | | | — | | | | | | — | | | | | | — | | |
Members’ (deficit) / equity: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Class C Units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Profit units
|
| | | | 8,117 | | | | | | (8,117)(c) | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated other comprehensive
gain |
| | | | 52 | | | | | | — | | | | | | 52 | | | | | | — | | | | | | 52 | | |
Accumulated deficit
|
| | | | (519,148) | | | | | | 518,730(c) | | | | | | (418) | | | | | | (1,205)(j)(k) | | | | | | (1,623) | | |
Class A common stock, par value $0.00001
|
| | | | — | | | | | | 1(c)(h) | | | | | | 1 | | | | | | 0(b) | | | | | | 1 | | |
Class B common stock, par value $0.00001
|
| | | | — | | | | | | 0(c)(h) | | | | | | 0 | | | | | | — | | | | | | 0 | | |
Class C common stock, par value $0.00001
|
| | | | — | | | | | | 0(c)(d) | | | | | | 0 | | | | | | — | | | | | | 0 | | |
Class D common stock, par value $0.00001
|
| | | | — | | | | | | 0(c)(d) | | | | | | 0 | | | | | | — | | | | | | 0 | | |
Additional paid-in capital
|
| | | | — | | | | | | 74,648(c)(h) | | | | | | 74,648 | | | | | | 201,935(e)(b)(f)(k) | | | | | | 276,583 | | |
Non-Controlling Interest
|
| | | | — | | | | | | 87,896(c)(f) | | | | | | 87,896 | | | | | | 177,526(f)(k) | | | | | | 265,422 | | |
Total members’ (deficit) / equity
|
| | | | (510,979) | | | | | | 673,158 | | | | | | 162,179 | | | | | | 378,256 | | | | | | 540,435 | | |
Total redeemable capital units and members’ (deficit) / equity
|
| | | | 139,681 | | | | | | 22,498 | | | | | | 162,179 | | | | | | 378,256 | | | | | | 540,435 | | |
Total liabilities, redeemable capital units, and members’ (deficit) / equity
|
| | | $ | 301,502 | | | | | $ | 2,576 | | | | | $ | 304,078 | | | | | $ | 377,012 | | | | | $ | 681,090 | | |
(In thousands, except per share data)
|
| |
Historical Alclear
Holdings, LLC(a) |
| |
Reorganization
Adjustments |
| |
As Adjusted
Before the Offering |
| |
Offering
Adjustments |
| |
Clear Secure, Inc.
Pro Forma |
| |||||||||||||||
Revenue
|
| | | $ | 50,558 | | | | | $ | — | | | | | $ | 50,558 | | | | | | — | | | | | $ | 50,558 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Cost of revenue share fee
|
| | | | 7,769 | | | | | | — | | | | | | 7,769 | | | | | | | | | | | | 7,769 | | |
Cost of direct salaries and benefits
|
| | | | 12,149 | | | | | | — | | | | | | 12,149 | | | | | | — | | | | | | 12,149 | | |
Research and development
|
| | | | 9,005 | | | | | | — | | | | | | 9,005 | | | | | | — | | | | | | 9,005 | | |
Sales and marketing
|
| | | | 4,956 | | | | | | — | | | | | | 4,956 | | | | | | — | | | | | | 4,956 | | |
General and administrative
|
| | | | 27,192 | | | | | | — | | | | | | 27,192 | | | | | | 1,475(c) | | | | | | 28,667 | | |
Depreciation and amortization
|
| | | | 2,538 | | | | | | — | | | | | | 2,538 | | | | | | — | | | | | | 2,538 | | |
Operating loss
|
| | | | (13,051) | | | | | | — | | | | | | (13,051) | | | | | | (1,475) | | | | | | (14,526) | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Interest income, net
|
| | | | (71) | | | | | | — | | | | | | (71) | | | | | | — | | | | | | (71) | | |
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss before tax
|
| | | | (13,122) | | | | | | — | | | | | | (13,122) | | | | | | (1,475) | | | | | | (14,597) | | |
Income tax (expense) benefit
|
| | | | (6) | | | | | | — | | | | | | (6) | | | | | | (14)(b) | | | | | | (20) | | |
Net loss
|
| | | | (13,128) | | | | | | — | | | | | | (13,128) | | | | | | (1,489) | | | | | | (14,617) | | |
Less: Net loss attributable to non-controlling interest
|
| | | | — | | | | | | (7,114)(d) | | | | | | (7,114) | | | | | | (84)(d) | | | | | | (7,198) | | |
Net loss attributable to Clear Secure, Inc.
|
| | | $ | (13,128) | | | | | $ | 7,114(d) | | | | | $ | (6,014) | | | | | $ | (1,405)(d) | | | | | $ | (7,419) | | |
Pro Forma Earnings Per Share of Class A and
Class B common stock |
| | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.09)(e) | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.09)(e) | | |
Pro Forma weighted average Class A common stock used in Computing EPS
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 79,254,015(e) | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 79,254,015(e) | | |
Pro Forma weighted average Class B common stock used in Computing EPS
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,041,156(e) | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,041,156(e) | | |
(In thousands, except per share data)
|
| |
Historical Alclear
Holdings, LLC(a) |
| |
Reorganization
Adjustments |
| |
As Adjusted
Before the Offering |
| |
Offering
Adjustments |
| |
Clear Secure, Inc.
Pro Forma |
| |||||||||||||||
Revenue
|
| | | $ | 230,796 | | | | | $ | — | | | | | $ | 230,796 | | | | | $ | — | | | | | $ | 230,796 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Cost of revenue share fee
|
| | | | 33,191 | | | | | | — | | | | | | 33,191 | | | | | | — | | | | | | 33,191 | | |
Cost of direct salaries and benefits
|
| | | | 40,524 | | | | | | — | | | | | | 40,524 | | | | | | — | | | | | | 40,524 | | |
Research and development
|
| | | | 32,038 | | | | | | — | | | | | | 32,038 | | | | | | — | | | | | | 32,038 | | |
Sales and marketing
|
| | | | 16,381 | | | | | | — | | | | | | 16,381 | | | | | | — | | | | | | 16,381 | | |
General and administrative
|
| | | | 118,168 | | | | | | 824(i) | | | | | | 118,992 | | | | | | 218(c) | | | | | | 119,210 | | |
Depreciation and amortization
|
| | | | 9,423 | | | | | | — | | | | | | 9,423 | | | | | | — | | | | | | 9,423 | | |
Operating loss
|
| | | | (18,929) | | | | | | (824) | | | | | | (19,753) | | | | | | (218) | | | | | | (19,971) | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Interest income, net
|
| | | | 612 | | | | | | — | | | | | | 612 | | | | | | — | | | | | | 612 | | |
Other income
|
| | | | 9,023 | | | | | | — | | | | | | 9,023 | | | | | | — | | | | | | 9,023 | | |
Loss before tax
|
| | | | (9,294) | | | | | | (824) | | | | | | (10,118) | | | | | | (218) | | | | | | (10,336) | | |
Income tax (expense) benefit
|
| | | | (16) | | | | | | — | | | | | | (16) | | | | | | (422)(b) | | | | | | (438) | | |
Net loss
|
| | | | (9,310) | | | | | | (824) | | | | | | (10,134) | | | | | | (640) | | | | | | (10,774) | | |
Less: Net loss attributable to non-controlling interest
|
| | | | — | | | | | | (5,491)(d) | | | | | | (5,491) | | | | | | 307(d) | | | | | | (5,184) | | |
Net loss attributable to Clear Secure, Inc.
|
| | | $ | (9,310) | | | | | $ | 4,667(d) | | | | | $ | (4,643) | | | | | $ | (947)(d) | | | | | $ | (5,590) | | |
Pro Forma Earnings Per Share attributable to
Class A common stock and Class B common stock |
| | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.07)(e) | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.07)(e) | | |
Pro Forma weighted average Class A common stock used in Computing EPS
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 76,012,787(e) | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 76,012,787(e) | | |
Pro Forma weighted average Class B common stock used in Computing EPS
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,041,156(e) | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,041,156(e) | | |
(in thousands, except share and per share amounts)
|
| |
Three Months Ended
March 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
Basic and diluted net income (loss) per share: | | | | | | | | | | | | | |
Numerator
|
| | | | | | | | | | | | |
Net Income (loss) attributable to Class A common stock—basic and diluted
|
| | | $ | (7,323) | | | | | $ | (5,513) | | |
Denominator
|
| | | | | | | | | | | | |
Weighted-average shares of Class A common stock outstanding—basic and diluted
|
| | | | 79,254,015 | | | | | | 76,012,787 | | |
Basic and diluted net income (loss) per share attributable to Class A common stock
|
| | | $ | (0.09) | | | | | $ | (0.07) | | |
Numerator
|
| | | ||||||||||
Net income (loss) attributable to Class B common stock—basic and diluted
|
| | | $ | (96) | | | | | $ | (77) | | |
Denominator
|
| | | ||||||||||
Weighted-average shares of Class B common stock outstanding—basic and diluted
|
| | | | 1,041,156 | | | | | | 1,041,156 | | |
Basic and diluted net income (loss) per share attributable to Class B common stock
|
| | | $ | (0.09) | | | | | $ | (0.07) | | |
| | |
Three Months Ended
March 31, |
| |
Year ended December 31,
|
| ||||||||||||||||||
(in thousands, except per share data)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 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, net
|
| | | $ | (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) | | |
| | |
As of March 31,
2021 |
| |
As of December 31,
|
| ||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Consolidated Balance Sheet Data (at period end): | | | | | | | | | | | | | | | | | | | |
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) | | |
| | |
Three Months Ended
March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net income (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) | | |
| | |
Three Months Ended
March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
(In thousands)
|
| |
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 | | |
| | |
Three Months Ended
March 31, |
| |
Fiscal Year Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Total Cumulative Enrollments
|
| | | | 5,561,811 | | | | | | 5,012,459 | | | | | | 5,248,902 | | | | | | 4,673,164 | | |
Total Cumulative Platform
Uses |
| | | | 60,792,461 | | | | | | 54,798,800 | | | | | | 58,374,533 | | | | | | 49,002,865 | | |
Annual CLEAR Plus Net Member Retention
|
| | | | 77.2% | | | | | | 84.6% | | | | | | 78.8% | | | | | | 86.2% | | |
Total Bookings (in millions)
|
| | | $ | 62.1 | | | | | $ | 69.0 | | | | | $ | 211.0 | | | | | $ | 236.0 | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
(In millions)
|
| |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Revenue
|
| | | $ | 50.6 | | | | | $ | 61.3 | | | | | $ | (10.7) | | | | | | (17)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue share fee
|
| | | $ | 7.8 | | | | | $ | 10.1 | | | | | $ | (2.3) | | | | | | (23)% | | |
Cost of direct salaries and benefits
|
| | | $ | 12.1 | | | | | $ | 17.5 | | | | | $ | (5.4) | | | | | | (31)% | | |
Research and development
|
| | | $ | 9.0 | | | | | $ | 11.6 | | | | | $ | (2.6) | | | | | | (22)% | | |
Sales and marketing
|
| | | $ | 5.0 | | | | | $ | 6.7 | | | | | $ | (1.7) | | | | | | (25)% | | |
General and administrative
|
| | | $ | 27.2 | | | | | $ | 64.9 | | | | | $ | (37.7) | | | | | | (58)% | | |
Depreciation and amortization
|
| | | $ | 2.5 | | | | | $ | 2.3 | | | | | $ | 0.2 | | | | | | 9% | | |
Operating loss
|
| | | $ | (13.0) | | | | | $ | (51.8) | | | | | $ | 38.8 | | | | | | 75% | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net
|
| | | $ | (0.1) | | | | | $ | 0.6 | | | | | $ | (0.7) | | | | | | (117)% | | |
Loss before tax
|
| | | $ | (13.1) | | | | | $ | (51.2) | | | | | $ | 38.1 | | | | | | 74% | | |
Income tax (expense) benefit
|
| | | $ | 0.0 | | | | | $ | 0.0 | | | | | $ | 0.0 | | | | | | NM(1) | | |
Net loss
|
| | | $ | (13.1) | | | | | $ | (51.2) | | | | | $ | 38.1 | | | | | | 74% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
(In millions)
|
| |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Revenue
|
| | | $ | 50.6 | | | | | $ | 61.3 | | | | | $ | (10.7) | | | | | | (17)% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
(In millions)
|
| |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Cost of revenue share fee
|
| | | $ | 7.8 | | | | | $ | 10.1 | | | | | $ | (2.3) | | | | | | (23)% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
(In millions)
|
| |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Cost of direct salaries and benefits
|
| | | $ | 12.1 | | | | | $ | 17.5 | | | | | $ | (5.4) | | | | | | (31)% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
(In millions)
|
| |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Research and development
|
| | | $ | 9.0 | | | | | $ | 11.6 | | | | | $ | (2.6) | | | | | | (22)% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
(In millions)
|
| |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Sales and marketing
|
| | | $ | 5.0 | | | | | $ | 6.7 | | | | | $ | (1.7) | | | | | | (25)% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
(In millions)
|
| |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
General and administrative
|
| | | $ | 27.2 | | | | | $ | 64.9 | | | | | $ | (37.7) | | | | | | (58)% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
(In millions)
|
| |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Interest income, net
|
| | | $ | (0.1) | | | | | $ | 0.6 | | | | | $ | (0.7) | | | | | | (117)% | | |
(In millions)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
Revenue
|
| | | $ | 230.8 | | | | | $ | 192.3 | | | | | $ | 38.5 | | | | | | 20% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue share fee
|
| | | $ | 33.2 | | | | | $ | 32.3 | | | | | $ | 0.9 | | | | | | 3% | | |
Cost of direct salaries and benefits
|
| | | $ | 40.5 | | | | | $ | 60.0 | | | | | $ | (19.5) | | | | | | (33)% | | |
Research and development
|
| | | $ | 32.0 | | | | | $ | 21.2 | | | | | $ | 10.8 | | | | | | 51% | | |
Sales and marketing
|
| | | $ | 16.4 | | | | | $ | 36.0 | | | | | $ | (19.6) | | | | | | (54)% | | |
General and administrative
|
| | | $ | 118.2 | | | | | $ | 91.6 | | | | | $ | 26.6 | | | | | | 29% | | |
Depreciation and amortization
|
| | | $ | 9.4 | | | | | $ | 7.3 | | | | | $ | 2.1 | | | | | | 29% | | |
Operating loss
|
| | | $ | (18.9) | | | | | $ | (56.1) | | | | | $ | 37.2 | | | | | | 66% | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net
|
| | | $ | 0.6 | | | | | $ | 1.9 | | | | | $ | (1.3) | | | | | | (68)% | | |
Other income
|
| | | $ | 9.0 | | | | | $ | 0.0 | | | | | $ | 9.0 | | | | | | NM(1) | | |
Loss before tax
|
| | | $ | (9.3) | | | | | $ | (54.2) | | | | | $ | 44.9 | | | | | | 83% | | |
Income tax (expense) benefit
|
| | | $ | (0.0) | | | | | $ | 0.0 | | | | | $ | (0.0) | | | | | | NM(1) | | |
Net loss
|
| | | $ | (9.3) | | | | | $ | (54.2) | | | | | $ | 44.9 | | | | | | 83% | | |
(In millions)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
Revenue
|
| | | $ | 230.8 | | | | | $ | 192.3 | | | | | $ | 38.5 | | | | | | 20% | | |
(In millions)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
Cost of revenue share fee
|
| | | $ | 33.2 | | | | | $ | 32.3 | | | | | $ | 0.9 | | | | | | 3% | | |
(In millions)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
Cost of direct salaries and benefits
|
| | | $ | 40.5 | | | | | $ | 60.0 | | | | | $ | (19.5) | | | | | | (33)% | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
(In millions)
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Research and development
|
| | | $ | 32.0 | | | | | $ | 21.2 | | | | | $ | 10.8 | | | | | | 51% | | |
(In millions)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
Sales and marketing
|
| | | $ | 16.4 | | | | | $ | 36.0 | | | | | $ | (19.6) | | | | | | (54)% | | |
(In millions)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
General and administrative
|
| | | $ | 118.2 | | | | | $ | 91.6 | | | | | $ | 26.6 | | | | | | 29% | | |
(In millions)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
Interest income, net
|
| | | $ | 0.6 | | | | | $ | 1.9 | | | | | $ | (1.3) | | | | | | (68)% | | |
Other income
|
| | | $ | 9.0 | | | | | $ | 0.0 | | | | | $ | 9.0 | | | | | | NM(1) | | |
(In thousands)
|
| |
Three Months Ended,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |||||||||||||||||||||||||||||
Revenue | | | | $ | 38,845 | | | | | $ | 44,988 | | | | | $ | 51,612 | | | | | $ | 56,839 | | | | | $ | 61,288 | | | | | $ | 59,978 | | | | | $ | 56,375 | | | | | $ | 53,155 | | | | | $ | 50,558 | | |
Cost of revenue share
|
| | | | 6,996 | | | | | | 7,532 | | | | | | 8,133 | | | | | | 9,627 | | | | | | 10,136 | | | | | | 7,273 | | | | | | 8,298 | | | | | | 7,484 | | | | | | 7,769 | | |
Cost of direct salaries and benefits
|
| | | | 12,644 | | | | | | 14,113 | | | | | | 15,890 | | | | | | 17,383 | | | | | | 17,519 | | | | | | 6,234 | | | | | | 7,751 | | | | | | 9,020 | | | | | | 12,149 | | |
Research and development
|
| | | | 4,417 | | | | | | 5,778 | | | | | | 4,999 | | | | | | 6,028 | | | | | | 11,616 | | | | | | 5,445 | | | | | | 6,297 | | | | | | 8,680 | | | | | | 9,005 | | |
Sales and marketing
|
| | | | 9,649 | | | | | | 8,506 | | | | | | 8,422 | | | | | | 9,437 | | | | | | 6,696 | | | | | | 1,492 | | | | | | 3,291 | | | | | | 4,902 | | | | | | 4,956 | | |
General and administrative
|
| | | | 15,855 | | | | | | 16,904 | | | | | | 30,739 | | | | | | 28,079 | | | | | | 64,870 | | | | | | 14,928 | | | | | | 17,734 | | | | | | 20,636 | | | | | | 27,192 | | |
Depreciation and amortization
|
| | | | 1,596 | | | | | | 1,710 | | | | | | 1,839 | | | | | | 2,171 | | | | | | 2,294 | | | | | | 2,329 | | | | | | 2,322 | | | | | | 2,478 | | | | | | 2,538 | | |
Operating income/(loss)
|
| | | | (12,312) | | | | | | (9,555) | | | | | | (18,410) | | | | | | (15,886) | | | | | | (51,843) | | | | | | 22,277 | | | | | | 10,682 | | | | | | (45) | | | | | | (13,051) | | |
Other income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net
|
| | | | 343 | | | | | | 435 | | | | | | 459 | | | | | | 705 | | | | | | 590 | | | | | | 79 | | | | | | (12) | | | | | | (45) | | | | | | (71) | | |
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 477 | | | | | | 8,546 | | | | | | — | | |
Income/(loss) before taxes
|
| | | $ | (11,969) | | | | | $ | (9,120) | | | | | $ | (17,951) | | | | | $ | (15,181) | | | | | $ | (51,253) | | | | | $ | 22,356 | | | | | $ | 11,147 | | | | | $ | 8,456 | | | | | $ | (13,122) | | |
Income tax (expense) / benefit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10) | | | | | | (4) | | | | | | (2) | | | | | | (6) | | |
Net income/(loss)
|
| | | $ | (11,969) | | | | | $ | (9,120) | | | | | $ | (17,951) | | | | | $ | (15,181) | | | | | $ | (51,253) | | | | | $ | 22,346 | | | | | $ | 11,143 | | | | | $ | 8,454 | | | | | $ | (13,128) | | |
| | |
Three Months Ended,
|
| ||||||||||||||||||||||||
| | |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
|
Total Cumulative Enrollments (in thousands)
|
| |
3,203
|
| |
3,657
|
| |
4,157
|
| |
4,673
|
| |
5,012
|
| |
5,037
|
| |
5,118
|
| |
5,249
|
| |
5,562
|
|
Total Cumulative Platform Uses (in thousands)
|
| |
30,557
|
| |
36,170
|
| |
42,132
|
| |
49,003
|
| |
54,799
|
| |
55,276
|
| |
56,681
|
| |
58,375
|
| |
60,792
|
|
Annual CLEAR Plus Net Member Retention
|
| |
88.5%
|
| |
87.1%
|
| |
86.6%
|
| |
86.2%
|
| |
84.6%
|
| |
83.5%
|
| |
81.2%
|
| |
78.8%
|
| |
77.2%
|
|
Total Bookings (in millions)
|
| |
$50.0
|
| |
$56.4
|
| |
$64.2
|
| |
$65.5
|
| |
$69.0
|
| |
$34.6
|
| |
$52.5
|
| |
$55.0
|
| |
$62.1
|
|
(In thousands)
|
| |
Three Months Ended,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |||||||||||||||||||||||||||||
Net income/(loss)
|
| | | $ | (11,969) | | | | | $ | (9,120) | | | | | $ | (17,951) | | | | | $ | (15,181) | | | | | $ | (51,253) | | | | | $ | 22,346 | | | | | $ | 11,143 | | | | | $ | 8,454 | | | | | $ | (13,128) | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10 | | | | | | 4 | | | | | | 2 | | | | | | 6 | | |
Interest income, net
|
| | | | (343) | | | | | | (435) | | | | | | (459) | | | | | | (705) | | | | | | (590) | | | | | | (79) | | | | | | 12 | | | | | | 45 | | | | | | 71 | | |
Depreciation and amortization
|
| | | | 1,596 | | | | | | 1,710 | | | | | | 1,839 | | | | | | 2,171 | | | | | | 2,294 | | | | | | 2,329 | | | | | | 2,322 | | | | | | 2,478 | | | | | | 2,538 | | |
Loss on asset disposal
|
| | | | 125 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 236 | | | | | | — | | |
Equity-based compensation expense
|
| | | | 2,597 | | | | | | 373 | | | | | | 8,595 | | | | | | 6,025 | | | | | | 51,725 | | | | | | 932 | | | | | | 595 | | | | | | 726 | | | | | | 1,319 | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | 1,682 | | | | | | 1,681 | | | | | | — | | | | | | — | | | | | | 444 | | | | | | 443 | | | | | | 1,893 | | |
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (477) | | | | | | (8,546) | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | (7,994) | | | | | $ | (7,472) | | | | | $ | (6,294) | | | | | $ | (6,009) | | | | | $ | 2,176 | | | | | $ | 25,538 | | | | | $ | 14,045 | | | | | $ | 3,838 | | | | | $ | (7,301) | | |
| | |
Three Months Ended,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands)
|
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |||||||||||||||||||||||||||
Net cash (used in) provided by operating activities
|
| | | $ | (1,157) | | | | | $ | 8,374 | | | | | $ | 6,390 | | | | | $ | 2,967 | | | | | $ | (41,846) | | | | | $ | (3,432) | | | | | $ | 16,808 | | | | | $ | 16,132 | | | | | $ | (335) | | |
Purchases of property and equipment
|
| | | | (3,872) | | | | | | (3,194) | | | | | | (4,790) | | | | | | (2,826) | | | | | | (4,350) | | | | | | (2,088) | | | | | | (2,743) | | | | | | (7,321) | | | | | | (8,794) | | |
Share repurchases over fair value
|
| | | | 2,253 | | | | | | — | | | | | | — | | | | | | 675 | | | | | | 49,934 | | | | | | 464 | | | | | | 67 | | | | | | 86 | | | | | | 712 | | |
Free Cash Flow
|
| | | $ | (2,776) | | | | | $ | 5,180 | | | | | $ | 1,600 | | | | | $ | 816 | | | | | $ | 3,738 | | | | | $ | (5,056) | | | | | $ | 14,132 | | | | | $ | 8,897 | | | | | $ | (8,417) | | |
(In millions)
|
| |
Three Months Ended March 31,
|
| |||||||||||||||||||||
|
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
Net cash used in operating activities
|
| | | $ | (0.3) | | | | | $ | (41.8) | | | | | $ | 41.5 | | | | | | (99)% | | |
Net cash used in investing activities
|
| | | $ | (8.9) | | | | | $ | (8.9) | | | | | $ | 0.0 | | | | | | 0% | | |
Net cash provided by (used in) financing activities
|
| | | $ | 68.8 | | | | | $ | (96.8) | | | | | $ | 165.6 | | | | | | (171)% | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | $ | 59.6 | | | | | $ | (147.5) | | | | | $ | 207.1 | | | | | | (140)% | | |
Cash, cash equivalents, and restricted cash, beginning of period
|
| | | $ | 139.1 | | | | | $ | 236.1 | | | | | $ | (97.0) | | | | | | (41)% | | |
Cash, cash equivalents, and restricted cash, end of period
|
| | | $ | 198.7 | | | | | $ | 88.6 | | | | | $ | 110.1 | | | | | | 124% | | |
(In millions)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
Net cash (used in) provided by operating activities
|
| | | $ | (12.3) | | | | | $ | 16.6 | | | | | $ | (28.9) | | | | | | (174)% | | |
Net cash used in investing activities
|
| | | $ | (21.6) | | | | | $ | (25.8) | | | | | $ | 4.2 | | | | | | 16% | | |
Net cash (used in) provided by financing activities
|
| | | $ | (63.0) | | | | | $ | 180.4 | | | | | $ | (243.4) | | | | | | (135)% | | |
Net (decrease) increase in cash, cash equivalents, and restricted cash
|
| | | $ | (97.0) | | | | | $ | 171.2 | | | | | $ | (268.2) | | | | | | (157)% | | |
Cash, cash equivalents, and restricted cash, beginning of year
|
| | | $ | 236.1 | | | | | $ | 64.9 | | | | | $ | 171.2 | | | | | | 264% | | |
Cash, cash equivalents, and restricted cash, end of year
|
| | | $ | 139.1 | | | | | $ | 236.1 | | | | | $ | (97.0) | | | | | | (41)% | | |
(In millions)
|
| |
Operating Lease
Payments |
| |||
2021
|
| | | $ | 11.9 | | |
2022
|
| | | | 13.8 | | |
2023
|
| | | | 12.6 | | |
2024
|
| | | | 9.5 | | |
2025
|
| | | | 6.5 | | |
Thereafter
|
| | | | 17.3 | | |
Total
|
| | | | 71.6 | | |
Name
|
| |
Age
|
| |
Position
|
|
Caryn Seidman-Becker
|
| |
48
|
| |
Chief Executive Officer and Chair of the Board of Directors
|
|
Kenneth Cornick
|
| |
48
|
| | President, Chief Financial Officer and Director | |
Chiranjiv S. Jouhal
|
| |
45
|
| | Chief Technology Officer | |
Richard N. Patterson Jr.
|
| |
52
|
| | Chief Information Security Officer | |
Matthew Levine
|
| |
49
|
| | General Counsel and Chief Privacy Officer | |
Maria A. Comella
|
| |
40
|
| | Head of Public Affairs | |
W. Catesby Perrin III
|
| |
39
|
| | Executive Vice President, Growth | |
Samuel Hall
|
| |
53
|
| | Chief Product Officer | |
Michael Z. Barkin
|
| |
43
|
| | Director | |
Jeffery H. Boyd
|
| |
64
|
| | Director | |
Tomago Collins
|
| |
49
|
| | Director Nominee | |
Kathryn A. Hollister
|
| |
61
|
| | Director Nominee | |
Adam Wiener
|
| |
42
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($)(1) |
| |
Nonequity
Incentive Plan Compensation ($) |
| |
All Other
Compensation ($) |
| |
Total ($)(2)
|
| |||||||||||||||||||||
Caryn Seidman-Becker
Chief Executive Officer and Chair of the Board of Directors |
| | | | 2020 | | | | | | 141,674(3) | | | | | | — | | | | | | 1,160,000 | | | | | | — | | | | | | — | | | | | | 1,301,674 | | |
Kenneth Cornick
President and Chief Financial Officer |
| | | | 2020 | | | | | | 149,432(3) | | | | | | — | | | | | | 1,160,000 | | | | | | — | | | | | | — | | | | | | 1,309,432 | | |
Richard N. Patterson Jr.
Chief Information Security Officer |
| | | | 2020 | | | | | | 40,909 | | | | | | — | | | | | | 2,900,000 | | | | | | — | | | | | | — | | | | | | 2,940,909 | | |
Name
|
| |
Grant Type(9)
|
| |
Number of
Shares or Units That Have Not Vested |
| |
Market
Value of Shares or Units That Have Not Vested ($)(8) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares or Units That Have Not Vested(7) |
| |
Equity
Incentive Plan Awards: Market Value of Unearned Shares or Units That Have Not Vested ($)(8) |
| ||||||||||||
Caryn Seidman-Becker
|
| |
Profit Units (Class A-C)(1)
|
| | | | 80,000(3) | | | | | | 1,472,000 | | | | | | 80,000(3) | | | | | | 1,472,000 | | |
| | |
RSUs (on Class C Capital Units)
|
| | | | 4,000(4) | | | | | | 1,160,000 | | | | | | — | | | | | | — | | |
Kenneth Cornick
|
| |
Profit Units (Class A-C)(2)
|
| | | | 60,000(5) | | | | | | 1,104,000 | | | | | | 60,000(5) | | | | | | 1,104,000 | | |
| | |
RSUs (on Class C Capital Units)
|
| | | | 4,000(4) | | | | | | 1,160,000 | | | | | | — | | | | | | — | | |
Richard N. Patterson Jr.
|
| |
RSUs (on Class C Capital Units)
|
| | | | 5,000(6) | | | | | | 1,450,000 | | | | | | 5,000(6) | | | | | | 1,450,000(6) | | |
Price Hurdle
(Multiple of IPO Price) |
| |
Measurement Period
(From IPO Closing) |
| |
Portion of PSUs
Eligible to Vest |
|
1.5x | | |
Second anniversary to
fifth anniversary |
| | 1/3 | |
2.0x | | |
Third anniversary to
fifth anniversary |
| | 1/3 | |
3.0x | | |
Fourth anniversary to
fifth anniversary |
| | 1/3 | |
Name(1)
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Stock
Awards ($)(2) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||
Michael Z. Barkin
|
| | | | — | | | | | | —(3) | | | | | | — | | | | | | — | | |
Jeffery H. Boyd
|
| | | | — | | | | | | 174,870(3) | | | | | | — | | | | | | 174,870 | | |
Timothy J. Brosnan
|
| | | | — | | | | | | 174,870(3) | | | | | | — | | | | | | 174,870 | | |
Adam Wiener
|
| | | | — | | | | | | 174,870(3) | | | | | | — | | | | | | 174,870 | | |
| | |
Class A Common Stock Owned (on a fully exchanged
and converted basis)(1) |
| |
Class B Common Stock Owned
(on a fully exchanged basis)(2)(3) |
| |
Combined Voting Power(4)
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Before this offering
|
| |
After this offering
assuming underwriters’ option is not exercised |
| |
After this offering
assuming underwriters’ option is exercised |
| |
Before this offering
|
| |
After this offering
|
| |
Before this
offering |
| |
After this
offering |
| |
After this
offering assuming underwriters option is exercised |
| | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Percentage
|
| |
Percentage
|
| |
Percentage
|
| | | |||||||||||||||||||||||||||||||||||||||||||
5% Equityholders | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Alclear Investments (2)(5)
|
| | | | 20,482,033 | | | | | | 15.6% | | | | | | 20,482,033 | | | | | | 14.1% | | | | | | 20,482,033 | | | | | | 14.0% | | | | | | 20,482,033 | | | | | | 73.8% | | | | | | 20,482,033 | | | | | | 73.8% | | | | | | 62.2% | | | | | | 61.0% | | | | | | 60.8% | | | | | ||||
T. Rowe Price Associates,
Inc.(6) |
| | | | 19,064,204 | | | | | | 14.5% | | | | | | 19,064,204 | | | | | | 13.2% | | | | | | 19,064,204 | | | | | | 13.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.9% | | | | | | 2.8% | | | | | | 2.8% | | | | | ||||
General Atlantic(7)
|
| | | | 14,894,012 | | | | | | 11.3% | | | | | | 14,894,012 | | | | | | 10.3% | | | | | | 14,894,012 | | | | | | 10.1% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.3% | | | | | | 2.2% | | | | | | 2.2% | | | | | ||||
William H. Miller III(8)
|
| | | | 11,552,503 | | | | | | 8.8% | | | | | | 11,552,503 | | | | | | 8.0% | | | | | | 11,552,503 | | | | | | 7.9% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.8% | | | | | | 1.7% | | | | | | 1.7% | | | | | ||||
Delta Air Lines, Inc.(9)
|
| | | | 8,277,958 | | | | | | 6.3% | | | | | | 8,277,958 | | | | | | 5.7% | | | | | | 8,277,958 | | | | | | 5.6% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.3% | | | | | | 1.2% | | | | | | 1.2% | | | | | ||||
Durable Capital Master Fund LP(10)
|
| | | | 7,366,942 | | | | | | 5.6% | | | | | | 7,366,942 | | | | | | 5.1% | | | | | | 7,366,942 | | | | | | 5.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.1% | | | | | | 1.1% | | | | | | 1.1% | | | | | ||||
Alclear Investments II(3)(11)
|
| | | | 7,270,022 | | | | | | 5.5% | | | | | | 7,270,022 | | | | | | 5.0% | | | | | | 7,270,022 | | | | | | 5.0% | | | | | | 7,270,022 | | | | | | 26.2% | | | | | | 7,270,022 | | | | | | 26.2% | | | | | | 22.1% | | | | | | 21.6% | | | | | | 21.6% | | | | | ||||
Directors and Named Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Caryn Seidman-Becker(5)
|
| | | | 20,482,033 | | | | | | 15.6% | | | | | | 20,482,033 | | | | | | 14.1% | | | | | | 20,482,033 | | | | | | 14.0% | | | | | | 20,482,033 | | | | | | 73.8% | | | | | | 20,482,033 | | | | | | 73.8% | | | | | | 62.2% | | | | | | 61.0% | | | | | | 60.8% | | | | | ||||
Kenneth Cornick(11)
|
| | | | 7,270,022 | | | | | | 5.5% | | | | | | 7,270,022 | | | | | | 5.0% | | | | | | 7,270,022 | | | | | | 5.0% | | | | | | 7,270,022 | | | | | | 26.2% | | | | | | 7,270,022 | | | | | | 26.2% | | | | | | 22.1% | | | | | | 21.6% | | | | | | 21.6% | | | | | | | | |
Richard N. Patterson Jr.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
Michael Z. Barkin
|
| | | | 179,854 | | | | | | * | | | | | | 179,854 | | | | | | * | | | | | | 179,854 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | ||||
Jeffery H. Boyd
|
| | | | 1,134,498 | | | | | | * | | | | | | 1,134,498 | | | | | | * | | | | | | 1,134,498 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | ||||
Tomago Collins
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
Kathryn A. Hollister
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
Adam Wiener
|
| | | | 181,432 | | | | | | * | | | | | | 181,432 | | | | | | * | | | | | | 181,432 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | ||||
All directors and
executive officers as a group (13 persons) |
| | | | 30,042,461 | | | | | | 22.8% | | | | | | 30,042,461 | | | | | | 20.7% | | | | | | 30,042,461 | | | | | | 20.5% | | | | | | 27,752,055 | | | | | | 100.0% | | | | | | 27,752,055 | | | | | | 100.0% | | | | | | 84.6% | | | | | | 82.9% | | | | | | 82.7% | | | | |
Name
|
| |
Number of Alclear Units
and Shares of Class C Common Stock |
| |
Number of Alclear Units
and Shares of Class D Common Stock |
| ||||||
Caryn Seidman-Becker
|
| | | | — | | | | | | 19,630,246 | | |
Kenneth Cornick
|
| | | | — | | | | | | 7,079,575 | | |
Michael Z. Barkin
|
| | | | 179,854 | | | | | | — | | |
Jeffery H. Boyd
|
| | | | 1,134,498 | | | | | | — | | |
Name
|
| |
Alclear
Units to be issued in the Reorganization Transactions |
| |
Class A
common stock to be issued in the Reorganization Transactions |
| |
Class B
common stock to be issued in the Reorganization Transactions |
| |
Class C
common stock to be issued in the Reorganization Transactions |
| |
Class D
common stock to be issued in the Reorganization Transactions |
| |||||||||||||||
Alclear Investments(1)
|
| | | | 19,630,246 | | | | | | — | | | | | | 851,787 | | | | | | — | | | | | | 19,630,246 | | |
T. Rowe Price Associates, Inc.
|
| | | | — | | | | | | 19,064,204 | | | | | | — | | | | | | — | | | | | | — | | |
General Atlantic
|
| | | | 5,908,999 | | | | | | 8,985,013 | | | | | | — | | | | | | 5,908,999 | | | | | | — | | |
William H. Miller III
|
| | | | 11,552,503 | | | | | | — | | | | | | — | | | | | | 11,552,503 | | | | | | — | | |
Delta Air Lines, Inc.
|
| | | | 8,277,958 | | | | | | — | | | | | | — | | | | | | 8,277,958 | | | | | | — | | |
Durable Capital Master Fund LP
|
| | | | — | | | | | | 7,366,942 | | | | | | — | | | | | | — | | | | | | — | | |
Alclear Investments II(2)
|
| | | | 7,079,575 | | | | | | — | | | | | | 190,447 | | | | | | — | | | | | | 7,079,575 | | |
Caryn Seidman-Becker(1)
|
| | | | 19,630,246 | | | | | | — | | | | | | 851,787 | | | | | | — | | | | | | 19,630,246 | | |
Kenneth Cornick(2)
|
| | | | 7,079,575 | | | | | | — | | | | | | 190,447 | | | | | | — | | | | | | 7,079,575 | | |
Richard N. Patterson Jr.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Z. Barkin
|
| | | | 179,854 | | | | | | — | | | | | | — | | | | | | 179,854 | | | | | | — | | |
Jeffery H. Boyd
|
| | | | 1,134,498 | | | | | | — | | | | | | — | | | | | | 1,134,498 | | | | | | — | | |
Tomago Collins
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kathryn A. Hollister
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adam Wiener
|
| | | | — | | | | | | 181,432 | | | | | | — | | | | | | — | | | | | | — | | |
Name of Underwriter
|
| |
Number
of Shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | 4,488,000 | | |
J.P. Morgan Securities LLC
|
| | | | 3,828,000 | | |
Allen & Company LLC
|
| | | | 2,112,000 | | |
Wells Fargo Securities, LLC
|
| | | | 660,000 | | |
LionTree Advisors LLC
|
| | | | 924,000 | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | | 620,400 | | |
Telsey Advisory Group LLC
|
| | | | 231,000 | | |
Centerview Partners LLC
|
| | | | 132,000 | | |
Loop Capital Markets LLC
|
| | | | 132,000 | | |
Roberts & Ryan Investments, Inc.
|
| | | | 72,600 | | |
Total
|
| | | | 13,200,000 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 1.705 | | | | | $ | 1.705 | | |
Total
|
| | | $ | 22,506,000 | | | | | $ | 25,881,900 | | |
| | |
Page
|
| |||
Clear Secure, Inc. | | | | | | | |
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
Unaudited Consolidated Financial Statements | | | | | | | |
| | | | F-5 | | | |
| | | | F-6 | | |
| Alclear Holdings, LLC and Subsidiaries | | | | | | | |
| Audited Consolidated Financial Statements | | | |||||
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
| | | | | F-10 | | | |
| | | | | F-11 | | | |
| | | | | F-12 | | | |
| | | | | F-13 | | | |
| Unaudited Consolidated Financial Statements | | | | | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | |
| | |
March 2, 2021
|
| |||
Assets | | | | | | | |
Cash
|
| | | $ | — | | |
Total assets
|
| | | $ | — | | |
Liabilities | | | | | | | |
Total Liabilities
|
| | | $ | — | | |
Shareholder’s Equity | | | | | | | |
Shareholder’s Equity
|
| | | | | | |
Class A Common stock, $0.00001 par value, 1,000 shares authorized, 0 shares issued and outstanding
|
| | | $ | — | | |
Additional paid in capital
|
| | | | — | | |
Accumulated deficit
|
| | | | — | | |
Total shareholder’s equity
|
| | | | — | | |
Total liabilities and shareholder’s equity
|
| | | $ | — | | |
| | |
March 31, 2021
|
| |
March 2, 2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash | | | | $ | — | | | | | $ | — | | |
Total assets
|
| | | $ | — | | | | | $ | — | | |
Liabilities | | | | | | | | | | | | | |
Total Liabilities
|
| | | $ | — | | | | | $ | — | | |
Shareholder’s Equity | | | | | | | | | | | | | |
Class A Common Stock, $0.00001 par value, 1,000 shares authorized, 0 shares issued and outstanding
|
| | | $ | — | | | | | $ | — | | |
Additional paid in capital
|
| | | $ | — | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | — | | | | | $ | — | | |
Total shareholder’s equity
|
| | | $ | — | | | | | $ | — | | |
Total liabilities and shareholder’s equity
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 116,226 | | | | | $ | 213,885 | | |
Accounts receivable
|
| | | | 912 | | | | | | 1,113 | | |
Marketable debt securities
|
| | | | 37,813 | | | | | | 33,383 | | |
Prepaid Revenue Share fee
|
| | | | 5,475 | | | | | | 7,852 | | |
Prepaid expenses and other current assets
|
| | | | 11,210 | | | | | | 5,309 | | |
Total current assets
|
| | | | 171,636 | | | | | | 261,542 | | |
Property and equipment, net
|
| | | | 35,241 | | | | | | 26,932 | | |
Intangible assets, net
|
| | | | 1,564 | | | | | | 1,157 | | |
Restricted cash
|
| | | | 22,856 | | | | | | 22,166 | | |
Other assets
|
| | | | 971 | | | | | | 7,073 | | |
Total assets
|
| | | $ | 232,268 | | | | | $ | 318,870 | | |
Liabilities, redeemable capital units, and members’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 8,518 | | | | | $ | 7,135 | | |
Accrued liabilities
|
| | | | 18,304 | | | | | | 18,295 | | |
Warrant liability
|
| | | | 17,740 | | | | | | 16,853 | | |
Deferred revenue
|
| | | | 101,542 | | | | | | 121,339 | | |
Total current liabilities
|
| | | | 146,104 | | | | | | 163,622 | | |
Deferred rent
|
| | | | 3,809 | | | | | | 3,347 | | |
Total liabilities
|
| | | | 149,913 | | | | | | 166,969 | | |
Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
Redeemable Class A capital units, 261,942 and 316,785 capital units authorized, and 261,942 and 316,785 capital units issued and outstanding at December 31, 2020 and 2019, respectively
|
| | | | 2,620 | | | | | | 3,168 | | |
Redeemable Class B capital units, 5,361,085 and 5,484,013 capital units authorized, and 4,621,459 and 4,759,569 capital units issued and outstanding at December 31, 2020 and 2019, respectively
|
| | | | 566,631 | | | | | | 432,062 | | |
Total redeemable capital units
|
| | | | 569,251 | | | | | | 435,230 | | |
Members’ deficit: | | | | | | | | | | | | | |
Class C capital units, 21,042 capital units authorized, and 0 capital units issued and outstanding at December 31, 2020 and 2019
|
| | | | — | | | | | | — | | |
Profit units, 1,868,322 and 2,113,008 profit units authorized, and 1,868,322 and 2,113,008 profit units issued and outstanding at December 31, 2020 and 2019, respectively
|
| | | | 7,846 | | | | | | 8,022 | | |
Accumulated other comprehensive income
|
| | | | 27 | | | | | | 3 | | |
Accumulated deficit
|
| | | | (494,769) | | | | | | (291,354) | | |
Total members’ deficit
|
| | | | (486,896) | | | | | | (283,329) | | |
Total redeemable capital units and members’ deficit
|
| | | | 82,355 | | | | | | 151,901 | | |
Total liabilities, redeemable capital units, and members’ deficit
|
| | | $ | 232,268 | | | | | $ | 318,870 | | |
| | |
Year Ended
|
| |||||||||
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Revenue | | | | $ | 230,796 | | | | | $ | 192,284 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of revenue share fee
|
| | | | 33,191 | | | | | | 32,288 | | |
Cost of direct salaries and benefits
|
| | | | 40,524 | | | | | | 60,030 | | |
Research and development
|
| | | | 32,038 | | | | | | 21,222 | | |
Sales and marketing
|
| | | | 16,381 | | | | | | 36,014 | | |
General and administrative
|
| | | | 118,168 | | | | | | 91,577 | | |
Depreciation and amortization
|
| | | | 9,423 | | | | | | 7,316 | | |
Operating loss
|
| | | | (18,929) | | | | | | (56,163) | | |
Other income: | | | | | | | | | | | | | |
Interest income, net
|
| | | | 612 | | | | | | 1,942 | | |
Other income
|
| | | | 9,023 | | | | | | — | | |
Loss before tax
|
| | | | (9,294) | | | | | | (54,221) | | |
Income tax (expense) benefit
|
| | | | (16) | | | | | | — | | |
Net loss
|
| | | $ | (9,310) | | | | | $ | (54,221) | | |
| | |
Year Ended
|
| |||||||||
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Net loss
|
| | | $ | (9,310) | | | | | $ | (54,221) | | |
Other comprehensive income
|
| | | | | | | | | | | | |
Unrealized gain on fair value of marketable debt securities, net of tax
of $0 and $0 |
| | | | 24 | | | | | | 19 | | |
Total other comprehensive income
|
| | | | 24 | | | | | | 19 | | |
Comprehensive loss
|
| | | $ | (9,286) | | | | | $ | (54,202) | | |
| | |
Redeemable Capital Units
|
| |
Members’ Deficit
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A Units
|
| |
Class B Units
|
| |
Class C Units
|
| |
Profit Units*
|
| |
Accumulated
other comprehensive gain |
| |
Accumulated
deficit |
| |
Members’
deficit total |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Units |
| |
Amount
|
| |
Number of
Units |
| |
Amount
|
| |
Number of
Units |
| |
Amount
|
| |
Number of
Profit Units |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2019
|
| | | | 365,285 | | | | | $ | 3,653 | | | | | | 4,039,104 | | | | | $ | 226,397 | | | | | | — | | | | | $ | — | | | | | | 1,941,232 | | | | | $ | 6,652 | | | | | $ | (16) | | | | | $ | (225,602) | | | | | $ | (218,966) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (54,221) | | | | | | (54,221) | | |
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19 | | | | | | — | | | | | | 19 | | |
Issuance of member units, net of costs
|
| | | | — | | | | | | — | | | | | | 720,465 | | | | | | 192,442 | | | | | | — | | | | | | — | | | | | | 231,622 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase and retirement of capital units
|
| | | | (48,500) | | | | | | (485) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,428) | | | | | | (10,428) | | |
Repurchase, forfeitures and retirement of profit units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (59,846) | | | | | | (70) | | | | | | — | | | | | | (1,103) | | | | | | (1,173) | | |
Warrant expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 13,223 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,440 | | | | | | — | | | | | | — | | | | | | 1,440 | | |
Balance, December 31, 2019
|
| | | | 316,785 | | | | | $ | 3,168 | | | | | | 4,759,569 | | | | | $ | 432,062 | | | | | | — | | | | | $ | — | | | | | | 2,113,008 | | | | | $ | 8,022 | | | | | $ | 3 | | | | | $ | (291,354) | | | | | $ | (283,329) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,310) | | | | | | (9,310) | | |
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24 | | | | | | — | | | | | | 24 | | |
Issuance of member units, net of costs
|
| | | | — | | | | | | — | | | | | | 539,277 | | | | | | 146,652 | | | | | | — | | | | | | — | | | | | | 188,328 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase and retirement of capital units
|
| | | | (54,843) | | | | | | (548) | | | | | | (677,387) | | | | | | (14,053) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (183,102) | | | | | | (183,102) | | |
Repurchase, forfeiture and retirement of profit units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (433,014) | | | | | | (1,633) | | | | | | — | | | | | | (11,003) | | | | | | (12,636) | | |
Warrant expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,970 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,457 | | | | | | — | | | | | | — | | | | | | 1,457 | | |
Balance, December 31, 2020
|
| | | | 261,942 | | | | | $ | 2,620 | | | | | | 4,621,459 | | | | | $ | 566,631 | | | | | | — | | | | | $ | — | | | | | | 1,868,322 | | | | | $ | 7,846 | | | | | $ | 27 | | | | | $ | (494,769) | | | | | $ | (486,896) | | |
| | |
Year Ended
|
| |||||||||
|
December 31,
2020 |
| |
December 31,
2019 |
| ||||||||
Cash flows (used in) provided by operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (9,310) | | | | | $ | (54,221) | | |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 9,423 | | | | | | 7,316 | | |
Loss on asset disposal
|
| | | | 238 | | | | | | 125 | | |
Equity-based compensation
|
| | | | 3,427 | | | | | | 14,662 | | |
Warrant liability
|
| | | | 887 | | | | | | 3,363 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 201 | | | | | | (401) | | |
Prepaid expenses and other assets
|
| | | | 1,103 | | | | | | (5,202) | | |
Prepaid Revenue Share fee
|
| | | | 2,377 | | | | | | (1,469) | | |
Accounts payable
|
| | | | 404 | | | | | | (2,233) | | |
Accrued liabilities
|
| | | | (1,753) | | | | | | 8,238 | | |
Deferred revenue
|
| | | | (19,797) | | | | | | 43,752 | | |
Deferred rent
|
| | | | 462 | | | | | | 2,644 | | |
Net cash (used in) provided by operating activities
|
| | | | (12,338) | | | | | | 16,574 | | |
Cash flows (used in) provided by investing activities: | | | | | | | | | | | | | |
Purchases of marketable debt securities
|
| | | | (170,625) | | | | | | (101,071) | | |
Sales of marketable debt securities
|
| | | | 166,219 | | | | | | 90,475 | | |
Issuance of loan
|
| | | | (250) | | | | | | — | | |
Purchases of property and equipment
|
| | | | (16,502) | | | | | | (14,682) | | |
Capitalized intangible assets
|
| | | | (424) | | | | | | (502) | | |
Net cash used in investing activities
|
| | | | (21,582) | | | | | | (25,780) | | |
Cash flows (used in) provided by financing activities: | | | | | | | | | | | | | |
Repurchase of members’ units
|
| | | | (210,339) | | | | | | (12,085) | | |
Proceeds from issuance of members’ units, net of cost
|
| | | | 147,942 | | | | | | 192,442 | | |
Payment of financing costs
|
| | | | (652) | | | | | | — | | |
Net cash (used in) provided by financing activities
|
| | | | (63,049) | | | | | | 180,357 | | |
Net (decrease) increase in cash, cash equivalents, and restricted cash
|
| | | | (96,969) | | | | | | 171,151 | | |
Cash, cash equivalents, and restricted cash, beginning of year
|
| | | | 236,051 | | | | | | 64,900 | | |
Cash, cash equivalents, and restricted cash, end of year
|
| | | $ | 139,082 | | | | | $ | 236,051 | | |
Cash and cash equivalents
|
| | | $ | 116,226 | | | | | $ | 213,885 | | |
Restricted cash
|
| | | | 22,856 | | | | | | 22,166 | | |
Total cash, cash equivalents, and restricted cash
|
| | | $ | 139,082 | | | | | $ | 236,051 | | |
| | |
2020
|
| |
2019
|
| ||||||
Balance, beginning of year
|
| | | $ | 121,339 | | | | | $ | 77,696 | | |
Deferral of revenue
|
| | | | 210,174 | | | | | | 233,561 | | |
Recognition of unearned revenue
|
| | | | (229,971) | | | | | | (189,918) | | |
Balance, end of year
|
| | | $ | 101,542 | | | | | $ | 121,339 | | |
| | |
2020
|
| |
2019
|
| ||||||
Prepaid software licenses
|
| | | $ | 5,504 | | | | | $ | 2,344 | | |
Coronavirus aid, relief, and economic security act retention credit
|
| | | | 2,036 | | | | | | — | | |
Other current assets
|
| | | | 3,670 | | | | | | 2,965 | | |
Total
|
| | | $ | 11,210 | | | | | $ | 5,309 | | |
| | |
2020
|
| |
2019
|
| ||||||
Due within 1 year
|
| | | $ | 37,813 | | | | | $ | 33,383 | | |
Total marketable debt securities
|
| | | $ | 37,813 | | | | | $ | 33,383 | | |
| | |
For the Year Ended December 31, 2020
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial paper
|
| | | $ | 11,936 | | | | | $ | 1 | | | | | $ | (5) | | | | | $ | 11,932 | | |
U.S. Treasuries
|
| | | | 20,442 | | | | | | 2 | | | | | | — | | | | | | 20,444 | | |
Corporate bonds
|
| | | | 5,354 | | | | | | 35 | | | | | | (9) | | | | | | 5,380 | | |
Money market funds
|
| | | | 57 | | | | | | — | | | | | | — | | | | | | 57 | | |
Total marketable debt securities
|
| | | $ | 37,789 | | | | | $ | 38 | | | | | $ | (14) | | | | | $ | 37,813 | | |
| | |
For the Year Ended December 31, 2019
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial paper
|
| | | $ | 10,158 | | | | | $ | 15 | | | | | $ | (2) | | | | | $ | 10,171 | | |
Corporate bonds
|
| | | | 23,157 | | | | | | 10 | | | | | | (4) | | | | | | 23,163 | | |
Money market funds
|
| | | | 49 | | | | | | — | | | | | | — | | | | | | 49 | | |
Total marketable debt securities
|
| | | $ | 33,364 | | | | | $ | 25 | | | | | $ | (6) | | | | | $ | 33,383 | | |
| | |
Fair Value as of December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Commercial paper
|
| | | $ | — | | | | | $ | 11,932 | | | | | $ | — | | | | | $ | 11,932 | | |
U.S. Treasuries
|
| | | | 5,380 | | | | | | — | | | | | | — | | | | | | 5,380 | | |
Corporate bonds
|
| | | | 20,444 | | | | | | — | | | | | | — | | | | | | 20,444 | | |
Total assets in the fair value hierarchy
|
| | | | 25,824 | | | | | | 11,932 | | | | | | — | | | | | | 37,756 | | |
Money market funds measured at NAV(a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 57 | | |
Total investments at fair value
|
| | | $ | 25,824 | | | | | $ | 11,932 | | | | | $ | — | | | | | $ | 37,813 | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | (17,740) | | | | | | (17,740) | | |
Total warrant liability at fair value
|
| | | $ | — | | | | | $ | — | | | | | $ | (17,740) | | | | | $ | (17,740) | | |
| | |
Fair Value as of December 31, 2019
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Commercial paper
|
| | | $ | — | | | | | $ | 10,171 | | | | | $ | — | | | | | $ | 10,171 | | |
Corporate bonds
|
| | | | 23,163 | | | | | | — | | | | | | — | | | | | | 23,163 | | |
Total assets in the fair value hierarchy
|
| | | | 23,163 | | | | | | 10,171 | | | | | | — | | | | | | 33,334 | | |
Money market funds measured at NAV(a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 49 | | |
Total investments at fair value
|
| | | $ | 23,163 | | | | | $ | 10,171 | | | | | $ | — | | | | | $ | 33,383 | | |
Warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | (16,853) | | | | | $ | (16,853) | | |
Total warrant liability at fair value
|
| | | $ | — | | | | | $ | — | | | | | $ | (16,853) | | | | | $ | (16,853) | | |
| | |
2020
|
| |
2019
|
| ||||||
Balance as of January 1
|
| | | $ | (16,853) | | | | | $ | (13,490) | | |
Warrants issued
|
| | | | — | | | | | | — | | |
Warrants exercised
|
| | | | — | | | | | | — | | |
Fair value adjustments
|
| | | | (887) | | | | | | (3,363) | | |
Balance as of December 31
|
| | | $ | (17,740) | | | | | $ | (16,853) | | |
| | |
Depreciation
Period in Years |
| |
2020
|
| |
2019
|
| ||||||
Internally developed software
|
| |
5
|
| | | $ | 23,545 | | | | | $ | 16,110 | | |
Acquired software
|
| |
3
|
| | | | 7,538 | | | | | | 6,662 | | |
Equipment
|
| |
5
|
| | | | 18,210 | | | | | | 14,798 | | |
Leasehold improvements
|
| |
1–10
|
| | | | 6,548 | | | | | | 5,332 | | |
Furniture and fixtures
|
| |
5
|
| | | | 2,181 | | | | | | 2,116 | | |
Construction in progress
|
| | | | | | | 7,255 | | | | | | 2,605 | | |
Total property and equipment, cost
|
| | | | | | | 65,277 | | | | | | 47,623 | | |
Less accumulated depreciation
|
| | | | | | | (30,036) | | | | | | (20,691) | | |
Total property and equipment, net
|
| | | | | | $ | 35,241 | | | | | $ | 26,932 | | |
| | |
Amortization
Period in Years |
| |
2020
|
| |
2019
|
| |||||||||
Patents
|
| | | | 20 | | | | | $ | 1,293 | | | | | $ | 869 | | |
Other indefinite lived intangible assets
|
| | | | | | | | | | 310 | | | | | | 310 | | |
Total intangible assets, cost
|
| | | | | | | | | | 1,603 | | | | | | 1,179 | | |
Less amortization
|
| | | | | | | | | | (39) | | | | | | (22) | | |
Intangible assets, net
|
| | | | | | | | | $ | 1,564 | | | | | $ | 1,157 | | |
| | |
2020
|
| |
2019
|
| ||||||
Security deposits
|
| | | $ | 171 | | | | | $ | 374 | | |
Credit card reserve receivables
|
| | | | — | | | | | | 5,182 | | |
Loan fees
|
| | | | 279 | | | | | | — | | |
Certificates of deposit
|
| | | | 459 | | | | | | 459 | | |
Other long-term assets
|
| | | | 62 | | | | | | 1,058 | | |
Total
|
| | | $ | 971 | | | | | $ | 7,073 | | |
| | |
2020
|
| |
2019
|
| ||||||
Accrued compensation and benefits
|
| | | $ | 9,626 | | | | | $ | 7,679 | | |
Other accrued liabilities
|
| | | | 8,678 | | | | | | 10,616 | | |
Total
|
| | | $ | 18,304 | | | | | $ | 18,295 | | |
| | |
2020
|
| |
2019
|
|
Exercise price
|
| |
$36.74
|
| |
$36.74
|
|
Expected life
|
| |
3 years
|
| |
4 years
|
|
Volatility
|
| |
35.10%
|
| |
27.20%
|
|
Risk free interest rate
|
| |
0.20%
|
| |
1.80%
|
|
| | |
2019
|
|
Exercise price
|
| |
$225
|
|
Expected life
|
| |
3 years
|
|
Volatility
|
| |
25%
|
|
Risk free interest rate
|
| |
1.80%
|
|
| | |
2020
|
| |
2019
|
| ||||||
Employee profit units compensation: | | | | | | | | | | | | | |
Cost of direct salaries and benefits
|
| | | $ | 51 | | | | | $ | — | | |
General and administrative
|
| | | | 1,056 | | | | | | 1,236 | | |
Research and development
|
| | | | 317 | | | | | | 193 | | |
Sales and marketing
|
| | | | 34 | | | | | | 11 | | |
| | |
Units
|
| |
Weighted-
Average Grant-Date Fair Value |
| ||||||
Unvested balance, January 1, 2020
|
| | | | 713,307 | | | | | $ | 13.51 | | |
Granted
|
| | | | 188,328 | | | | | | 10.89 | | |
Vested
|
| | | | (60,035) | | | | | | 1.12 | | |
Forfeited
|
| | | | (148,600) | | | | | | 8.42 | | |
Unvested balance, December 31, 2020
|
| | | | 693,000 | | | | | $ | 14.96 | | |
| | |
2020
|
| |
2019
|
| ||||||
Tax expense (benefit) at U.S. statutory rate
|
| | | | 21% | | | | | | 21% | | |
Effect of flow-through entity
|
| | | | (21)% | | | | | | (21)% | | |
State taxes
|
| | | | 0.3% | | | | | | 0.7% | | |
Remeasurement of state tax
|
| | | | 0.5% | | | | | | 0.0% | | |
Permanent differences
|
| | | | (2.2)% | | | | | | (0.3)% | | |
Valuation allowance
|
| | | | 1.2% | | | | | | (0.4)% | | |
Effective income tax rate
|
| | | | (0.2)% | | | | | | 0.0% | | |
Deferred Taxes
|
| |
2020
|
| |
2019
|
| ||||||
Deferred rent
|
| | | $ | 13 | | | | | $ | 26 | | |
Reserves
|
| | | | 8 | | | | | | — | | |
Other
|
| | | | 1 | | | | | | 3 | | |
Net operating loss
|
| | | | 333 | | | | | | 442 | | |
Gross deferred tax assets
|
| | | | 355 | | | | | | 471 | | |
Depreciation and amortization
|
| | | | (131) | | | | | | (147) | | |
Prepaid expenses and other
|
| | | | (20) | | | | | | (24) | | |
Gross deferred tax liabilities
|
| | | | (151) | | | | | | (171) | | |
Deferred income tax assets before valuation allowance
|
| | | | 204 | | | | | | 300 | | |
Valuation allowance
|
| | | | (204) | | | | | | (300) | | |
Net deferred tax asset (liability)
|
| | | $ | — | | | | | $ | — | | |
| | |
Operating
Lease Payments |
| |||
2021
|
| | | $ | 15,215 | | |
2022
|
| | | | 13,696 | | |
2023
|
| | | | 12,479 | | |
2024
|
| | | | 9,372 | | |
2025
|
| | | | 6,386 | | |
Thereafter
|
| | | | 17,274 | | |
Total
|
| | | $ | 74,422 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 175,730 | | | | | $ | 116,226 | | |
Accounts receivable
|
| | | | 1,077 | | | | | | 912 | | |
Marketable debt securities
|
| | | | 37,750 | | | | | | 37,813 | | |
Prepaid Revenue Share fee
|
| | | | 6,273 | | | | | | 5,475 | | |
Prepaid expenses and other current assets
|
| | | | 15,640 | | | | | | 11,210 | | |
Total current assets
|
| | | | 236,470 | | | | | | 171,636 | | |
Property and equipment, net
|
| | | | 39,230 | | | | | | 35,241 | | |
Intangible assets, net
|
| | | | 1,764 | | | | | | 1,564 | | |
Restricted cash
|
| | | | 22,929 | | | | | | 22,856 | | |
Other assets
|
| | | | 1,109 | | | | | | 971 | | |
Total assets
|
| | | $ | 301,502 | | | | | $ | 232,268 | | |
Liabilities, redeemable capital units, and members’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 6,127 | | | | | $ | 8,518 | | |
Accrued liabilities
|
| | | | 19,035 | | | | | | 18,304 | | |
Warrant liabilities
|
| | | | 19,922 | | | | | | 17,740 | | |
Deferred revenue
|
| | | | 113,070 | | | | | | 101,542 | | |
Total current liabilities
|
| | | | 158,154 | | | | | | 146,104 | | |
Deferred rent
|
| | | | 3,667 | | | | | | 3,809 | | |
Total liabilities
|
| | | | 161,821 | | | | | | 149,913 | | |
Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
Redeemable Class A Capital Units, 261,942 units authorized, issued and outstanding at March 31, 2021 and December 31, 2020
|
| | | | 2,620 | | | | | | 2,620 | | |
Redeemable Class B Capital Units, 5,387,947 and 5,361,085 units authorized, and 4,892,713 and 4,621,459 units issued and outstanding at March 31, 2021 and December 31, 2020, respectively
|
| | | | 648,040 | | | | | | 566,631 | | |
Total redeemable capital units
|
| | | | 650,660 | | | | | | 569,251 | | |
Members’ deficit: | | | | | | | | | | | | | |
Class C Capital Units, 21,042 units authorized, and 0 units issued and outstanding at March 31, 2021 and December 31, 2020
|
| | | | — | | | | | | — | | |
Profit units, 1,797,075 and 1,868,322 units authorized, issued and outstanding at March 31, 2021 and December 31, 2020, respectively
|
| | | | 8,117 | | | | | | 7,846 | | |
Accumulated other comprehensive income
|
| | | | 52 | | | | | | 27 | | |
Accumulated deficit
|
| | | | (519,148) | | | | | | (494,769) | | |
Total members’ deficit
|
| | | | (510,979) | | | | | | (486,896) | | |
Total redeemable capital units and members’ deficit
|
| | | | 139,681 | | | | | | 82,355 | | |
Total liabilities, redeemable capital units, and members’ deficit
|
| | | $ | 301,502 | | | | | $ | 232,268 | | |
| | |
Three Months Ended
|
| |||||||||
| | |
March 31,
2021 |
| |
March 31,
2020 |
| ||||||
Revenue | | | | $ | 50,558 | | | | | $ | 61,288 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of revenue share fee
|
| | | | 7,769 | | | | | | 10,136 | | |
Cost of direct salaries and benefits
|
| | | | 12,149 | | | | | | 17,519 | | |
Research and development
|
| | | | 9,005 | | | | | | 11,616 | | |
Sales and marketing
|
| | | | 4,956 | | | | | | 6,696 | | |
General and administrative
|
| | | | 27,192 | | | | | | 64,870 | | |
Depreciation and amortization
|
| | | | 2,538 | | | | | | 2,294 | | |
Operating loss
|
| | | | (13,051) | | | | | | (51,843) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income, net
|
| | | | (71) | | | | | | 590 | | |
Loss before tax
|
| | | | (13,122) | | | | | | (51,253) | | |
Income tax expense
|
| | | | (6) | | | | | | — | | |
Net loss
|
| | | $ | (13,128) | | | | | $ | (51,253) | | |
| | |
Three Months Ended
|
| |||||||||
| | |
March 31,
2021 |
| |
March 31,
2020 |
| ||||||
Net loss
|
| | | $ | (13,128) | | | | | $ | (51,253) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | |
Unrealized gain (loss) on fair value of marketable debt securities, net of tax of
$0 and $0 |
| | | $ | 25 | | | | | $ | (64) | | |
Total other comprehensive income (loss)
|
| | | $ | 25 | | | | | $ | (64) | | |
Comprehensive loss
|
| | | $ | (13,103) | | | | | $ | (51,317) | | |
| | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Redeemable Capital Units
|
| | |
Members’ Deficit
|
| | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Class A Units
|
| | |
Class B Units
|
| | |
Class C Units
|
| | |
Profit Units*
|
| | |
Accumulated
other comprehensive gain (loss) |
| | |
Accumulated
deficit |
| | |
Members’
deficit total |
| | | | | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Number of
Units |
| | |
Amount
|
| | |
Number of
Units |
| | |
Amount
|
| | |
Number of
Units |
| | |
Amount
|
| | |
Number of
Profit Units |
| | |
Amount
|
| | | | | |||||||||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2020
|
| | | | | 316,785 | | | | | | $ | 3,168 | | | | | | | 4,759,569 | | | | | | $ | 432,062 | | | | | | | — | | | | | | | | | | | | | | 2,113,008 | | | | | | $ | 8,022 | | | | | | $ | 3 | | | | | | $ | (291,354) | | | | | | | (283,329) | | | | | ||
Net loss
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (51,253) | | | | | | | (51,253) | | | | | ||
Other comprehensive loss
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (64) | | | | | | | — | | | | | | | (64) | | | | | ||
Issuance of member units, net of costs
|
| | | | | — | | | | | | | — | | | | | | | 422,039 | | | | | | | 113,944 | | | | | | | — | | | | | | | — | | | | | | | 37,700 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | ||
Repurchase and retirement of capital units
|
| | | | | (54,843) | | | | | | | (548) | | | | | | | (677,387) | | | | | | | (14,053) | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (183,102) | | | | | | | (183,102) | | | | | ||
Repurchase, forfeitures and retirement of profit units
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (328,834) | | | | | | | (1,630) | | | | | | | — | | | | | | | (10,829) | | | | | | | (12,459) | | | | | ||
Warrant expense
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | 1,441 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | ||
Equity-based compensation
expense |
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 351 | | | | | | | — | | | | | | | — | | | | | | | 351 | | | | | ||
Balance, March 31, 2020
|
| | | | | 261,942 | | | | | | $ | 2,620 | | | | | | | 4,504,221 | | | | | | $ | 533,394 | | | | | | | — | | | | | | $ | — | | | | | | | 1,821,874 | | | | | | $ | 6,743 | | | | | | $ | (61) | | | | | | $ | (536,538) | | | | | | | (529,856) | | | | | ||
Balance, January 1, 2021
|
| | | | | 261,942 | | | | | | | 2,620 | | | | | | | 4,621,459 | | | | | | | 566,631 | | | | | | | — | | | | | | | — | | | | | | | 1,868,322 | | | | | | | 7,846 | | | | | | | 27 | | | | | | | (494,769) | | | | | | | (486,896) | | | | | ||
Net loss
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (13,128) | | | | | | | (13,128) | | | | | ||
Other comprehensive income
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 25 | | | | | | | — | | | | | | | 25 | | | | | ||
Issuance of member units, net of costs
|
| | | | | — | | | | | | | — | | | | | | | 283,123 | | | | | | | 81,567 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | ||
Repurchase and retirement of capital units
|
| | | | | — | | | | | | | — | | | | | | | (11,869) | | | | | | | (439) | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (3,005) | | | | | | | (3,005) | | | | | ||
Repurchase, forfeitures and retirement of profit units
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (71,247) | | | | | | | (56) | | | | | | | — | | | | | | | (8,246) | | | | | | | (8,302) | | | | | ||
Warrant expense
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | 281 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | ||
Equity-based compensation
expense |
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 327 | | | | | | | — | | | | | | | — | | | | | | | 327 | | | | | ||
Balance, March 31, 2021
|
| | | | | 261,942 | | | | | | $ | 2,620 | | | | | | | 4,892,713 | | | | | | $ | 648,040 | | | | | | | — | | | | | | $ | — | | | | | | | 1,797,075 | | | | | | $ | 8,117 | | | | | | | 52 | | | | | | $ | (519,148) | | | | | | | (510,979) | | | | |
| | |
Three Months Ended
|
| |||||||||
| | |
March 31,
2021 |
| |
March 31,
2020 |
| ||||||
Cash flows used in operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (13,128) | | | | | $ | (51,253) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 2,538 | | | | | | 2,294 | | |
Equity-based compensation
|
| | | | 608 | | | | | | 1,792 | | |
Warrant liabilities
|
| | | | 1,893 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (165) | | | | | | (40) | | |
Prepaid expenses and other current assets
|
| | | | (2,885) | | | | | | 1,625 | | |
Prepaid Revenue Share fee
|
| | | | (798) | | | | | | 63 | | |
Accounts payable
|
| | | | (1,150) | | | | | | 2,255 | | |
Accrued liabilities
|
| | | | 1,366 | | | | | | (6,771) | | |
Deferred revenue
|
| | | | 11,528 | | | | | | 7,666 | | |
Deferred rent
|
| | | | (142) | | | | | | 523 | | |
Net cash used in operating activities
|
| | | | (335) | | | | | | (41,846) | | |
Cash flows used in investing activities: | | | | | | | | | | | | | |
Purchases of marketable debt securities
|
| | | | (47,002) | | | | | | (25,412) | | |
Sales of marketable debt securities
|
| | | | 47,090 | | | | | | 21,325 | | |
Issuance of loan
|
| | | | — | | | | | | (250) | | |
Purchases of property and equipment
|
| | | | (8,794) | | | | | | (4,350) | | |
Capitalized intangible assets
|
| | | | (204) | | | | | | (169) | | |
Net cash used in investing activities
|
| | | | (8,910) | | | | | | (8,856) | | |
Cash flows provided by (used in) financing activities: | | | | | | | | | | | | | |
Repurchase of members’ deficit
|
| | | | (11,744) | | | | | | (210,162) | | |
Proceeds from issuance of members’ deficit, net of cost
|
| | | | 80,277 | | | | | | 113,944 | | |
Issuance of warrants
|
| | | | 289 | | | | | | — | | |
Payment of financing costs
|
| | | | — | | | | | | (577) | | |
Net cash provided by (used in) financing activities
|
| | | | 68,822 | | | | | | (96,795) | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | | 59,577 | | | | | | (147,497) | | |
Cash, cash equivalents, and restricted cash, beginning of period
|
| | | | 139,082 | | | | | | 236,051 | | |
Cash, cash equivalents, and restricted cash, end of period
|
| | | $ | 198,659 | | | | | $ | 88,554 | | |
Cash and cash equivalents
|
| | | $ | 175,730 | | | | | $ | 66,337 | | |
Restricted cash
|
| | | | 22,929 | | | | | | 22,217 | | |
Total cash, cash equivalents, and restricted cash
|
| | | $ | 198,659 | | | | | $ | 88,554 | | |
| | |
2021
|
| |
2020
|
| ||||||
Balance, January 1
|
| | | $ | 101,542 | | | | | $ | 121,399 | | |
Deferral of revenue
|
| | | | 62,057 | | | | | | 68,898 | | |
Recognition of unearned revenue
|
| | | | (50,529) | | | | | | (61,292) | | |
Balance, March 31
|
| | | $ | 113,070 | | | | | $ | 129,005 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Prepaid software licenses
|
| | | $ | 5,363 | | | | | $ | 5,504 | | |
Coronavirus aid, relief, and economic security act retention credit
|
| | | | 2,036 | | | | | | 2,036 | | |
Deferred issuance costs
|
| | | | 1,682 | | | | | | — | | |
Other current assets
|
| | | | 6,559 | | | | | | 3,670 | | |
Total
|
| | | $ | 15,640 | | | | | $ | 11,210 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Due within 1 year
|
| | | $ | 37,750 | | | | | $ | 37,813 | | |
Total marketable debt securities
|
| | | $ | 37,750 | | | | | $ | 37,813 | | |
| | |
Fair Value as of March 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Commercial paper
|
| | | $ | — | | | | | $ | 15,440 | | | | | $ | — | | | | | $ | 15,440 | | |
U.S. Treasuries
|
| | | | 18,935 | | | | | | — | | | | | | — | | | | | | 18,935 | | |
Corporate bonds
|
| | | | — | | | | | | 3,256 | | | | | | — | | | | | | 3,256 | | |
Total assets in the fair value hierarchy
|
| | | | 18,935 | | | | | | 18,696 | | | | | | — | | | | | | 37,631 | | |
Money market funds measured at NAV(a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 119 | | |
Total investments at fair value
|
| | | $ | 18,935 | | | | | $ | 18,696 | | | | | $ | — | | | | | $ | 37,750 | | |
Warrant liabilities
|
| | | | — | | | | | | — | | | | | | (19,922) | | | | | | (19,922) | | |
Total warrant liabilities at fair value
|
| | | $ | — | | | | | $ | — | | | | | $ | (19,922) | | | | | $ | (19,922) | | |
| | |
Fair Value as of December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Commercial paper
|
| | | $ | — | | | | | $ | 11,932 | | | | | $ | — | | | | | $ | 11,932 | | |
U.S. Treasuries
|
| | | | 5,380 | | | | | | — | | | | | | — | | | | | | 5,380 | | |
Corporate bonds
|
| | | | — | | | | | | 20,444 | | | | | | — | | | | | | 20,444 | | |
Total assets in the fair value hierarchy
|
| | | | 5,380 | | | | | | 32,376 | | | | | | — | | | | | | 37,756 | | |
Money market funds measured at NAV(a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 57 | | |
Total investments at fair value
|
| | | $ | 5,380 | | | | | $ | 32,376 | | | | | $ | — | | | | | $ | 37,813 | | |
Warrant liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | (17,740) | | | | | $ | (17,740) | | |
Total warrant liabilities at fair value
|
| | | $ | — | | | | | $ | — | | | | | $ | (17,740) | | | | | $ | (17,740) | | |
| | |
2021
|
| |
2020
|
| ||||||
Balance as of January 1
|
| | | $ | (17,740) | | | | | $ | (16,853) | | |
Warrants issued
|
| | | | (289) | | | | | | — | | |
Warrants exercised
|
| | | | — | | | | | | — | | |
Fair value adjustments
|
| | | | (1,893) | | | | | | — | | |
Balance as of March 31
|
| | | $ | (19,922) | | | | | $ | (16,853) | | |
| | |
Depreciation
Period in Years |
| |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Internally developed software
|
| |
5
|
| | | $ | 27,486 | | | | | $ | 23,545 | | |
Acquired software
|
| |
3
|
| | | | 7,538 | | | | | | 7,538 | | |
Equipment
|
| |
5
|
| | | | 18,659 | | | | | | 18,210 | | |
Leasehold improvements
|
| |
1–10
|
| | | | 6,659 | | | | | | 6,548 | | |
Furniture and fixtures
|
| |
5
|
| | | | 2,207 | | | | | | 2,181 | | |
Construction in progress
|
| | | | | | | 9,251 | | | | | | 7,255 | | |
Total property and equipment, cost
|
| | | | | | | 71,800 | | | | | | 65,277 | | |
Less accumulated depreciation
|
| | | | | | | (32,570) | | | | | | (30,036) | | |
Total property and equipment, net
|
| | | | | | $ | 39,230 | | | | | $ | 35,241 | | |
| | |
Amortization
Period in Years |
| |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Patents
|
| |
20
|
| | | $ | 1,497 | | | | | $ | 1,293 | | |
Other indefinite lived intangible assets
|
| | | | | | | 310 | | | | | | 310 | | |
Total intangible assets, cost
|
| | | | | | | 1,807 | | | | | | 1,603 | | |
Less amortization
|
| | | | | | | (43) | | | | | | (39) | | |
Intangible assets, net
|
| | | | | | $ | 1,764 | | | | | $ | 1,564 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Security deposits
|
| | | $ | 218 | | | | | $ | 171 | | |
Loan fees
|
| | | | 223 | | | | | | 279 | | |
Certificates of deposit
|
| | | | 459 | | | | | | 459 | | |
Other long-term assets
|
| | | | 209 | | | | | | 62 | | |
Total
|
| | | $ | 1,109 | | | | | $ | 971 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Accrued compensation and benefits
|
| | | $ | 7,844 | | | | | $ | 9,626 | | |
Accrued issuance costs
|
| | | | 1,682 | | | | | | — | | |
Other accrued liabilities
|
| | | | 9,509 | | | | | | 8,678 | | |
Total
|
| | | $ | 19,035 | | | | | $ | 18,304 | | |
| | |
March 31, 2021
|
|
Exercise price
|
| |
$36.74
|
|
Expected life
|
| |
3 years
|
|
Volatility
|
| |
50.80%
|
|
Risk free interest rate
|
| |
0.35%
|
|
| | |
March 31, 2021
|
|
Exercise price
|
| |
$1.00
|
|
Expected life
|
| |
5 years
|
|
Volatility
|
| |
50.80%
|
|
Risk free interest rate
|
| |
0.92%
|
|
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Employee Units Compensation: | | | | | | | | | | | | | |
General and administrative
|
| | | | 301 | | | | | | 277 | | |
Research and development
|
| | | | 47 | | | | | | 65 | | |
Sales and marketing
|
| | | | (21) | | | | | | 8 | | |
| | |
Units
|
| |
Weighted- Average
Grant-Date Fair Value |
| ||||||
Unvested balance, January 1, 2021
|
| | | | 693,000 | | | | | $ | 14.96 | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | (4,200) | | | | | | 7.13 | | |
Forfeited
|
| | | | (39,275) | | | | | | 12.78 | | |
Unvested balance, March 31, 2021
|
| | | | 649,525 | | | | | | 15.14 | | |
| | |
Operating
Lease Payments |
| |||
2021
|
| | | $ | 11,914 | | |
2022
|
| | | | 13,823 | | |
2023
|
| | | | 12,607 | | |
2024
|
| | | | 9,500 | | |
2025
|
| | | | 6,514 | | |
Thereafter
|
| | | | 17,306 | | |
Total
|
| | | $ | 71,664 | | |
|
LionTree
|
| |
Stifel
|
|