- BKKT Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1 Filing
Bakkt (BKKT) S-1IPO registration
Filed: 12 Nov 21, 12:00am
Delaware | 7389 | 98-1550750 | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification Number) |
J. Matthew Lyons | Marc D’Annunzio | |
Austin D. March | General Counsel | |
Wilson Sonsini Goodrich & Rosati, P.C. | 10000 Avalon Boulevard, Suite 1000 | |
900 S. Capital of Texas Highway | Alpharetta, Georgia 30009 | |
Las Cimas IV, 5th Floor | (678) 534-5849 | |
Austin, TX 78746 | ||
(512) 338-5400 |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer | ☒ | Smaller reporting company | ☐ | |||
Emerging growth company | ☒ |
Title of Each Class of Securities to be Registered | Amount to be Registered (1) | Proposed Maximum Offering Price per Share | Proposed Maximum Aggregate Offering Price | Amount of Registration Fee | ||||
Class A common stock, par value $0.0001 per share (2) | 32,500,000 | $26.01 (3) | $ 845,325,000.00 (3) | 78,361.63 | ||||
Class A common stock, par value $0.0001 per share (4) | 190,726,638 | 26.01 (3) | 4,960,799,854.38 (3) | 459,866.15 | ||||
Class A common stock, par value $0.0001 per share (5) | 5,184,300 | 26.01 (3) | 134,843,643.00 (3) | 12,500.01 | ||||
Warrants to purchase Class A common stock (6) | 6,147,440 | (7) | ||||||
Class A common stock, par value $0.0001 per share (8) | 6,147,440 | 26.01 (3) | 159,894,914.40 (3) | 14,822.26 | ||||
Total | — | — | $6,100,863,411.78 | $565,550.04 | ||||
(1) | Pursuant to Rule 416(a) of the Securities Act of 1933, as amended (the “ Securities Act Class A Common Stock |
(2) | Relates to 32,500,000 shares of Class A Common Stock issued to certain qualified institutional buyers and accredited investors in a private placement. |
(3) | Estimated solely for the purpose of calculating the registration fee, based on the average of the high and low prices of the shares of Class A Common Stock on The New York Stock Exchange (“ NYSE |
(4) | Relates to 190,726,638 shares of Class A Common Stock, issuable upon the exchange of outstanding and issuable Paired Interests (as defined herein). |
(5) | Relates to 5,184,300 shares of Class A Common Stock issued to VPC Impact Acquisition Holdings Sponsor, LLC (the “Sponsor”) and certain of its affiliates upon the conversion the Founder shares (as defined herein). |
(6) | Relates to 6,147,440 warrants to purchase shares of Class A Common Stock issued to the Sponsor. |
(7) | Pursuant to Rule 457(g) under the Securities Act, no separate fee is recorded for the warrants, and the entire fee is allocated to the underlying Class A Common Stock. |
(8) | Relates to shares of Class A Common Stock issuable upon the exercise of certain warrants to purchase Class A Common Stock, each exercisable for one share of Class A Common Stock at an exercise price of $11.50 per share. |
PRELIMINARY PROSPECTUS | Subject to Completion | November 12, 2021 |
Page | ||||
ii | ||||
iii | ||||
iv | ||||
1 | ||||
5 | ||||
7 | ||||
50 | ||||
64 | ||||
65 | ||||
66 | ||||
97 | ||||
101 | ||||
117 | ||||
123 | ||||
129 | ||||
135 | ||||
138 | ||||
145 | ||||
156 | ||||
158 | ||||
166 | ||||
171 | ||||
171 | ||||
172 | ||||
F-1 |
• | our future financial performance; |
• | changes in the market for our products and services; and |
• | expansion plans and opportunities. |
• | our ability to grow and manage growth profitably; |
• | changes in the market in which we compete, including with respect to our competitive landscape, technology evolution or changes in applicable laws or regulations; |
• | changes in the digital asset markets that we target; |
• | changes to our relationships within the payment ecosystem; |
• | the inability to launch new services and products or to profitably expand into new markets and services; |
• | the inability to execute our growth strategies, including identifying and executing acquisitions; |
• | the inability to develop and maintain effective internal controls and procedures; |
• | the exposure to any liability, protracted and costly litigation or reputational damage relating to our data security; |
• | the possibility that we may be adversely affected by other economic, business, and/or competitive factors; |
• | the impact of the novel coronavirus pandemic; |
• | our inability to maintain the listing of our Class A Common Stock and Warrants on the NYSE; and |
• | other risks and uncertainties indicated in this prospectus, including those set forth under “ Risk Factors |
• | Our business model is newly developed, untested and continually evolving and may encounter additional risks and challenges as it grows and changes. |
• | If we are unable to add additional functionalities and digital assets to our platform, our prospects for future growth may be adversely affected. |
• | We have a limited operating history and a history of operating losses, which make it difficult to forecast our future results of operations. Further, we expect our operating expenses to increase significantly in the foreseeable future, and we may not achieve or sustain profitability to satisfy such increased expenses. |
• | The estimates of market opportunity and forecasts of market growth included in this prospectus and elsewhere may prove to be inaccurate, and even if the market in which we compete achieves the forecasted growth, our business could fail to grow at similar rates, if at all. |
• | We face substantial and increasingly intense competition worldwide in the loyalty, rewards, payment, cryptoasset and investment industries. |
• | If we fail to maintain a consistently high level of user satisfaction and trust in our brand, our business, financial condition, results of operations and future prospects may be materially and adversely affected. |
• | If we fail to transition certain services provided to us by ICE in the past, our business could be harmed. |
• | We rely on third parties, over which we have no control, in our business which creates additional risk, including risks related to the failure of third parties to provide various services that are important to our operations or to comply with legal or regulatory requirements. |
• | If we experience rapid growth, it may place significant demands on our operational, administrative, and financial resources and it may be difficult to sustain such growth. |
• | Our financial condition and results of operations may be adversely affected by the impact of the global outbreak of the coronavirus. |
• | Cryptoasset custodial solutions and related technology, including our systems and custodial arrangements, are subject to risks related to a loss of funds due to theft of cryptoassets, employee or vendor sabotage, security and cybersecurity risks, system failures and other operational issues, the loss, destruction or other compromise of our private keys and a lack of sufficient insurance, which could cause damage to our reputation and brand. |
• | Our business is subject to extensive government regulation, oversight, licensure and approvals. Our failure to comply with extensive, complex, uncertain, overlapping, and frequently changing rules, regulations, and legal interpretations could materially harm our business. |
• | If we are unable to develop and maintain effective internal controls over financial reporting, we may not be able to produce timely and accurate financial statements, which could have a material adverse effect on our business. |
• | presentation of only two years of audited financial statements and related financial disclosure; |
• | exemption from the requirement to have our registered independent public accounting firm attest to management’s assessment of our internal control over financial reporting; |
• | exemption from compliance with the requirement of the Public Company Accounting Oversight Board, or PCAOB, regarding the communication of critical audit matters in the auditor’s report on the financial statements; |
• | reduced disclosure about our executive compensation arrangements; and |
• | exemption from the requirement to hold non-binding advisory votes on executive compensation or golden parachute arrangements. |
Shares of Common Stock and Warrants Offered Hereunder | We are registering the issuance by us, and the resale by the Selling Securityholders, of (i) up to 190,726,638 shares of Class A Common Stock issuable upon the exchange of a corresponding number of outstanding or issuable Paired Interests, and (ii) up to 6,147,440 Private Warrant Shares. We are also registering the resale by the Selling Securityholders of (i) 32,500,000 PIPE Shares, (ii) 5,184,300 Founder Shares and (iii) 6,147,440 Private Placement Warrants. |
Use of Proceeds | All of the securities offered by the Selling Securityholders pursuant to this prospectus will be sold by the Selling Securityholders for their respective accounts. We will not receive any of the proceeds from the sale of the securities hereunder. We may receive up to an aggregate of approximately $70,695,560 from the exercise of the Private Placement Warrants assuming the exercise in full of all Private Placement Warrants for cash. If the Private Placement Warrants are exercised for cash, we expect to use the net proceeds from the exercise of any Private Placement Warrants for general corporate purposes. See “ Use of Proceeds |
Common Stock Outstanding | 49,949,460 shares of Class A Common Stock |
207,406,648 shares of Class V Common Stock (which, together with an equal number of Opco Common Units comprise an equal number of Paired Interests, please see “ Description of Securities—Common Stock |
Risk Factors | See “ Risk Factors |
NYSE Symbol | “BKKT” for our Class A Common Stock and “BKKT WS” for our Public Warrants. |
Lock-Up Restrictions | Pursuant to the Stockholders Agreement and the Insider Letter Agreement (each as described in “ Certain Relationships and Related Party Transactions Opco Lock-Up PeriodInsider |
issuable upon the exchange of such (the “ Private Warrant Shares Private Placement Warrants Lock-Up Period30-trading day period commencing at least 150 days after the Closing or (ii) the date on which we complete a liquidation, merger amalgamation, capital stock exchange, reorganization or other similar transaction that results in the holders of our Class A Common Stock having the right to exchange their Class A Common Stock for cash, securities or other property (the “Founder Shares Lock-Up PeriodLock-Up Period, the “Lock-Up PeriodsCertain Relationships and Related Party Transactions—Company Related Person Transactions—Insider Letter Agreement Certain Relationships and Related Party Transactions—Transactions Related to the Business Combination—Stockholders Agreement |
• | the number and variety of digital assets that users may buy, sell, convert, spend, redeem and send through our platform; |
• | our brand and reputation, as well as users’ experience and satisfaction with, and trust and perception of, our solutions; |
• | technological innovation; and |
• | services and products offered by competitors. |
• | manage the complexity of our business model to stay current with the industry and new technologies; |
• | successfully enter new categories, markets and jurisdictions in which we may have limited or no prior experience; |
• | integrate into multiple distributed ledger technologies as they currently exist and as they evolve; |
• | successfully develop and integrate products, systems and personnel into our business operations; and |
• | obtain and maintain required licenses and regulatory approvals for our business. |
• | our ability to attract and retain new users; |
• | transaction volume and mix; |
• | rates of repeat transaction and fluctuations in usage of our platform, including seasonality; |
• | the amount and timing of our expenses related to acquiring users and the maintenance and expansion of our business, operations and infrastructure; |
• | changes to our relationships with our enterprise and loyalty partners; |
• | general economic, industry and market conditions, including the COVID-19 pandemic; |
• | our emphasis on user experience instead of near-term growth; |
• | competitive dynamics in the industry in which we operate; |
• | the amount and timing of stock-based compensation expenses; |
• | network outages, cyberattacks, or other actual or perceived security incidents or breaches or data privacy violations; |
• | changes in laws and regulations that impact our business; |
• | the cost of and potential outcomes of potential claims or litigation; and |
• | the timing of expenses related to the development or acquisition of technologies or businesses and potential future charges for impairment of goodwill from acquired technologies or businesses. |
• | ability to attract, retain and engage users on our platform; |
• | ability to demonstrate to enterprise and loyalty partners that they may achieve incremental sales and attract new customers by using and offering our services to consumers; |
• | the strength of our integrated solution over other potential coalitions of disparate point solutions; |
• | consumers’ confidence in the safety, security, privacy and control of their information on our platform; |
• | ability to develop products and services across multiple commerce channels, including mobile payments, payments at the retail point of sale, cryptoassets and loyalty/rewards points; and |
• | system reliability, regulatory compliance and data security. |
• | market credibility, regulatory and industry expertise and infrastructure support; |
• | critical infrastructure for custody of our cryptoassets; and |
• | institutional-grade services to support our custody arrangements, which leverage ICE’s robust platform of security protocols. |
• | increasing the number of consumers on, and the volume of transactions facilitated through, our platform; |
• | maintaining and developing relationships with existing and new enterprise and loyalty partners and financial institutions; |
• | securing funding to maintain our operations and future growth; |
• | maintaining adequate financial, business and risk controls; |
• | implementing new or updated information and financial risk controls and procedures; |
• | navigating complex and evolving regulatory and competitive environments; |
• | attracting, integrating and retaining an appropriate number of qualified employees of an adequate technological skill level; |
• | particularly in the COVID-19 environment, training, managing and appropriately sizing our workforce and other components of our business on a timely and cost-effective basis; |
• | expanding within existing markets; |
• | entering new markets and introducing new solutions; |
• | continuing to develop, maintain, protect and scale our platform; |
• | effectively using limited personnel and technology resources; and |
• | maintaining the security of our platform and the confidentiality of the information, including personally identifiable information, provided and utilized across our platform. |
• | money transmission; |
• | virtual currency business activity; |
• | prepaid access; |
• | consumer protection; |
• | anti-money laundering; |
• | counter-terrorist financing; |
• | privacy and data protection; |
• | cybersecurity; |
• | economic and trade sanctions; |
• | commodities; |
• | derivatives; and |
• | securities. |
• | In January 2020, the California Consumer Privacy Act (“ CCPA |
• | In November 2021, the California Privacy Rights (“ CPRA |
• | In March 2021, the Governor of Virginia signed into law the Virginia Consumer Data Protection Act (“ VCDPA |
• | In July 2021, Colorado enacted the Colorado Privacy Act, which closely resembles the VCDPA, and, like the VCDPA, will be enforced by the state Attorney General and district attorney. |
• | Other U.S. states are considering adopting similar laws. The enactment of such laws could have potentially conflicting requirements that would make compliance challenging. |
• | The United States government is considering regulating artificial intelligence and machine learning. |
• | The certifications we maintain and the standards we comply with, including the Payment Card Industry Data Security Standard, among others, are becoming more stringent. |
• | our products and services continue to expand in scope and complexity and to converge with technologies not previously associated with the payments and loyalty points space; |
• | our products and services may be designed, developed and delivered without thorough due diligence of prior works covered by legitimate patent protections; |
• | our products and services may be designed, developed or delivered by bad actors knowingly using intellectual property from a previous employer or vendor; |
• | we may continue to expand into new business areas, including through acquisitions; and |
• | the number of patent owners who may claim that we, or any of the companies we have acquired, or our enterprise or loyalty partners infringe their patents, and the aggregate number of patents controlled by such patent owners, continues to increase. |
• | interrupt our operations; |
• | result in our systems or services being unavailable or degraded; |
• | result in improper disclosure of information (including consumers’ personal data) and violations of applicable privacy and other laws; |
• | materially harm our reputation and brand; |
• | result in significant liability claims, litigation, regulatory scrutiny, investigations, fines, penalties and other legal and financial exposure; |
• | cause us to incur significant remediation costs; |
• | lead to loss or theft of user digital assets, such as rewards points; |
• | lead to loss of user confidence in, or decreased use of, our products and services; |
• | divert the attention of management from the operation of our business; |
• | result in significant compensation or contractual penalties from us to our users as a result of losses to them or claims by them; and |
• | adversely affect our business and results of operations. |
• | not being required to have an independent registered public accounting firm audit our internal control over financial reporting under Section 404 of the Sarbanes-Oxley Act; |
• | reduced disclosure obligations regarding executive compensation in our periodic reports and annual report on Form 10-K; and |
• | exemptions from the requirements of holding non-binding advisory votes on executive compensation and stockholder approval of any golden parachute payments not previously approved. |
• | the last day of the fiscal year in which we had at least $1.07 billion in annual revenue; |
• | the date we qualify as a “large accelerated filer,” with at least $700.0 million of equity securities held by non-affiliates; |
• | the date on which we have issued, in any three-year period, more than $1.0 billion in non-convertible debt securities; or |
• | December 31, 2025. |
• | our existing stockholders’ proportionate ownership interest will decrease; |
• | the amount of cash available per share, including for payment of dividends in the future, may decrease; |
• | the relative voting strength of each previously outstanding share of our common stock may be diminished; and |
• | the market price of our Class A Common Stock and/or Warrants may decline. |
• | a classified Board with three-year staggered terms, which could delay the ability of stockholders to change the membership of a majority of the Board; |
• | the ability of the Board to issue shares of Preferred Stock, including “blank check” preferred stock and to determine the price and other terms of those shares, including preferences and voting rights, without stockholder approval, which could be used to significantly dilute the ownership of a hostile acquirer; |
• | the limitation of the liability of, and the indemnification of, our directors and officers; |
• | the right of the Board to elect a director to fill a vacancy created by the expansion of the Board or the resignation, death or removal of a director, which prevents stockholders from being able to fill vacancies on the Board; |
• | the requirement that directors may only be removed from the Board for cause and upon the affirmative vote of the holders of at least 66 2/3% of the total voting power of then outstanding Class A Common Stock; |
• | a prohibition on stockholder action by written consent (except for actions by the holders of Class V Common Stock or as required for holders of future series of Preferred Stock), which forces stockholder action to be taken at an annual or special meeting of stockholders and could delay the ability of stockholders to force consideration of a stockholder proposal or to take action, including the removal of directors; |
• | the requirement that a special meeting of stockholders may be called only by the Board, the Chairman of the Board or our Chief Executive Officer, which could delay the ability of stockholders to force consideration of a proposal or to take action, including the removal of directors; |
• | controlling the procedures for the conduct and scheduling of the Board and stockholder meetings; |
• | the requirement for the affirmative vote of holders of at least 66 2/3% of the total voting power of all of the then outstanding shares of the voting stock, voting together as a single class, to amend, alter, change or repeal certain provisions in the Certificate of Incorporation which could preclude stockholders from bringing matters before annual or special meetings of stockholders and delay changes in the Board and also may inhibit the ability of an acquirer to effect such amendments to facilitate an unsolicited takeover attempt; |
• | the ability of the Board to amend the By-Laws, which may allow the Board to take additional actions to prevent an unsolicited takeover and inhibit the ability of an acquirer to amend theBy-Laws to facilitate an unsolicited takeover attempt; and |
• | advance notice procedures with which our stockholders must comply to nominate candidates to the Board or to propose matters to be acted upon at a stockholders’ meeting, which could preclude stockholders from bringing matters before annual or special meetings of stockholders and delay changes in the Board and also may discourage or deter a potential acquirer from conducting a solicitation of proxies to elect the acquirer’s own slate of directors or otherwise attempting to obtain control. |
• | changes in the industries in which we operate; |
• | developments involving our competitors; |
• | changes in laws and regulations affecting our business; |
• | variations in our operating performance and the performance of our competitors in general; |
• | actual or anticipated fluctuations in our quarterly or annual operating results; |
• | publication of research reports by securities analysts about us or our competitors or our industry; |
• | the public’s reaction to our press releases, our other public announcements and our filings with the SEC; |
• | actions by stockholders, including the sale by the PIPE Investors of any of their holdings; |
• | additions and departures of key personnel; |
• | commencement of, or involvement in, litigation involving the combined companies; |
• | changes in our capital structure, such as future issuances of securities or the incurrence of debt; |
• | the volume of our Class A Common Stock available for public sale; and |
• | general economic and political conditions, such as the effects of the COVID-19 outbreak, recessions, volatility in the markets, interest rates, local and national elections, fuel prices, international currency fluctuations, corruption, political instability and acts of war or terrorism. |
• | a limited availability of market quotations for our securities; |
• | reduced liquidity for our securities; |
• | determination that our Class A Common Stock is a “penny stock,” which will require brokers trading in the common stock to adhere to more stringent rules and possibly result in a reduced level of trading activity in the secondary trading market for our securities; |
• | a limited amount of news and analyst coverage; and |
• | a decreased ability to issue additional securities or obtain additional financing in the future. |
• | The acquisition of Opco by the Company on October 15, 2021, which resulted in the reorganization of the Company into an umbrella partnership C corporation structure (“ Up-C |
• | The acquisition of Bridge2 Solutions, LLC and its related companies (“Bridge2 Solutions”) by Intercontinental Exchange Holdings, Inc. (“ ICEH |
• | The Company is the sole managing member of Opco, the managing member has full and complete charge of all affairs of Opco and the existing non-managing member Opco Equity Holders of Opco do not have substantive participating or kick out rights; |
• | The Sponsor and Opco jointly designated six of the initial eight members of the Board; and |
• | Opco Equity Holders do not hold a controlling interest in the Company or Opco due to (i) the limitation imposed by the Voting Agreement on ICEH and its affiliates’ voting power to 30% of the total voting power of all shares of Class A Common Stock and Class V Common Stock (collectively, the “ Common Stock |
Equity Capitalization Summary (shares in millions) | Shares | % | ||||||
Public Shareholders (1) | 12.3 | 24.6 | ||||||
Founder Shares (2) | 5.2 | 10.4 | ||||||
PIPE Investors (3) | 32.5 | 65.0 | ||||||
Opco Equity Holders interest in the Company (4) | — | — | ||||||
Total Class A Common Stock | 50.0 | 100.0 |
(1) | Reflects 8,452,042 Public Shares that were redeemed by shareholders for $84.5 million at approximately $10.01 per share in connection with the Business Combination. |
(2) | Represents 5,184,300 shares of Class A Common Stock issued upon the automatic conversion of the existing Class B Ordinary Shares in connection with the closing of the Business Combination. |
(3) | Represents 32,500,000 PIPE Shares purchased by certain investors at a price of $10.00 per share in a private placement that closed in connection with the Closing. |
(4) | The Equity Capitalization Summary table excludes Opco Equity Holders’ noncontrolling economic interest in Opco Common Units, which is exchangeable (together with the cancellation of an equal number of shares of voting, non-economic Class V Common Stock) into Class A Common Stock on a1-for-1 |
Shares (1) | % | |||||||
Opco Equity Holders’ noncontrolling interest (shares in millions) | 198.7 | 79.9 |
(1) | Represents the 208.2 million Opco Common Units issued to Opco Equity Holders, net of 8.7 million common incentive units or preferred incentive units issued by Opco to its management, subject to the terms and conditions of the Bakkt Holdings, LLC Amended and Restated Bakkt Equity Incentive Plan (the “ Opco Incentive Units Opco Plan Opco Warrant |
Historical Financials | Transaction Accounting Adjustments | Pro Forma Combined | ||||||||||||||||||
($ in millions) | Company (Historical as of 9/30/21) | Opco (Historical as of 9/30/21) | ||||||||||||||||||
Cash and equivalents | $ | 0.7 | $ | 22.1 | $ | 390.0 | A | $ | 412.8 | |||||||||||
Restricted cash | — | 16.5 | — | 16.5 | ||||||||||||||||
Customer funds | — | 0.4 | — | 0.4 | ||||||||||||||||
Accounts receivable, net | — | 13.3 | — | 13.3 | ||||||||||||||||
Other current assets | 0.1 | 7.2 | — | 7.3 | ||||||||||||||||
Current assets | 0.8 | 59.5 | 390.0 | 450.3 | ||||||||||||||||
Cash and investments held in Trust Account | 207.4 | — | (207.4 | ) | B | — | ||||||||||||||
Property, equipment and software, net | — | 28.1 | — | 28.1 | ||||||||||||||||
Goodwill | — | 233.4 | 1,119.0 | C | 1,352.4 | |||||||||||||||
Intangible assets, net | — | 57.3 | 517.3 | C | 574.6 | |||||||||||||||
Deposits with clearinghouse affiliate, noncurrent | — | 15.2 | — | 15.2 | ||||||||||||||||
Other assets | — | 4.2 | — | 4.2 | ||||||||||||||||
Non-current assets | 207.4 | 338.2 | 1,428.9 | 1,974.5 | ||||||||||||||||
Total assets | $ | 208.2 | $ | 397.7 | $ | 1,818.9 | $ | 2,424.8 | ||||||||||||
Accounts payable and accrued liabilities | 6.1 | 57.3 | (11.6 | ) | E | 51.8 | ||||||||||||||
Customer funds payable | — | 0.4 | — | 0.4 | ||||||||||||||||
Deferred revenue, current | — | 4.3 | (0.1 | ) | D | 4.2 | ||||||||||||||
Due to affiliates | — | 2.3 | — | 2.3 | ||||||||||||||||
Other current liabilities | — | 2.3 | — | 2.3 | ||||||||||||||||
Current liabilities | 6.1 | 66.6 | (11.7 | ) | 61.0 | |||||||||||||||
Deferred revenue, noncurrent | — | 4.1 | (0.1 | ) | D | 4.0 | ||||||||||||||
Warrant liability | 29.6 | — | — | 29.6 | ||||||||||||||||
Deferred underwriting fee payable | 7.3 | — | (7.3 | ) | E | — | ||||||||||||||
Deferred tax liabilities, net | — | 0.1 | — | 0.1 | ||||||||||||||||
Other liabilities | — | 3.2 | 6.0 | F | 9.2 | |||||||||||||||
Non-current liabilities | 36.9 | 7.4 | (1.4 | ) | 42.9 | |||||||||||||||
Total liabilities | 43.0 | 74.0 | (13.1 | ) | 103.9 | |||||||||||||||
Class A ordinary shares subject to possible redemption | 207.3 | — | (207.3 | ) | G | — | ||||||||||||||
Incentive units | — | 23.5 | (23.5 | ) | G | — | ||||||||||||||
Mezzanine equity | 207.3 | 23.5 | (230.8 | ) | — | |||||||||||||||
Class A voting units | — | 3.1 | (3.1 | ) | G | — | ||||||||||||||
Class B voting units | — | 187.9 | (187.9 | ) | G | — | ||||||||||||||
Class C voting units | — | 310.1 | (310.1 | ) | G | — | ||||||||||||||
Class C warrant | — | 1.0 | (1.0 | ) | G | — | ||||||||||||||
Additional paid in capital | — | — | 513.7 | G | 513.7 | |||||||||||||||
Accumulated other comprehensive income | — | 0.2 | (0.2 | ) | G | — | ||||||||||||||
Accumulated deficit | (42.1 | ) | (202.1 | ) | 171.6 | G | (72.6 | ) | ||||||||||||
Total shareholders’ equity | (42.1 | ) | 300.2 | 183.0 | 441.1 | |||||||||||||||
Noncontrolling interest | — | — | 1,879.8 | H | 1,879.8 | |||||||||||||||
Total equity | (42.1 | ) | 300.2 | 2,062.8 | 2,320.9 | |||||||||||||||
Total liabilities & equity | $ | 208.2 | $ | 397.7 | $ | 1,818.9 | $ | 2,424.8 | ||||||||||||
Historical Financials | Transaction Accounting Adjustments | Pro Forma Combined | ||||||||||||||||||
($ in millions) | Company (Historical Nine months Ended 9/30/21) | Opco (Historical Nine months Ended 9/30/21) | ||||||||||||||||||
Revenue | $ | — | $ | 25.8 | $ | — | $ | 25.8 | ||||||||||||
Operating expenses | ||||||||||||||||||||
Compensation and benefits | — | 57.4 | 1.9 | DDD | 59.3 | |||||||||||||||
Professional services | — | 5.0 | — | 5.0 | ||||||||||||||||
Technology and communication | — | 9.9 | — | 9.9 | ||||||||||||||||
Selling, general and administrative | 5.8 | 19.5 | — | 25.3 | ||||||||||||||||
Acquisition-related expenses | — | 12.1 | — | 12.1 | ||||||||||||||||
Depreciation and amortization | — | 9.1 | 12.7 | AAA | 21.8 | |||||||||||||||
Affiliate expenses | — | 1.4 | — | 1.4 | ||||||||||||||||
Impairment of long-lived assets | — | — | — | — | ||||||||||||||||
Other operating costs | — | 1.0 | — | 1.0 | ||||||||||||||||
Total operating expenses | 5.8 | 115.4 | 14.6 | 135.8 | ||||||||||||||||
Loss from operations | (5.8 | ) | (89.6 | ) | (14.6 | ) | (110.0 | ) | ||||||||||||
Interest income, net | — | (0.2 | ) | — | (0.2 | ) | ||||||||||||||
Loss on warrant liability | (7.1 | ) | — | — | (7.1 | ) | ||||||||||||||
Other income, net | — | 0.4 | — | 0.4 | ||||||||||||||||
Total interest and other income, net | (7.1 | ) | 0.2 | — | (6.9 | ) | ||||||||||||||
Loss before income taxes | (12.9 | ) | (89.4 | ) | (14.6 | ) | (116.9 | ) | ||||||||||||
Income tax (expense) benefit | — | (0.2 | ) | 4.9 | BBB | 4.7 | ||||||||||||||
Net loss | $ | (12.9 | ) | $ | (89.6 | ) | $ | (9.7 | ) | $ | (112.2 | ) | ||||||||
Net loss attributable to noncontrolling interest | — | — | (93.0 | ) | CCC | (93.0 | ) | |||||||||||||
Net loss attributable to controlling interest | (12.9 | ) | (89.6 | ) | 83.3 | CCC | (19.2 | ) | ||||||||||||
Earnings per share (Note 6) | ||||||||||||||||||||
Weighted average shares of Class A outstanding, basic | 20,737,202 | 50.0 | ||||||||||||||||||
Loss per share of Class A (basic) | $ | (0.50 | ) | $ | (0.38 | ) | ||||||||||||||
Weighted average shares of Class A outstanding, diluted | 20,737,202 | 50.0 | ||||||||||||||||||
Loss per share of Class A (diluted) | $ | (0.50 | ) | $ | (0.38 | ) | ||||||||||||||
Weighted average shares of Class B outstanding, basic | 5,184,300 | |||||||||||||||||||
Loss per share of Class B (basic) | $ | (0.50 | ) | |||||||||||||||||
Weighted average shares of Class B outstanding, diluted | 5,184,300 | |||||||||||||||||||
Loss per share of Class B (diluted) | $ | (0.50 | ) |
Historical Financials | Transaction Accounting Adjustments | Pro Forma Combined | ||||||||||||||||||||||||||
($ in millions) | Company (Historical from 7/31/20 through 12/31/20) | Opco (Historical from 1/1/20 through 12/31/20) | Bridge2 Solutions (Historical from 1/1/20 through 2/21/20) | Combined Company (Historical from 1/1/20 through 12/31/20) | ||||||||||||||||||||||||
Revenue | $ | — | $ | 28.5 | $ | 5.7 | $ | 34.2 | $ | (0.1 | ) | AA | $ | 34.1 | ||||||||||||||
Operating expenses | ||||||||||||||||||||||||||||
Compensation and benefits | — | 43.1 | 3.2 | 46.3 | 24.4 | FF | 70.7 | |||||||||||||||||||||
Professional services | — | 5.7 | 1.0 | 6.7 | — | 6.7 | ||||||||||||||||||||||
Technology and communication | — | 9.7 | 0.4 | 10.1 | — | 10.1 | ||||||||||||||||||||||
Selling, general and administrative | 1.0 | 8.2 | 0.3 | 8.5 | — | 9.5 | ||||||||||||||||||||||
Acquisition-related expenses | — | 13.4 | — | 13.4 | 24.5 | CC | 37.9 | |||||||||||||||||||||
Depreciation and amortization | — | 8.2 | 1.0 | 9.2 | 20.6 | BB | 29.8 | |||||||||||||||||||||
Affiliate expenses | — | 3.1 | — | 3.1 | — | 3.1 | ||||||||||||||||||||||
Impairment of long-lived assets | — | 15.3 | — | 15.3 | — | 15.3 | ||||||||||||||||||||||
Other operating costs | — | 0.9 | — | 0.9 | — | 0.9 | ||||||||||||||||||||||
Total operating expenses | 1.0 | 107.6 | 5.9 | 113.5 | 69.5 | 184.0 | ||||||||||||||||||||||
Loss from operations | (1.0 | ) | (79.1 | ) | (0.2 | ) | (79.3 | ) | (69.6 | ) | (149.9 | ) | ||||||||||||||||
Interest income, net | — | 0.1 | (0.2 | ) | (0.1 | ) | — | (0.1 | ) | |||||||||||||||||||
Loss on warrant liability | (0.9 | ) | — | — | — | — | (0.9 | ) | ||||||||||||||||||||
Transaction costs—warrants | (0.8 | ) | — | — | — | — | (0.8 | ) | ||||||||||||||||||||
Compensation expense—warrants | (2.2 | ) | — | — | — | — | (2.2 | ) | ||||||||||||||||||||
Other income, net | — | (0.2 | ) | — | (0.2 | ) | — | (0.2 | ) | |||||||||||||||||||
Total interest and other income, net | (3.9 | ) | (0.1 | ) | (0.2 | ) | (0.3 | ) | — | (4.2 | ) | |||||||||||||||||
Loss before income taxes | (4.9 | ) | (79.2 | ) | (0.4 | ) | (79.6 | ) | (69.6 | ) | (154.1 | ) | ||||||||||||||||
Income tax (expense) benefit | — | (0.4 | ) | — | (0.4 | ) | 6.4 | DD | 6.0 | |||||||||||||||||||
Net loss | $ | (4.9 | ) | $ | (79.6 | ) | $ | (0.4 | ) | $ | (80.0 | ) | $ | (63.2 | ) | $ | (148.1 | ) | ||||||||||
Net loss attributable to noncontrolling interest | — | — | — | — | (123.1 | ) | EE | (123.1 | ) | |||||||||||||||||||
Net loss attributable to controlling interest | (4.9 | ) | (79.6 | ) | (0.4 | ) | (80.0 | ) | 59.9 | EE | (25.0 | ) | ||||||||||||||||
Earnings per share (Note 5) | ||||||||||||||||||||||||||||
Weighted average shares of Class A outstanding, basic | 20,737,202 | 50.0 | ||||||||||||||||||||||||||
Loss per share of Class A (basic) | $ | — | $ | (0.50 | ) | |||||||||||||||||||||||
Weighted average shares of Class A outstanding, diluted | 20,737,202 | 50.0 | ||||||||||||||||||||||||||
Loss per share of Class A (diluted) | $ | — | $ | (0.50 | ) | |||||||||||||||||||||||
Weighted average shares of Class B outstanding, basic | 5,184,300 | |||||||||||||||||||||||||||
Loss per share of Class B (basic) | $ | (0.94 | ) | |||||||||||||||||||||||||
Weighted average shares of Class B outstanding, diluted | 5,184,300 | |||||||||||||||||||||||||||
Loss per share of Class B (diluted) | $ | (0.94 | ) |
1. | Basis of Pro Forma Presentation |
2. | Description of the Business Combination |
3. | Transaction Accounting Adjustments to Pro Forma Condensed Combined Balance Sheet |
($ in millions) | ||||
Trust Account | $ | 207.4 | ||
PIPE Investment | 325.0 | |||
Public Shareholder redemptions | (84.5 | ) | ||
Opco Incentive Unit redemptions | (1.5 | ) | ||
Buyer transaction costs (1) | (36.8 | ) | ||
Seller expenses (2) | (19.6 | ) | ||
Total | $ | 390.0 |
(1) | Includes $13.0 million fees associated with the PIPE Investment that are netted against the proceeds from the equity issuance. |
(2) | Excludes $6.4 million seller’s closing costs that were paid as of September 30, 2021. |
($ in millions) | Pro Forma | |||
Equity consideration paid to existing ownership in Opco (Common Units) and the Company (Class V Common Stock), net of $35.4 million post combination expense and $7.5 million of units issuable upon exercise of the Opco Warrant (1) | $ | 1,926.7 | ||
Cash paid for redeemed Opco Incentive Units (2) | 1.5 | |||
Cash paid for seller transaction costs | 26.0 | |||
Total consideration | $ | 1,954.2 | ||
Current assets | 59.5 | |||
Property, equipment and software, net | 28.1 | |||
Non-current assets | 19.4 | |||
Intangible assets | 574.6 | |||
Goodwill | 1,352.4 | |||
Current liabilities | (62.3 | ) | ||
Deferred revenue, current | (4.2 | ) | ||
Non-current liabilities | (9.3 | ) | ||
Deferred revenue, noncurrent | (4.0 | ) | ||
Net assets acquired | $ | 1,954.2 |
(1) | Represents the fair value of the 208.2 million Opco Common Units issued to Opco Equity Holders based on the October 14, 2021 closing price of Class A Ordinary Shares of $9.46 per share, excluding $35.4 million attributable to the Opco Incentive Units, which vest in equal installments on each of the first and second anniversaries of the effective time of the Business Combination and will be reflected in post-combination compensation expense over the remaining two-year vesting period, and $7.5 million attributable to units issuable upon the exercise of the Opco Warrant. |
(2) | Represents the cash paid to Opco Equity Holders in exchange for the redemption of 40% of the first one-third of their Opco Incentive Units which vested at the effective time of the Business Combination. |
($ in millions) | Weighted Average Useful Life (Years) | Fair Value | ||||||
Indefinite-lived | ||||||||
Trademark / Trade Names | n/a | $ | 26.3 | |||||
Licenses—MTL and BIT | n/a | 272.8 | ||||||
Licenses—Trust | n/a | 25.5 |
($ in millions) | Weighted Average Useful Life (Years) | Fair Value | ||||||
Definite-lived | ||||||||
Customer Relationship—Consumer | 8.5 | 9.0 | ||||||
Customer Relationship—Loyalty | 11.0 | 40.5 | ||||||
Developed Technology—Consumer | 6.0 | 57.7 | ||||||
Developed Technology—Loyalty | 6.0 | 10.0 | ||||||
Developed Technology—Markets | 4.0 | 1.8 | ||||||
Access to Exchanges | 12.0 | 131.0 | ||||||
Total | $ | 574.6 |
Adjustments to Historical Mezzanine Equity and Equity | New Equity Structure | Other Items | Pro Forma Transaction Accounting Adjustments | |||||||||||||
Company shareholders’ mezzanine equity and equity: | ||||||||||||||||
Class A ordinary shares subject to possible redemption | $ | (207.3 | ) | $ | — | $ | — | $ | (207.3 | ) | ||||||
Additional paid in capital | — | 472.7 | 41.0 | 513.7 | ||||||||||||
Opco members’ mezzanine equity and equity: | ||||||||||||||||
Incentive units | (23.5 | ) | — | — | (23.5 | ) | ||||||||||
Class A voting units | (3.1 | ) | — | — | (3.1 | ) | ||||||||||
Class B voting units | (187.9 | ) | — | — | (187.9 | ) |
Adjustments to Historical Mezzanine Equity and Equity | New Equity Structure | Other Items | Pro Forma Transaction Accounting Adjustments | |||||||||||||
Class C voting units | (310.1 | ) | — | — | (310.1 | ) | ||||||||||
Class C warrant | (1.0 | ) | — | — | (1.0 | ) | ||||||||||
Accumulated other comprehensive income | (0.2 | ) | — | — | (0.2 | ) | ||||||||||
Combined equity: | ||||||||||||||||
Accumulated deficit | 202.1 | — | (30.5 | ) | 171.6 | |||||||||||
Total members’ or shareholders’ mezzanine equity and equity | $ | (531.0 | ) | $ | 472.7 | $ | 10.5 | $ | (47.8 | ) |
4. | Transaction Accounting Adjustments to Pro Forma Condensed Combined Statement of Operations for the Year Ended December 31, 2020 |
($ in millions) | Weighted Average Useful Life (Years) | Fair Value | Amortization Expense for the Twelve Months Ended December 31, 2020 | |||||||||
Trademarks / Trade Names—Opco | n/a | $ | 26.3 | n/a | ||||||||
Licenses—MTL and BIT | n/a | 272.8 | n/a | |||||||||
Licenses—Trust | n/a | 25.5 | n/a | |||||||||
Customer Relationship Consumer Application | 8.5 | 9.0 | 1.1 | |||||||||
Customer Relationship—Loyalty | 11.0 | 40.5 | 3.7 | |||||||||
Developed Technology—Consumer Application | 6.0 | 57.7 | 9.6 | |||||||||
Developed Technology—Loyalty | 6.0 | 10.0 | 1.7 | |||||||||
Developed Technology—Markets | 4.0 | 1.8 | 0.4 | |||||||||
Access to Exchanges | 12.0 | 131.0 | 10.9 | |||||||||
Total | $ | 574.6 | $ | 27.4 | ||||||||
Less: Historical amortization expenses | (6.8 | ) | ||||||||||
Pro forma adjustments to amortization expenses | $ | 20.6 |
5. | Transaction Accounting Adjustments to Pro Forma Condensed Combined Statement of Operations for the Nine Months Ended September 30, 2021 |
($ in millions) | Weighted Average Useful Life (Years) | Fair Value | Amortization Expense for the Nine months Ended September 30, 2021 | |||||||||
Trademarks / Trade Names—Opco | n/a | $ | 26.3 | n/a | ) | |||||||
Licenses—MTL and BIT | n/a | 272.8 | n/a | |||||||||
Licenses – Trust | n/a | 25.5 | n/a | |||||||||
Customer Relationship Consumer Application | 8.5 | 9.0 | 0.8 | |||||||||
Customer Relationship—Loyalty | 11.0 | 40.5 | 2.8 | |||||||||
Developed Technology—Consumer Application | 6.0 | 57.7 | 7.2 | |||||||||
Developed Technology—Loyalty | 6.0 | 10.0 | 1.2 | |||||||||
Developed Technology—Markets | 4.0 | 1.8 | 0.3 | |||||||||
Access to Exchanges | 12.0 | 131.0 | 8.2 | |||||||||
Total | $ | 574.6 | $ | 20.5 | ||||||||
Less: Historical amortization expenses | (7.8 | ) | ||||||||||
Pro forma adjustments to amortization expenses | $ | 12.7 |
6. | Pro Forma Earnings Per Share Information |
Nine Months Ended September 30, 2021 | ||||
Net loss attributable to controlling interest ($ in millions) | $ | (19.2 | ) | |
Weighted average shares outstanding, controlling (shares in millions) | 50.0 | |||
Loss per share (basic) | $ | (0.38 | ) | |
Loss per share (diluted) | $ | (0.38 | ) |
Year Ended December 31, 2020 | ||||
Net loss attributable to controlling interest ($ in millions) | $ | (25.0 | ) | |
Weighted average shares outstanding, controlling (shares in millions) | 50.0 | |||
Loss per share (basic) | $ | (0.50 | ) | |
Loss per share (diluted) | $ | (0.50 | ) |
• | Digital Asset Marketplace. end-to-end PDF Contracts net-worth individuals on a standalone basis as approved by the NYSDFS. Our custodian also operates as the backbone of many of our consumer- and enterprise-focused offerings. For example, it enables consumers to use our app to transact in bitcoin in real-time. On November 2, 2021, in accordance with our coin listing policy (as approved by the NYSDFS), we self-certified the addition of ether (ETH) as a cryptocurrency that we support for consumer transactions, as described further below. In addition, in the future, contingent upon achieving the necessary regulatory approvals and/or partnering with an existing licensed broker-dealer, we plan to add the ability to transact in securities such as equities, derivatives, and ETFs. We believe that our institutional-grade infrastructure underpins our ability to expand and scale consumer solutions. We earn revenue in the digital asset marketplace by providing standalone custody services for cryptocurrency assets for our institutional customers, which we recognize on a pro rata basis over the term of the custody contract. Our standalone custody revenue is currently immaterial. Separately, as a result of our Triparty Agreement with IFUS and ICUS, we earn the net revenues for providing stand-ready custody services to IFUS and ICUS in connection with the offering of PDF Contracts. With respect to our provision of custody services that are necessary to support the trading and clearing services provided by IFUS and ICUS for the PDF Contracts, our customers are IFUS and ICUS, who are related parties. The PDF Contracts generally have a duration of less than one month, and substantially all of the PDF Contracts are settled in the same month in which the trade execution is |
initiated. Therefore, we recognize revenue for the stand-ready custody services that we provide to IFUS and ICUS on a straight-line basis over the average performance obligation period, which is less than one month. We recognize this revenue on a straight-line basis over the average obligation period, beginning at trade execution until the PDF Contract is settled by the PDF Contract Trader, which is generally no longer than a month as less than 1% of PDF Contracts go to expiration, thus not requiring physical delivery. In 2019 and 2020, the parties that trade PDF Contracts (“ PDF Contract Traders Unaudited Third Quarter 2021 Financials Audited 2020 Financials |
• | Loyalty Redemption loyalty partners |
• | Alternative Payment Method |
Three Months Ended September 30, | Nine Months Ended September 30, | Year Ended December 31, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | 2020 | 2019 | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||
Net revenues (1) | $ | 9,142 | $ | 6,629 | (2) | $ | 25,773 | $ | 19,067 | (3) | $ | 28,495 | (4) | $ | (881 | ) | ||||||||
Other | — | — | — | — | — | 17 | ||||||||||||||||||
Total revenues | $ | 9,142 | $ | 6,629 | (2) | $ | 25,773 | $ | 19,067 | (3) | $ | 28,495 | (4) | $ | (864 | ) | ||||||||
Operating expenses: | ||||||||||||||||||||||||
Compensation and benefits | 22,225 | 12,637 | 57,375 | 30,508 | 43,141 | 23,237 | ||||||||||||||||||
Professional services | 3,334 | 2,392 | 5,006 | 4,657 | 5,751 | 4,150 | ||||||||||||||||||
Technology and communication | 3,148 | 2,311 | 9,851 | 6,958 | 9,741 | 4,256 | ||||||||||||||||||
Selling, general and administrative | 4,449 | 1,664 | 19,514 | 3,472 | 8,219 | 2,617 | ||||||||||||||||||
Acquisition-related expenses | 1,766 | — | 12,075 | 11,477 | 13,372 | 731 | ||||||||||||||||||
Depreciation and amortization | 3,270 | 2,232 | 9,098 | 5,536 | 8,159 | 324 | ||||||||||||||||||
Affiliate expenses | 471 | 471 | 1,413 | 2,611 | 3,082 | 500 | ||||||||||||||||||
Impairment of long-lived assets | — | 2,450 | — | 3,843 | 15,292 | — | ||||||||||||||||||
Other operating expenses | 341 | 180 | 1,038 | 386 | 857 | — | ||||||||||||||||||
Total operating expenses | 39,004 | 24,337 | 115,370 | 69,448 | 107,614 | 35,815 | ||||||||||||||||||
Operating loss | (29,862 | ) | (17,708 | ) | (89,597 | ) | (50,381 | ) | (79,119 | ) | (36,679 | ) | ||||||||||||
Interest income (expense), net | (96 | ) | (169 | ) | (239 | ) | 255 | 123 | 3,280 | |||||||||||||||
Other income (expense), net | 1,123 | (83 | ) | 473 | 146 | (218 | ) | 224 | ||||||||||||||||
Loss before income taxes | (28,835 | ) | (17,960 | ) | (89,363 | ) | (49,980 | ) | (79,214 | ) | (33,175 | ) | ||||||||||||
Income tax (expense) benefit | (12 | ) | (11 | ) | 195 | 36 | (391 | ) | 199 | |||||||||||||||
Net loss | $ | (28,847 | ) | $ | (17,971 | ) | $ | (89,558 | ) | $ | (50,016 | ) | $ | (79,605 | ) | $ | (32,976 | ) | ||||||
Currency translation adjustment, net of tax | (191 | ) | 87 | (18 | ) | (80 | ) | 191 | — | |||||||||||||||
Comprehensive loss | $ | (29,038 | ) | $ | (17,884 | ) | $ | (89,576 | ) | $ | (50,096 | ) | $ | (79,414 | ) | $ | (32,976 | ) | ||||||
(1) | The three and nine months ended September 30, 2021 include net revenues from affiliate of $111,000 and $154,000, respectively. The three and nine months ended September 30, 2020 include net revenues from affiliate of $1,149,000 and $2,153,000, respectively. The years ended December 31, 2020 and 2019 include net revenues from affiliate of $(2,007,000) and $(881,000), respectively. |
(2) | The three months ended September 30, 2020 includes revenue of approximately $7.8 million from Bridge2 Solutions and approximately $0.9 million from Opco, partially offset by approximately $2.1 million in contra-revenue from Opco. |
(3) | The nine months ended September 30, 2020 includes revenue of approximately $21.1 million from Bridge2 Solutions and approximately $1.6 million from Opco, partially offset by approximately $3.7 million in contra-revenue from Opco. |
(4) | The year ended December 31, 2020, includes revenue of approximately $30.8 million from Bridge2 Solutions and approximately $2.2 million from Opco, partially offset by approximately $4.5 million in contra-revenue from Opco. |
Three Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Net revenues (includes net revenues from affiliate of $111 and $1,149, respectively) | $ | 9,142 | $ | 6,629 | (1) | $ | 2,513 | 37.9 | % |
(1) | The three months ended September 30, 2020 includes revenue of approximately $7.8 million from Bridge2 Solutions and approximately $0.9 million from Opco, partially offset by approximately $2.1 million in contra-revenue from Opco. |
Three Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Compensation and benefits | $ | 22,225 | $ | 12,637 | $ | 9,588 | 75.9 | % |
Three Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Professional services | $ | 3,334 | $ | 2,392 | $ | 942 | 39.4 | % |
Three Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Technology and communication | $ | 3,148 | $ | 2,311 | $ | 837 | 36.2 | % |
Three Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Selling, general and administrative | $ | 4,449 | $ | 1,664 | $ | 2,785 | 167.4 | % |
Three Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Acquisition-related costs | $ | 1,766 | $ | — | $ | 1,766 | 100 | % |
Three Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Depreciation and amortization | $ | 3,270 | $ | 2,232 | $ | 1,038 | 46.5 | % |
Three Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Affiliate expenses | $ | 471 | $ | 471 | $ | — | 0 | % |
Three Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Impairment of long-lived assets | $ | — | $ | 2,450 | $ | (2,450 | ) | (100 | %) |
Three Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Other income (expense), net | $ | 1,123 | $ | (83 | ) | $ | 1,206 | n/m |
Nine Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Net revenues | $ | 25,773 | $ | 19,067 | (1) | $ | 6,706 | 35.2 | % |
(1) | The nine months ended September 30, 2020 includes revenue of approximately $21.1 million from Bridge2 Solutions and approximately $1.6 million from Opco, partially offset by approximately $3.7 million in contra-revenue from Opco. |
Nine Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Compensation and benefits | $ | 57,375 | $ | 30,508 | $ | 26,867 | 88.1 | % |
Nine Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Professional services | $ | 5,006 | $ | 4,657 | $ | 349 | 7.5 | % |
Nine Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Technology and communication | $ | 9,851 | $ | 6,958 | $ | 2,893 | 41.6 | % |
Nine Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Selling, general and administrative | $ | 19,514 | $ | 3,472 | $ | 16,042 | 462 | % |
Nine Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Acquisition-related expenses | $ | 12,075 | $ | 11,477 | $ | 598 | 5.2 | % |
Nine Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Depreciation and amortization | $ | 9,098 | $ | 5,536 | $ | 3,562 | 64.3 | % |
Nine Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Affiliate expenses | $ | 1,413 | $ | 2,611 | $ | (1,198 | ) | (45.9 | %) |
Nine Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | �� | |||||||||||||||
Impairment of long-lived assets | $ | — | $ | 3,843 | $ | — | 0 | % |
Nine Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Other income (expense), net | $ | 473 | $ | 146 | $ | 327 | 224.0 | % |
Nine Months Ended September 30, | Change in | |||||||||||||||
2021 | 2020 | $ | % | |||||||||||||
(in thousands) | ||||||||||||||||
Income tax expense | $ | 195 | $ | 36 | $ | 159 | 441.7 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Net Revenues (includes net revenues from affiliate of $(2,007) and $(881), respectively) | $ | 28,495 | (1) | $ | (881 | ) | $ | 29,376 | 3,334.4 | % | ||||||
Other | — | 17 | (17 | ) | N/A | |||||||||||
Total revenues | $ | 28,495 | (1) | $ | (864 | ) | $ | 29,359 | 3,398.0 | % | ||||||
(1) | The year ended December 31, 2020, includes revenue of approximately $30.8 million from Bridge2 Solutions and approximately $2.2 million from Opco, partially offset by approximately $4.5 million in contra-revenue from Opco. |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Compensation and benefits | $ | 43,141 | $ | 23,237 | $ | 19,904 | 85.7 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Professional services | $ | 5,751 | $ | 4,150 | $ | 1,601 | 38.6 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Technology and communication | $ | 9,741 | $ | 4,256 | $ | 5,485 | 128.9 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Selling, general and administrative | $ | 8,219 | $ | 2,617 | $ | 5,602 | 214.1 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Acquisition-related cost | $ | 13,372 | $ | 731 | $ | 12,641 | 1,729.3 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Depreciation and amortization | $ | 8,159 | $ | 324 | $ | 7,835 | 2,418.2 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Affiliate expenses | $ | 3,082 | $ | 500 | $ | 2,582 | 516.4 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Impairment of long-lived assets | $ | 15,292 | $ | — | $ | 15,292 | N/A |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Interest income, net | $ | 123 | $ | 3,280 | $ | (3,157 | ) | (96.3 | %) |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Income tax (expense) benefit | $ | (391 | ) | $ | 199 | $ | (590 | ) | (296.5 | %) |
Nine Months Ended September 30, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Opco Gross Revenue | $ | 791 | $ | 1,608 | $ | (817 | ) | (51 | )% | |||||||
Opco Contra-Revenue | (2,353 | ) | (3,694 | ) | 1,341 | 36 | % | |||||||||
Bridge2 Solutions Revenue | 27,335 | 26,812 | 523 | 2 | % | |||||||||||
Pro Forma Revenue | $ | 25,773 | $ | 24,726 | $ | 1,047 | 4.0 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Opco Gross Revenue | $ | 2,198 | $ | 17 | $ | 2,181 | 12,829 | % | ||||||||
Opco Contra-Revenue | (4,477 | ) | (881 | ) | (3,596 | ) | 408 | % | ||||||||
Bridge2 Solutions Revenue | 36,433 | 44,297 | (7,864 | ) | (18 | %) | ||||||||||
Pro Forma Revenue | $ | 34,154 | $ | 43,433 | $ | (9,279 | ) | (21.4 | %) |
Nine Months Ended September 30, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Pro Forma Net Loss | $ | (89,558 | ) | $ | (50,482 | ) | $ | (39,156 | ) | 77.7 | % |
Year Ended December 31, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Pro Forma Net Loss | $ | (80,071 | ) | $ | (30,232 | ) | $ | (49,839 | ) | 164.9 | % |
Nine Months Ended September 30, | Year Ended December 31, | |||||||||||||||
2021 | 2020 | 2020 | 2019 | |||||||||||||
(in thousands) | ||||||||||||||||
Net cash flows used in operating activities | $ | (43,777 | ) | $ | (29,545 | ) | $ | (30,940 | ) | $ | (48,496 | ) | ||||
Net cash flows used in investing activities | $ | (9,087 | ) | $ | (4,228 | ) | $ | (7,929 | ) | $ | (40,947 | ) | ||||
Net cash flows provided by (used in) financing activities | $ | (97 | ) | $ | 37,518 | $ | 37,487 | — |
• | unit-based compensation expense, which has been excluded from Adjusted EBITDA because the amount of such expenses in any specific period may not directly correlate to the underlying performance of our business operations, has been, and will continue to be for the foreseeable future, a significant recurring expense in our business and an important part of our compensation strategy; |
• | the intangible assets being amortized, and property and equipment being depreciated, may have to be replaced in the future, and the non-GAAP financial measures do not reflect cash capital expenditure requirements for such replacements or for new capital expenditures or other capital commitments; and |
• | non-GAAP measures do not reflect changes in, or cash requirements for, our working capital needs. |
Three Months Ended September 30, | Nine Months Ended September 30 | Year Ended December 31, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | 2020 | 2019 | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Net loss | $ | (28,847 | ) | $ | (17,971 | ) | $ | (89,558 | ) | $ | ($50,016 | ) | $ | (79,605 | ) | $ | (32,976 | ) | ||||||
Add: Depreciation and amortization | 3,270 | 2,232 | 9,098 | 5,536 | 8,159 | 324 | ||||||||||||||||||
Add/(Less): Interest (income) expense | 96 | 169 | 239 | (255 | ) | (123 | ) | (3,280 | ) | |||||||||||||||
Add/(Less): Income tax (benefit) expense | 12 | 11 | 195 | 36 | 391 | (199 | ) | |||||||||||||||||
EBITDA | (25,469 | ) | (15,559 | ) | (80,026 | ) | (44,699 | ) | (7,178 | ) | (36,131 | ) | ||||||||||||
Add: Acquisition-related transaction costs | 1,766 | — | 12,075 | 11,477 | 13,372 | 731 | ||||||||||||||||||
Add: Unit-based compensation expense | 604 | 829 | 3,116 | 370 | 2,082 | 10,673 | ||||||||||||||||||
Add: Restructuring charges | — | — | — | — | 588 | — | ||||||||||||||||||
Add: Impairment of long-lived assets | — | 2,450 | — | 3,843 | 15,292 | — | ||||||||||||||||||
Less: Non-recurring bitcoin sale income, net | (1,024 | ) | — | (1,024 | ) | — | — | — | ||||||||||||||||
Less: Transition services to Bakkt Clearing | — | — | — | — | (196 | ) | (145 | ) | ||||||||||||||||
Adjusted EBITDA | $ | (24,123 | ) | $ | (12,280 | ) | $ | (65,859 | ) | $ | (29,009 | ) | $ | (40,040 | ) | $ | (24,872 | ) | ||||||
• | Platform subscription fees: Monthly fixed fee charged to loyalty partners to access the redemption platform and receive customer support services. We recognize revenue for these fees on a straight-line basis over the related contract term, as the loyalty partner receives benefits evenly throughout the term of the contract. These fees are allocated to our performance obligation to provide access to our redemption platform, and thus are recognized on a gross basis. |
• | Transaction fees: Transaction fees are earned for most transactions processed through our platform. These fees are allocated to our performance obligation to provide order placement services on behalf of the loyalty partner, and therefore are recognized net of the related redemption cost. We allocate transaction fees to the period in which the related transaction occurs. |
• | Revenue share fees: We are entitled to revenue share fees in the form of rebates from third-party commerce merchants and other partners which provide services facilitating redemption order fulfilment. We allocate revenue share fees to the period in which the related transaction occurs. |
• | Service fees: We earn fees for certain software development activities associated with the implementation of new customers on our loyalty redemption platform and other development activities if a loyalty partner requests that we customize certain features and functionalities for their loyalty program. We recognize service fees as revenue on a straight-line basis, beginning when the internally developed software resulting from such implementation or other development activities are operational in our platform over the longer of the remaining anticipated customer life and 3 years, which represents the estimated useful life of our internally developed software. Implementation and development service fees are generally billed when the implementation and development activities are performed. |
• | Assessing the performance obligation period for Triparty Agreement transactions on a portfolio basis. |
• | Exclude sales taxes from the measurement of the transaction price. |
• | Not adjust the transaction price for the existence of a significant financing component if the timing difference between a customer’s payment and our performance is one year or less. |
• | Not provide disclosures about the transaction price allocated to unsatisfied performance obligations for contracts with a duration of one year or less or when the consideration is variable and allocated entirely to a wholly unsatisfied performance obligation or a wholly unsatisfied promise to transfer a distinct good or service that forms part of a single performance obligation. |
Estimated Useful Life | ||||
Internal use software | 3-7 years | |||
Purchased software | 3 years | |||
Assets under finance lease | 2-5 years | |||
Office, furniture and equipment | 7-10 years | |||
Leasehold improvements | 7 years | |||
Other computer and network equipment | 3 years |
• | Consumers |
• | Businesses |
• | Financial Institutions. |
• | Our loyalty redemption services, which we began providing in 2020, generated 108% of revenue in the year ended December 31, 2020 and 105% of revenue in the six months ended June 30, 2021. Contra revenues from our alternative payment method and digital asset marketplace service offerings comprised the difference between our loyalty redemption services revenue and total revenue. Such contra revenues principally consist of rebates and liquidity payments under the Triparty Agreement, reductions in connection with the Contribution Agreement, and consideration payable to a customer under the Strategic Alliance Agreement. |
• | Revenue generated through our other service offerings (excluding the contra revenue cited above)—including the alternative payment method and the digital asset marketplace—has been immaterial to |
date. However, we expect our revenue related to loyalty redemption services to decrease as a percentage of overall revenue as the revenue from our other product and service offerings grows. |
• | We receive revenue when consumers use the services within our consumer app, including to buy, sell, store and spend digital assets (e.g., transacting in cryptocurrency or spending or converting loyalty points). |
• | We expect that revenues from cryptoasset trades and other transactions and subscription fees will be significant drivers of our business, and we expect those revenues to increase in the future as we grow our partner base and our user base. Please see “ —Recent Partner Engagement Risk Factors—Risks Related to Business, Finances and Operations |
• | Broad redemption options |
• | Access to exclusive brands |
• | Balance sheet optimization |
• | Lower cost of acceptance |
• | Reduced checkout abandonment and increased conversions |
• | Increased ability to reach new consumers |
• | Hyper-personalized offers |
• | Easy integration |
• | Standalone custody |
• | Regulated futures and options is end-to-end regulated |
• | Institutional-grade pricing execution engine |
• | Personal, intuitive consumer experience simple, end-to-end consumer |
• | Seamlessly transact across asset classes |
• | Enabling the use of digital assets for everyday spending |
• | Ability to send and receive digital assets |
• | Increased value in loyalty |
• | As loyalty partners seek new ways to deepen consumer relationships, we believe that they will choose our platform and co-market our platform to their consumers. |
• | The more options there are in our digital asset marketplace, the more liquidity opportunities consumers will have, and the more reasons they will have to engage with our platform. |
• | The larger our platform user base becomes, the more instant liquidity will be available, and the more attractive our platform and payment method will become for merchants. |
• | The more merchants there are on our platform, the more opportunities consumers will have to transact on our platform. |
• | ability to attract, retain, and engage loyalty partners, institutions, merchants and consumers on our platform; |
• | ability to demonstrate to loyalty partners and merchants that they may achieve incremental sales by using and offering our services to consumers; |
• | the strength of our integrated solution over other potential coalitions of disparate point solutions; |
• | consumer confidence in the safety, security, privacy and control of their information on our platform; |
• | ability to develop products and services across multiple commerce channels, including mobile payments, payments at the retail point of sale, cryptoassets, and loyalty/rewards points; and |
• | system reliability, regulatory compliance and data security. |
Name | Age | Position | ||||
Gavin Michael | 56 | Chief Executive Officer, Class I Director | ||||
Adam White | 38 | President | ||||
Andrew LaBenne | 47 | Chief Financial Officer | ||||
Marc D’Annunzio | 49 | General Counsel and Secretary | ||||
Michelle Goldberg (1)(3) | 52 | Class I Director | ||||
David C. Clifton | 44 | Class II Director | ||||
Kristyn Cook (3) | 46 | Class II Director | ||||
Gordon Watson | 43 | Class II Director | ||||
Sean Collins (1)(2)(3) | 42 | Class III Director | ||||
Richard Lumb (1) | 60 | Class III Director | ||||
Andrew A. Main (2) | 56 | Class III Director |
(1) | Member of the audit committee |
(2) | Member of the compensation committee |
(3) | Member of the nominating and corporate governance committee |
• | the Class I directors are Michelle Goldberg and Gavin Michael, whose terms will expire at the annual meeting of stockholders to be held in 2022; |
• | the Class II directors are David Clifton, Kristyn Cook and Gordon Watson, whose terms will expire at the annual meeting of stockholders to be held in 2023; and |
• | the Class III directors are Sean Collins, Richard Lumb and Andrew A. Main, whose terms will expire at the annual meeting of stockholders to be held in 2024. |
• | selecting a qualified firm to serve as the independent registered public accounting firm to audit our financial statements; |
• | helping to ensure the independence and performance of the independent registered public accounting firm; |
• | discussing the scope and results of the audit with the independent registered public accounting firm and reviewing, with management and the independent registered public accounting firm, our interim and year-end financial statements; |
• | developing procedures for employees to submit concerns anonymously about questionable accounting or audit matters; |
• | reviewing our policies on and oversees risk assessment and risk management, including enterprise risk management; |
• | reviewing related party transactions; |
• | reviewing the adequacy and effectiveness of internal control policies and procedures and our disclosure controls and procedures; and |
• | approving or, as required, pre-approving, all audit and allpermissible non-audit services, other than deminimis non-audit services, to be performed by the independent registered public accounting firm. |
• | reviewing, approving and determining the compensation of our officers and key employees; |
• | reviewing, approving and determining compensation and benefits, including equity awards, to directors for service on the Board or any committee thereof; |
• | administering our equity compensation plans; |
• | reviewing, approving and making recommendations to the Board regarding incentive compensation and equity compensation plans; and |
• | establishing and reviewing general policies relating to compensation and benefits of our employees. |
• | identifying, evaluating and selecting, or making recommendations to the Board regarding, nominees for election to the Board and its committees; |
• | evaluating the performance of the Board and of individual directors; |
• | considering, and making recommendations to the Board regarding, the composition of the Board and its committees; |
• | reviewing developments in corporate governance practices; |
• | evaluating the adequacy of the corporate governance practices and reporting; and |
• | developing, and making recommendations to the Board regarding, corporate governance guidelines and matters. |
Name and Principal Position | Year | Salary ($) (1) | Stock Awards ($) (2) | Bonus ($) | All Other Compensation ($) | Total ($) | ||||||||||||||||||
David C. Clifton (9) | 2020 | — | 1,131,000 | — | — | 1,131,000 | ||||||||||||||||||
Nicolas Cabrera | 2020 | 360,833 | 1,652,670 | 120,200 | (3) | 93,210 | (6) | 2,226,913 | ||||||||||||||||
Matthew Johnson | 2020 | 320,833 | 1,154,520 | 102,900 | (4) | 18,210 | (7) | 1,596,463 | ||||||||||||||||
Michael Blandina (10) Former Chief Executive Officer | 2020 | 208,048 | — | 250,000 | (5) | 3,101 | (8) | 461,149 |
(1) | Amounts reflect annual base salary paid for fiscal 2020. |
(2) | Amounts represent the grant date fair value of equity-based awards granted in fiscal 2020, calculated in accordance with ASC 718, and do not necessarily correspond to the actual value that may be recognized from the equity-based awards. Assumptions used in the calculation of these amounts are described in Note 9 of Opco’s audited consolidated financial statements included in this prospectus. |
(3) | Amount represents a discretionary bonus paid to Mr. Cabrera. |
(4) | Amount represents a discretionary bonus paid to Mr. Johnson. |
(5) | Amount represents a discretionary bonus paid to Mr. Blandina. |
(6) | Amount reflects (1) matching contributions made by Opco to Mr. Cabrera’s 401(k) plan account in the amount of $17,100, (2) imputed income from Opco’s group term life insurance in the amount of $810, (3) telecom allowance in the amount of $300 and (4) relocation expenses of $75,000. |
(7) | Amount reflects (1) matching contributions made by Opco to Mr. Johnson’s 401(k) plan account in the amount of $17,100, (2) imputed income from Opco’s group term life insurance in the amount of $810 and (3) telecom allowance in the amount of $300. |
(8) | Amount reflects (1) matching contributions made by Opco to Mr. Blandina’s 401(k) plan account in the amount of $2,800, (2) imputed income from Opco’s group term life insurance in the amount of $871 and (3) telecom allowance in the amount of $150. |
(9) | Mr. Clifton ceased being Opco’s interim Chief Executive Officer on January 11, 2021, when Gavin Michael became our Chief Executive Officer. Mr. Clifton received no other compensation for his services as Opco’s interim Chief Executive Officer other than profits interests in the form of 975,000 preferred incentive units. |
(10) | Mr. Blandina ceased being Opco’s Chief Executive Officer in May 2020. |
Name | Number of profits interests units that have vested (#) | Market value of profits interests units that have vested ($) | Number of profits interests units that have not vested (#) (5) | Market value of profits interests units that have not vested ($) (6) | ||||||||||||
David C. Clifton (1) | 0 | 0 | 975,000 | 1,131,000 | ||||||||||||
Nicolas Cabrera (2) | 0 | 0 | 3,099,000 | 2,975,040 | ||||||||||||
Matthew Johnson (3) | 0 | 0 | 2,544,000 | 2,442,240 | ||||||||||||
Michael Blandina (4) | 0 | 0 | 0 | 0 |
(1) | Mr. Clifton was granted 975,000 profits interests in the form of preferred incentive units on December 4, 2020, one-third of which vested at Closing, andone-third of which will vest on each of the first and second anniversaries of the Closing. |
(2) | Mr. Cabrera was granted (1) 2,099,000 profits interests in the form of common incentive units on February 28, 2020 and (2) 1,000,000 profits interests in the form of common incentive units on December 4, 2020 one-third of which vested at Closing, andone-third of which will vest on each of the first and second anniversaries of the Closing. |
(3) | Mr. Johnson was granted (1) 2,044,000 profits interests in the form of common incentive units on February 28, 2020 and (2) 500,000 profits interests in the form of common incentive units on December 4, 2020, one-third of which vested at Closing, andone-third of which will vest on each of the first and second anniversaries of the Closing.. |
(4) | Mr. Blandina was granted 9,000,000 profits interests in the form of preferred incentive units on May 17, 2019, all of which were forfeited by Mr. Blandina upon his voluntary resignation of employment. |
(5) | At Closing, each profits interest was exchanged for the right to receive a Paired Interest. With respect to the profits interests granted to Messrs. Clifton, Cabrera and Johnson on December 4, 2020, each of Messrs. Clifton, Cabrera and Johnson also had the opportunity, but not the obligation, to require Opco, through its management, to redeem, effective as of immediately prior to the effective time of the Merger, 40% of the first one-third of his Opco Incentive Units scheduled to vest at the effective time of the Merger for the receipt of a cash payment. |
(6) | Represents the market value of the profits interests units based on the $1.16 per unit value of Legacy Opco’s preferred incentive units (which were granted to Mr. Clifton) and $0.96 per unit value of Opco ’s common incentive units (which were granted to Messrs. Cabrera and Johnson) determined in the most recent valuation of Opco’s membership interests. |
• | $50,000 per year for service as a non-employee director; |
• | $100,000 per year for service as non-executive chair of the Board of Directors; |
• | $25,000 per year for service as chair of the audit committee; |
• | $10,000 per year for service as a member of the audit committee; |
• | $20,000 per year for service as chair of the compensation committee; |
• | $7,500 per year for service as a member of the compensation committee; |
• | $12,000 per year for service as chair of the corporate governance and nominating committee; and |
• | $5,000 per year for service as a member of the corporate governance and nominating committee. |
• | we were or are to be, or the Company or Opco was, a participant; |
• | the amount involved exceeded or exceeds $120,000; |
• | any of the Company’s or Opco’s directors, executive officers, or beneficial holders of more than 5% of any class of our capital stock, or any immediate family member of, or person sharing the household with, any of these individuals or entities, had or will have a direct or indirect material interest. |
• | each person, or group of affiliated persons, known by us to beneficially own more than 5% of any class of our common stock; |
• | each of our executive officers and directors; and |
• | all of our executive officers and directors as a group. |
Name and Address of Beneficial Owners | Number of Shares of Class A Common Stock (1) | % of Class A Common Stock | Number of Paired Interests (2) | % of Paired Interests | Total Number of Shares of Class A Common Stock and Class V Common Stock | % of Total Voting Power (3) | ||||||||||||||||||
Directors and Named Executive Officers: | ||||||||||||||||||||||||
Gavin Michael | — | — | — | — | — | — | ||||||||||||||||||
Andrew LaBenne | 10 | * | — | — | 10 | * | ||||||||||||||||||
Adam White (4) | — | — | 1,219,721 | * | 1,219,721 | * | ||||||||||||||||||
Nicolas Cabrera (4) | — | — | 107,912 | * | 107,912 | * | ||||||||||||||||||
Matthew Johnson (4) | — | — | 90,140 | * | 90,140 | * | ||||||||||||||||||
Marc D’Annunzio (4) | — | — | 518,237 | * | 518,237 | * | ||||||||||||||||||
Mike Blandina | — | — | — | — | — | — | ||||||||||||||||||
Michelle Goldberg | — | — | — | — | — | — | ||||||||||||||||||
David Clifton (5) | — | — | 162,608 | * | 162,608 | * | ||||||||||||||||||
Kristyn Cook | — | — | — | — | — | — | ||||||||||||||||||
Gordon Watson | — | — | — | — | — | — | ||||||||||||||||||
Sean Collins (6) | 582,323 | 1.17 | % | 2,908,110 | 1.4 | % | 3,490,433 | 1.4 | % | |||||||||||||||
Richard Lumb | — | — | — | — | — | — | ||||||||||||||||||
Andrew Main | — | — | — | — | — | — | ||||||||||||||||||
All directors and officers as a group (11 individuals) | 582,333 | 1.2 | % | 4,808,676 | 2.3 | % | 5,391,009 | 2.1 | % | |||||||||||||||
Five Percent Holders: | ||||||||||||||||||||||||
Funds affiliated with Corbin Capital Partners (7) | 4,500,000 | 9.0 | % | — | — | 4,500,000 | 1.8 | % |
Name and Address of Beneficial Owners | Number of Shares of Class A Common Stock (1) | % of Class A Common Stock | Number of Paired Interests (2) | % of Paired Interests | Total Number of Shares of Class A Common Stock and Class V Common Stock | % of Total Voting Power (3) | ||||||||||||||||||
Intercontinental Exchange Holdings, Inc. (8) | 4,714,336 | 9.4 | % | 170,079,462 | 81.7 | % | 174,793,798 | 67.9 | % | |||||||||||||||
Invesco (9) | 3,612,829 | 7.2 | % | — | — | 3,612,829 | 1.40 | % | ||||||||||||||||
VPC Impact Acquisition Holdings Sponsor, LLC (10) | 11,271,740 | 22.6 | % | — | — | 11,271,740 | 4.40 | % |
* | Less than one percent. |
(1) | Each share of Class A Common Stock entitles the holder thereof to one vote per share. |
(2) | Each Paired Interest consists of one common unit in Opco and one share of Class V Common Stock, the latter of which entitles the holder to one vote per share of Class V Common Stock. Pursuant to the Exchange Agreement, beginning on April 15, 2022, each Paired Interest may be exchanged for a share of Class A Common Stock on a one-for-one |
(3) | Represents percentage of voting power of holders of Class A Common Stock and Class V Common Stock voting together as a single class. |
(4) | Represents Paired Interests directly held by Bakkt Management, LLC (“ Bakkt Management One-third of the Bakkt Management units awarded to each officer vested upon the Closing,one-third will vest on October 15, 2022 and the remaining third will vest on October 15, 2023. |
(5) | Represents Paired Interests directly held by Bakkt Management, corresponding to units in Bakkt Management directly held by Mr. Clifton. One this of the Bakkt Management units were released to Mr. Clifton on the date of Closing and the remaining two thirds will be released in one-third increments on each of October 15, 2022 and October 15, 2023. |
(6) | Goldfinch Co-Invest IC LP holds 582,323 shares of Class A Common Stock acquired from the Company in connection with the Business Combination. Paired Interests held by GoldfinchCo-Invest I, LP and GoldfinchCo-Invest IB, LP were acquired pursuant to the Merger Agreement. Sean Collins, a member of our Board, is a Managing Partner of GoldfinchCo-Invest I GP LLC, the general partner of each of GoldfinchCo-Invest I, LP, GoldfinchCo-Invest IB, LP and GoldfinchCo-Invest IC LP and has voting and investment discretion over these shares. Mr. Collins disclaims beneficial ownership of the shares except to the extent of his pecuniary interest therein. |
(7) | Represents (i) 1,259,000 shares of Class A Common Stock held by Corbin ERISA Opportunity Fund, Ltd, a Cayman Islands exempted company, (ii) 2,541,000 shares of Class A Common Stock held by Corbin Opportunity Fund, L.P., a Delaware limited partnership, (iii) 600,000 shares of Class A Common Stock held by Pinehurst Partners, L.P. and (iv) 100,000 shares of Class A Common Stock held by Core Alternative Strategies Fund, L.P. Craig Bergstrom, as the Chief Investment Officer of Corbin Capital Partners, L.P., the investment manager of Corbin ERISA Opportunity Fund, Ltd., Corbin Opportunity Fund, L.P., Pinehurst Partners, L.P. and Core Alternative Strategies Fund, L.P., makes voting and investment decisions for Corbin ERISA Opportunity Fund, Ltd., Corbin Opportunity Fund, L.P., Pinehurst Partners, L.P. and Core Alternative Strategies Fund, L.P., but disclaims beneficial ownership of the shares held by them.. The principal business address for these entities is 150 North Riverside Plaza, Suite 5200, Chicago, IL. |
(8) | ICEH has entered into the Voting Agreement with the Company, pursuant to which, to the extent that ICEH’s voting power as jointly calculated by ICEH and the Company, and represented by the shares held by ICEH as of the record date for a stockholder matter, exceeds 30% of the total voting power of all of outstanding Class A Common Stock and Class V Common Stock that are issued and outstanding and entitled to vote as of the record date, ICEH will irrevocably appoint a proxy, designated by the Board, to |
vote the excess shares in the same percentages for and against such stockholder matter as votes were cast for and against such stockholder matter by all other stockholders of the Company. ICEH is a wholly owned subsidiary of ICE. ICE’s principal business address is 5660 New Northside Drive, Atlanta, GA 30328. |
(9) | According to a Schedule 13G/A filed on April 12, 2021, Invesco Ltd. in its capacity as a parent holding company to its investment advisers may be deemed to beneficially own 3,612,829 shares of Class A Common Stock, which are held of record by clients of Invesco Ltd. The address of Invesco Ltd. is 1555 Peachtree Street NE, Suite 1800, Atlanta, GA 30309. |
(10) | Includes warrants to purchase up to 6,147,440 shares of Class A Common Stock. Richard Levy, as Chief Executive Officer and Founder of Victory Park Capital Advisors, LLC has voting and investment discretion over these shares. Mr. Levy disclaims beneficial ownership of the securities except to the extent of his pecuniary interest therein. The Sponsor’s principal business address is 150 North Riverside Plaza, Suite 5200, Chicago, IL 60606. |
Name of Selling Securityholder | Shares of Class A Common Stock Held of Record Prior to the Offering | Warrants Held of Record Prior to the Offering | Shares of Class A Common Stock Being Offered | Number of Warrants Being Offered | Shares of Class A Common Stock Held of Record After the Offering | Warrants Held of Record After the Offering | ||||||||||||||||||||||||||
Number | Percent | Number | Percent | |||||||||||||||||||||||||||||
Intercontinental Exchange Holdings, Inc. (1) | 174,793,798 | — | 174,793,798 | — | — | — | — | — | ||||||||||||||||||||||||
VPC Impact Acquisition Holdings Sponsor, LLC (2) | 5,124,300 | 6,147,440 | 5,124,300 | 6,147,440 | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Goldfinch (3) | 3,490,433 | — | 3,490,433 | — | — | — | — | — |
Name of Selling Securityholder | Shares of Class A Common Stock Held of Record Prior to the Offering | Warrants Held of Record Prior to the Offering | Shares of Class A Common Stock Being Offered | Number of Warrants Being Offered | Shares of Class A Common Stock Held of Record After the Offering | Warrants Held of Record After the Offering | ||||||||||||||||||||||||||
Number | Percent | Number | Percent | |||||||||||||||||||||||||||||
Securityholders Affiliated with Corbin Capital Partners (4) | 3,010,876 | 67,739 | 3,000,000 | — | 10,876 | * | 67,739 | * | ||||||||||||||||||||||||
Empyrean Capital Overseas Master Fund Ltd. (5) | 3,000,000 | — | 3,000,000 | — | — | — | — | — | ||||||||||||||||||||||||
Tech Opportunities LLC (6) | 3,000,000 | — | 3,000,000 | — | — | — | — | — | ||||||||||||||||||||||||
The Boston Consulting Group, Inc. (7) | 2,752,933 | — | 2,752,933 | — | — | — | — | — | ||||||||||||||||||||||||
Pantera BH LLC (8) | 2,717,437 | — | 2,717,437 | — | — | — | — | — | ||||||||||||||||||||||||
Microsoft Global Finance (9) | 2,697,399 | — | 2,697,399 | — | — | — | — | — | ||||||||||||||||||||||||
Adage Capital Partners, L.P. | 2,500,000 | — | 2,500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Beaumont Glory Limited (10) | 2,263,876 | — | 2,263,876 | — | — | — | — | — | ||||||||||||||||||||||||
Starbucks Corporation (11) | 2,191,307 | — | 2,191,307 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Aristeia (12) | 2,000,000 | — | 2,000,000 | — | — | — | — | — | ||||||||||||||||||||||||
Soroban Opportunities Master Fund LP (13) | 2,000,000 | — | 2,000,000 | — | — | — | — | — | ||||||||||||||||||||||||
PayU Fintech Investments B.V. (Naspers) (14) | 1,611,519 | — | 1,611,519 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Apollo (15) | 1,500,000 | — | 1,500,000 | — | — | — | — | — | ||||||||||||||||||||||||
MMF LT, LLC (16) | 1,500,000 | — | 1,500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Luxor (17) | 1,250,000 | — | 1,250,000 | — | — | — | — | — | ||||||||||||||||||||||||
Elwood US Investor 1 Inc. (18) | 1,100,777 | — | 1,100,777 | — | — | — | — | — | ||||||||||||||||||||||||
Galaxy Digital Ventures LLC (19) | 1,100,777 | — | 1,100,777 | — | — | — | — | — | ||||||||||||||||||||||||
Highbridge Tactical Credit Master Fund, L.P. | 1,000,000 | — | 1,000,000 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with TimesSquare Investment Advisor (20) | 800,000 | — | 800,000 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with CMT (21) | 714,026 | — | 714,026 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Seven Grand (22) | 600,000 | 52,045 | 600,000 | — | — | — | 52,045 | * |
Name of Selling Securityholder | Shares of Class A Common Stock Held of Record Prior to the Offering | Warrants Held of Record Prior to the Offering | Shares of Class A Common Stock Being Offered | Number of Warrants Being Offered | Shares of Class A Common Stock Held of Record After the Offering | Warrants Held of Record After the Offering | ||||||||||||||||||||||||||
Number | Percent | Number | Percent | |||||||||||||||||||||||||||||
Alyeska Master Fund, L.P. (23) | 600,000 | — | 600,000 | — | — | — | — | — | ||||||||||||||||||||||||
Eagle Seven Digital Investments, LLC (24) | 565,969 | — | 565,969 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Maso Capital (25) | 500,000 | — | 500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Monashee (26) | 500,000 | — | 500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Nantahala Capital Management, LLC (27) | 500,000 | — | 500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Kepos Alpha Master Fund L.P. (28) | 500,000 | — | 500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Magnetar Capital Master Fund, Ltd | 500,000 | — | 500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Sculptor Special Funding, LP (29) | 500,000 | — | 500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Glazer (30) | 300,000 | — | 300,000 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Water Island (31) | 300,000 | — | 300,000 | — | — | — | — | — | ||||||||||||||||||||||||
Ghisallo Master Fund LP (32) | 250,000 | — | 250,000 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Benjamin Nickoll (33) | 235,000 | — | 235,000 | — | — | — | — | — | ||||||||||||||||||||||||
Securityholders Affiliated with Richard Marini (34) | 226,387 | — | 226,387 | — | — | — | — | — | ||||||||||||||||||||||||
WNI LLC (35) | 70,000 | — | 70,000 | — | — | — | — | — | ||||||||||||||||||||||||
Kurt Summers (36) | 20,000 | — | 20,000 | — | — | — | — | — | ||||||||||||||||||||||||
Kai Schmitz (37) | 20,000 | — | 235,000 | — | — | — | — | — | ||||||||||||||||||||||||
Adrienne Harris (38) | 20,000 | — | 20,000 | — | — | — | — | — | ||||||||||||||||||||||||
BNCA 2011 Directed Irrevocable Trust (39) | 50,000 | — | 50,000 | — | — | — | — | — | ||||||||||||||||||||||||
Christine Armstrong | 45,000 | — | 45,000 | — | — | — | — | — |
* | Less than 1% |
(1) | Consists of (i) 4,714,336 shares of Class A Common Stock beneficially owned and (ii) 170,079,462 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests. For information regarding the relationship between the Selling Stockholder and the Company, please see “ Certain Relationships and Related Party Transactions. |
(2) | Consists of (i) 5,124,300 shares of Class A Common Stock and (ii) 6,147,440 Private Placement Warrants. Assumes the Private Placement Warrants have not been exercised. Richard N. Levy, as Chief Executive Officer and Founder of Victory Park Capital Advisors, LLC, has voting and investment discretion with respect to the securities held of record by |
VPC Impact Acquisition Holdings Sponsor, LLC. Mr. Levy disclaims any beneficial ownership of the securities held by VPC Impact Acquisition Holdings Sponsor, LLC other than to the extent of any pecuniary interest he may have therein, directly or indirectly. |
(3) | Consists of (i) 582,323 shares of Class A Common Stock held directly by Goldfinch Co-Invest IC LP, (ii) 2,751,943 shares of Class A Common Stock that may be acquired by GoldfinchCo-Invest I LP upon the exchange of a corresponding number of Paired Interests and (iii) 156,167 shares of Class A Common Stock that may be acquired by GoldfinchCo-Invest IB LP upon the exchange of a corresponding number of Paired Interests. Sean Collins, a member of our Board and prior to the Closing, a member of the board of managers of Opco, is a Managing Partner of GoldfinchCo-Invest I GP LLC, the general partner of each of GoldfinchCo-Invest IC LP, GoldfinchCo-Invest I, LP and GoldfinchCo-Invest IB, LP, and has voting and investment discretion over these shares. Mr. Collins disclaims beneficial ownership of the shares except to the extent of his pecuniary interest therein. |
(4) | Consists of (i) 1,551,876 shares of Class A Common Stock held directly by Corbin ERISA Opportunity Fund, Ltd., (ii) 44,608 shares of Class A Common Stock that may be acquired upon the exercise of Warrants held directly by Corbin ERISA Opportunity Fund, Ltd., (iii) 759,000 shares of Class A Common Stock held directly by Corbin Opportunity Fund, L.P., (iv) 23,131 shares of Class A Common Stock that may be acquired upon the exercise of Warrants held directly by Corbin Opportunity Fund, L.P., (v) 600,000 shares of Class A Common Stock held directly by Pinehurst Partners, L.P. and (vi) 100,000 shares of Class A Common Stock held directly by Core Alternative Strategies Fund, L.P. Craig Bergstrom, as the Chief Investment Officer of Corbin Capital Partners, L.P., the investment manager of Corbin ERISA Opportunity Fund, Ltd., Corbin Opportunity Fund, L.P., Pinehurst Partners, L.P. and Core Alternative Strategies Fund, L.P., makes voting and investment decisions for Corbin ERISA Opportunity Fund, Ltd., Corbin Opportunity Fund, L.P., Pinehurst Partners, L.P. and Core Alternative Strategies Fund, L.P., but disclaims beneficial ownership of the shares held by them. |
(5) | Empyrean Capital Partners, LP (“ Empyrean ECOMF |
(6) | Hudson Bay Capital Management LP, the investment manager of Tech Opportunities LLC, has voting and investment power over these securities. Sander Gerber is the managing member of Hudson Bay Capital GP LLC, which is the general partner of Hudson Bay Capital Management LP. Each of Tech Opportunities LLC and Sander Gerber disclaims beneficial ownership over these securities. |
(7) | Consists of (i) 1,959,581 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests held directly by the Boston Consulting Group (“ BCG |
(8) | Consists of (i) 2,598,230 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests and (ii) 119,207 shares of Class A Common Stock. |
(9) | Consists of 2,697,399 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired interests. |
(10) | Consists of (i) 2,201,554 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests and (ii) 62,322 shares of Class A Common Stock. |
(11) | Represents 2,191,307 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests. The Selling Securityholder is our partner, with which we have an ongoing relationship. Rachel Ruggeri has the power to vote or dispose of the shares held by the Selling Securityholder. |
(12) | Consists of (i) 1,704,562 shares of Class A Common Stock held directly by Aristeia Master, L.P., (ii) 129,419 shares of Class A Common Stock held directly by ASIG International Limited, (iii) 117,852 shares of Class A Common Stock held directly by DS Liquid Div RVA ARST, LLC and (iv) 48,167 shares of Class A Common Stock held directly by Windermere Ireland Fund PLC. Aristeia Capital, L.L.C. and Aristeia Advisors, L.L.C. (collectively, “ Aristeia Fund Funds |
respect to the securities held by each Fund. Anthony M. Frascella and William R. Techar are the co-Chief Investment Officers of Aristeia. Each of Aristeia and such individuals disclaims beneficial ownership of the securities referenced herein except to the extent of its or his direct or indirect economic interest in the Funds. |
(13) | Such shares (the “ Soroban Shares |
(14) | Represents shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests. PayU is ultimately controlled by Prosus N.V. and Naspers Ltd., which are publicly listed entities with widely dispersed ownership. |
(15) | Consists of (i) 1,140,000 shares of Class A Common Stock held by Apollo Credit Strategies Master Fund Ltd. (“ Credit Strategies PPF Credit Strategies A-N Credit Fund (Delaware), L.P. (“A-N CreditAtlas A-N Credit Management, LLC (“A-N Credit ManagementA-N Credit. Apollo Atlas Management, LLC (“Atlas Management ST Management Capital Management A-N Credit Management and Atlas Management, the sole member and manager of ST Management Holdings. Apollo Capital Management GP, LLC (“Capital Management GP Management Holdings Management Holdings GP |
(16) | Moore Capital Management, LP, the investment manager of MMF LT, LLC, has voting and investment control of the shares held by MMF LT, LLC. Mr. Louis M. Bacon controls the general partner of Moore Capital Management, LP and may be deemed the beneficial owner of the shares of the Company held by MMF LT, LLC. Mr. Bacon also is the indirect majority owner of MMF LT, LLC. |
(17) | Consists of (i) 404,014 shares of Class A Common Stock held directly by Luxor Capital Partners, LP, (ii) 253,075 shares of Class A Common Stock held directly by Luxor Capital Partners Offshore Master Fund, LP, (iii) 174,153 shares of Class A Common Stock held directly by Luxor Wavefront, LP, (iv) 27,343 shares of Class A Common Stock held directly by Luxor Gibraltar, LP-Series I, (v) 10,358 shares of Class A Common Stock held directly by Luxor Capital Partners Long, LP, (vi) 2,864 shares of Class A Common Stock held directly by Luxor Capital Partners Long Offshore Master Fund, LP and (vii) 378,193 shares of Class A Common Stock held directly by Lugard Road Capital Master Fund, LP (the Selling Securityholders listed in (i) through (vi), collectively, the “Luxor Funds |
(18) | Represents shares of Class A Common stock that may be acquired upon the exchange of a corresponding number of Paired Interests. Mr. Alan Eldad Howard may be deemed the beneficial owner of the shares held directly by the Selling Securityholder. |
(19) | Represents shares of Class A Common stock that may be acquired upon the exchange of a corresponding number of Paired Interests. Mr. Michael Novogratz may be deemed the beneficial owner of the shares held directly by the Selling Securityholder. |
(20) | Consists of (i) 5,500 shares of Class A Common Stock held directly by American Legacy Fund, (ii) 119,900 shares of Class A Common Stock held directly by AMG TimesSquare Small Cap Growth Fund, (iii) 49,400 shares of Class A Common Stock held directly by Cox Enterprises Inc. Master Trust, (iv) 58,100 shares of Class A Common Stock held directly by Guidestone Capital Management, LLC, (v) 8,300 shares of Class A Common Stock held directly by Hallmark Cards Incorporated Master Trust, (vi) 1,800 shares of Class A Common Stock held directly by PGE Bargained VEBA, |
(vii) 40,100 shares of Class A Common Stock held directly by PGE Retirement Plan Master Trust, (viii) 326,800 shares of Class A Common Stock held directly by Prudential Retirement Insurance and Annuity Company, (xi) 41,100 shares of Class A Common Stock held directly by Savings Banks Employees Retirement Association, (x) 2,300 shares of Class A Common Stock held directly by SUPERVALU INC. Retirement Plan, (xi) 5,900 shares of Class A Common Stock held directly by The Kemper Ethel Marley Foundation and (xii) 140,800 shares of Class A Common Stock held directly by TimesSquare Small Cap Growth Fund CIT. |
(21) | Consists of (i) 539,480 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests held directly by CMT Digital Ventures Fund I LLC, (ii) 69,418 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests held directly by CMT Digital Investments I LLC—Series I, (iii) 52,564 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests held directly by CMT Capital Markets Trading 401(k) Plan #2B and (iv) 52,564 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests held directly by MACWA 401(k) Plan (CMT). |
(22) | Consists of (i) 218,840 shares of Class A Common Stock held directly by Boothbay Absolute Return Strategies, LP, (ii) 33,599 shares of Class A Common Stock that may be acquired upon the exercise of warrants held directly by Boothbay Absolute Return Strategies, LP, (iii) 120,130 shares of Class A Common Stock held directly by Boothbay Diversified Alpha Master Fund, LP, (iv) 18,446 shares of Class A Common Stock that may be acquired upon the exercise of warrants held directly by Boothbay Diversified Alpha Master Fund, LP and (v) 261,030 shares of Class A Common Stock held directly by Seven Grand Partners, LLC. Chris Fahy, the Managing Member of Seven Grand Partners GP LLC, the General Partner of the Selling Securityholders, has the power to vote or dispose of the shares held directly by the Selling Securityholders. |
(23) | Alyeska Investment Group, L.P., the investment manager of Alyeska Master Fund, L.P. (the “ Alyeska |
(24) | Consists of (i) 550,389 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests and (ii) 15,580 shares of Class A Common Stock. Stuart Shalowitz may be deemed the beneficial owner of the shares held directly by the Selling Securityholder. |
(25) | Consists of (i) 275,000 shares of Class A Common Stock held directly by Blackwell Partners LLC—Series A, (ii) 125,000 shares of Class A Common Stock held directly by STAR V PARTNERS LLC and (iii) 100,000 shares of Class A Common Stock held directly by MASO CAPITAL INVESTMENTS LIMITED. Manoj Jain and Sohit Khurana, Directors and Co-CIOs of Maso Capital Partners Limited, the Investment Manager of the Selling Securityholders have the power to vote or dispose of the shares held directly by the Selling Securityholders. |
(26) | Consists of (i) 145,392 shares of Class A Common Stock held directly by BEMAP Master Fund Ltd., (ii) 124,848 shares of Class A Common Stock held directly by DS Liquid Div RVA MON LLC , (iii) 101,519 shares of Class A Common Stock held directly by Monashee Solitario Fund LP, (iv) 84,486 shares of Class A Common Stock held directly by Monashee Pure Alpha SPV I LP, (v) 24,692 shares of Class A Common Stock held directly by SFL SPV I LLC, (vi) 19,063 shares of Class A Common Stock held directly by Bespoke Alpha MAC MIM LP. Jeff Muller COO, Monashee Investment Management LLC, has the power to vote or dispose of the shares held by the Selling Securityholders. |
(27) | Consists of (i) 203,210 shares of Class A Common Stock held directly by Nantahala Capital Partners SI, LP, (ii) 98,232 shares of Class A Common Stock held directly by Nantahala Capital Partners II Limited Partnership, (iii) 87,380 shares of Class A Common Stock held directly by Blackwell Partners LLC—Series A, (iv) 41,020 shares of Class A Common Stock held directly by NCP QR LP, (v) 36,688 shares of Class A Common Stock held directly by NCP RFM LP and (vi) 33,470 shares of Class A Common Stock held directly by Nantahala Capital Partners Limited Partnership. Nantahala Capital Management, LLC is a Registered Investment Adviser and has been delegated the legal power to vote and/or direct the disposition of such securities on behalf of the selling stockholder as a General Partner or Investment Manager and would be considered the beneficial owner of such securities. The above shall not be deemed to be an admission by the record owners or the selling stockholder that they are themselves beneficial owners of these securities for purposes of Section 13(d) of the Securities Exchange Act of 1934, as amended, or the Exchange Act, or any other purpose. Wilmot Harkey and Daniel Mack are managing members of Nantahala Capital Management, LLC and may be deemed to have voting and dispositive power over the shares held by the selling stockholder. |
(28) | Kepos Capital LP is the investment manager of the Selling Securityholder and Kepos Partners LLC is the General Partner of the Selling Securityholder and each may be deemed to have voting and dispositive power with respect to the shares. The general partner of Kepos Capital LP is Kepos Capital GP LLC (the “ Kepos GP Kepos MM |
and, accordingly, may be deemed to have voting and dispositive power with respect to the shares held by this Selling Securityholder. Mr. Carhart disclaims beneficial ownership of the shares held by the Selling Securityholder. |
(29) | Sculptor Special Funding, LP (“ NRMD SCMF Sculptor SCHC SCU |
(30) | Consists of (i) 77,894 shares held by Glazer Enhanced Fund L.P., (ii) 183,607 shares held by Glazer Enhanced Offshore Fund, Ltd., and (iii) 38,499 shares held by Highmark Limited, In Respect of Its Segregated Account, Highmark Multi-Strategy 2 (collectively, the “ Glazer Funds Glazer Capital Mr. Glazer |
(31) | Consists of (i) 171,827 shares of Class A Common Stock held directly by Arbitrage Fund, (ii) 71,816 shares of Class A Common Stock held directly by PartnerSelect Alternative Strategies Fund, (iii) 29,314 shares of Class A Common Stock held directly by Water Island Event-Driven Fund, (iv) 15,580 shares of Class A Common Stock held directly by Water Island Merger Arbitrage Institutional Commingled Fund, LP, (v) 8,973 shares of Class A Common Stock held directly by Morningstar Alternatives Fund and (vi) shares of Class A Common Stock held directly by AltShares Event-Driven ETF. John Orrico, president and CIO of Water Island Capital, LLC, has the power to vote or dispose of the shares held by the Selling Securityholders. |
(32) | Michael Germino, Managing Member of Ghisallo Capital Management LLC, the shareholder’s investment manager, has the power to vote or dispose of the shares held by the Selling Securityholder. |
(33) | Consists of (i) 120,000 shares of Class A Common Stock held directly by Benjamin Nickoll, (ii) 45,000 shares of Class A Common Stock held directly by Equity Trust Company as Custodian and (iii) 70,000 shares of Class Common Stock held directly by John F Nickoll Marital Trust. Mr. Benjamin Nickoll is the beneficial owner of the shares held by Equity Trust Company and the trustee of the John F Nickoll Marital Trust. |
(34) | Consists of (i) 220,155 shares of Class A Common Stock that may be acquired upon the exchange of a corresponding number of Paired Interests held directly by Protocol Ventures LP and (ii) 6,232 shares of Class A Common Stock held directly by Richard Marini. Mr. Marini has the power to vote or dispose of the shares held by Protocol Ventures LP. |
(35) | John Irish, Manager of the Selling Securityholder, has the power to vote or dispose of the shares held by the Selling Securityholder. |
(36) | David S. Untracht, the Trustee of the Selling Securityholder, has the power to vote or dispose of the shares held by the Selling Securityholder. |
(37) | The Selling Securityholder was a member of the Board prior to the Business Combination. |
(38) | The Selling Securityholder was a member of the Board prior to the Business Combination. |
(39) | The Selling Securityholder was a member of the Board prior to the Business Combination. |
• | 750,000,000 shares are designated as Class A Common Stock; |
• | 250,000,000 shares are designated as Class V Common Stock; and |
• | 1,000,000 shares are designated as Preferred Stock. |
• | at any time while the Warrants are exercisable; |
• | upon not less than 30 days’ prior written notice of redemption to each holder of Warrants; |
• | if and only if, the reported last sale price of the shares of the Class A Common Stock equals or exceeds $18.00 per share, for any 20 trading days within a 30-day trading period ending on the third business day prior to the notice of redemption to holders of Warrant; and |
• | if and only if, there is a current registration statement in effect with respect to the Class A Common Stock underlying such Warrants at the redemption date and for the entire 30-day trading period referred to above and continuing each day thereafter until the date of redemption. |
• | at any time while the Warrants are exercisable; |
• | upon not less than 30 days’ prior written notice of redemption to each Public Warrant Holder; provided that |
• | if and only if, the reported last sale price of the shares of the Class A Common Stock equals or exceeds $10.00 per share, for any 20 trading days within a 30-day trading period ending on the third business day prior to the notice of redemption to Public Warrant Holders; |
• | if the closing price of the Class A Common Stock for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the notice of redemption is sent to the Public Warrant Holders is less than $18.00 per share, the Warrants must be concurrently called for redemption on the same terms as the outstanding Public Warrants; and |
• | if and only if, there is a current registration statement in effect with respect to the Class A Common Stock underlying the Warrants at the redemption date and for the entire 30-day trading period referred to above and continuing each day thereafter until the date of redemption. |
Redemption Fair Market Value of Shares of Class A Common Stock (period to expiration of Warrants) | ||||||||||||||||||||||||||||||||||||
Redemption Date | £ $10.00 | $11.00 | $12.00 | $13.00 | $14.00 | $15.00 | $16.00 | $17.00 | ³ $18.00 | |||||||||||||||||||||||||||
60 months | 0.261 | 0.281 | 0.297 | 0.311 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
57 months | 0.257 | 0.277 | 0.294 | 0.310 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
54 months | 0.252 | 0.272 | 0.291 | 0.307 | 0.322 | 0.335 | 0.347 | 0.357 | 0.361 | |||||||||||||||||||||||||||
51 months | 0.246 | 0.268 | 0.287 | 0.304 | 0.320 | 0.333 | 0.346 | 0.357 | 0.361 | |||||||||||||||||||||||||||
48 months | 0.241 | 0.263 | 0.283 | 0.301 | 0.317 | 0.332 | 0.344 | 0.356 | 0.361 | |||||||||||||||||||||||||||
45 months | 0.235 | 0.258 | 0.279 | 0.298 | 0.315 | 0.330 | 0.343 | 0.356 | 0.361 | |||||||||||||||||||||||||||
42 months | 0.228 | 0.252 | 0.274 | 0.294 | 0.312 | 0.328 | 0.342 | 0.355 | 0.361 | |||||||||||||||||||||||||||
39 months | 0.221 | 0.246 | 0.269 | 0.290 | 0.309 | 0.325 | 0.340 | 0.354 | 0.361 | |||||||||||||||||||||||||||
36 months | 0.213 | 0.239 | 0.263 | 0.285 | 0.305 | 0.323 | 0.339 | 0.353 | 0.361 | |||||||||||||||||||||||||||
33 months | 0.205 | 0.232 | 0.257 | 0.280 | 0.301 | 0.320 | 0.337 | 0.352 | 0.361 | |||||||||||||||||||||||||||
30 months | 0.196 | 0.224 | 0.250 | 0.274 | 0.297 | 0.316 | 0.335 | 0.351 | 0.361 | |||||||||||||||||||||||||||
27 months | 0.185 | 0.214 | 0.242 | 0.268 | 0.291 | 0.313 | 0.332 | 0.350 | 0.361 | |||||||||||||||||||||||||||
24 months | 0.173 | 0.204 | 0.233 | 0.260 | 0.285 | 0.308 | 0.329 | 0.348 | 0.361 | |||||||||||||||||||||||||||
21 months | 0.161 | 0.193 | 0.223 | 0.252 | 0.279 | 0.304 | 0.326 | 0.347 | 0.361 |
Redemption Fair Market Value of Shares of Class A Common Stock (period to expiration of Warrants) | ||||||||||||||||||||||||||||||||||||
Redemption Date | £ $10.00 | $11.00 | $12.00 | $13.00 | $14.00 | $15.00 | $16.00 | $17.00 | ³ $18.00 | |||||||||||||||||||||||||||
18 months | 0.146 | 0.179 | 0.211 | 0.242 | 0.271 | 0.298 | 0.322 | 0.345 | 0.361 | |||||||||||||||||||||||||||
15 months | 0.130 | 0.164 | 0.197 | 0.230 | 0.262 | 0.291 | 0.317 | 0.342 | 0.361 | |||||||||||||||||||||||||||
12 months | 0.111 | 0.146 | 0.181 | 0.216 | 0.250 | 0.282 | 0.312 | 0.339 | 0.361 | |||||||||||||||||||||||||||
9 months | 0.090 | 0.125 | 0.162 | 0.199 | 0.237 | 0.272 | 0.305 | 0.336 | 0.361 | |||||||||||||||||||||||||||
6 months | 0.065 | 0.099 | 0.137 | 0.178 | 0.219 | 0.259 | 0.296 | 0.331 | 0.361 | |||||||||||||||||||||||||||
3 months | 0.034 | 0.065 | 0.104 | 0.150 | 0.197 | 0.243 | 0.286 | 0.326 | 0.361 | |||||||||||||||||||||||||||
0 months | — | — | 0.042 | 0.115 | 0.179 | 0.233 | 0.281 | 0.323 | 0.361 |
• | prior to such time, the Board approved either the business combination or the transaction which resulted in the stockholder becoming an interested stockholder; |
• | upon consummation of the transaction which resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the Company outstanding at the time the transaction commenced, excluding for purposes of determining the voting stock outstanding (but not the outstanding voting stock owned by the interested stockholder) those shares owned by (a) persons who are directors and also officers and (b) employee stock plans in which employee participants do not have the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer; or |
• | at or subsequent to such time, the business combination is approved by the Board and authorized at an annual or special meeting of stockholders, and not by written consent, by the affirmative vote of at least 66 2/3% of the outstanding voting stock of the Company which is not owned by the interested stockholder. |
• | the provision regarding the Board being authorized to amend the By-Laws without a stockholder vote; |
• | the provisions providing for a classified Board (the election and term of directors); |
• | the provisions regarding filling vacancies on the Board and newly created directorships; |
• | the provisions regarding resignation and removal of directors; |
• | the provisions regarding calling special meetings of stockholders; |
• | the provisions regarding stockholder action by written consent; |
• | the provisions eliminating monetary damages for breaches of fiduciary duty by a director; |
• | the provisions regarding the election not to be governed by Section 203 of the DGCL; |
• | the provisions regarding competition and corporate opportunities; |
• | the provisions regarding competition and corporate opportunities; |
• | the provisions regarding exclusivity of forum; and |
• | the amendment provision requiring that the above provisions be amended only with a 66 2/3% supermajority vote. |
• | 1% of the number of then outstanding equity securities of the same class; and |
• | the average weekly trading volume of Class A Common Stock or Warrants, as applicable, during the four calendar weeks preceding the date of filing of a notice on Form 144 with respect to the sale. |
• | the issuer of the securities that was formerly a shell company has ceased to be a shell company; |
• | the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act; |
• | the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials), other than Current Reports on Form 8-K; and |
• | at least one year has elapsed from the time that the issuer filed current Form 10 type information with the SEC reflecting its status as an entity that is not a shell company. |
• | banks, insurance companies, regulated investment companies, real estate investment trusts or other financial institutions; |
• | persons subject to the alternative minimum tax; |
• | tax-exempt organizations; |
• | pension plans and tax-qualified retirement plans; |
• | controlled foreign corporations, passive foreign investment companies and corporations that accumulate earnings to avoid U.S. federal income tax; |
• | entities or arrangements classified as partnerships for U.S. federal income tax purposes or other pass through entities (or investors in such entities or arrangements); |
• | brokers or dealers in securities or currencies; |
• | traders in securities that elect to use a mark-to-market |
• | persons who own, or are deemed to own, more than five percent of our capital stock (except to the extent specifically set forth below); |
• | certain former citizens or long-term residents of the United States; |
• | persons who hold our Class A Common Stock or Warrants as a position in a hedging transaction, “straddle,” “conversion transaction,” or other risk reduction transaction; |
• | persons who hold or receive our Class A Common Stock or Warrants pursuant to the exercise of any option; |
• | persons who do not hold our Class A Common Stock or Warrants as a capital asset within the meaning of Section 1221 of the Code (generally, property held for investment); |
• | persons deemed to sell our Class A Common Stock or Warrants under the constructive sale provisions of the Code; or |
• | persons subject to special tax accounting rules as a result of any item of gross income with respect to our Class A Common Stock or Warrants being taken into account in an “applicable financial statement” as defined in Section 451(b) of the Code. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation or other entity taxable as a corporation created or organized in the United States or under the laws of the United States or any political subdivision thereof, or otherwise treated as such for U.S. federal income tax purposes; |
• | an estate whose income is subject to U.S. federal income tax regardless of its source; or |
• | a trust (x) whose administration is subject to the primary supervision of a U.S. court and that has one or more U.S. persons who have the authority to control all substantial decisions of the trust or (y) that has made a valid election under applicable Treasury Regulations to be treated as a U.S. person. |
• | the gain is effectively connected with your conduct of a U.S. trade or business (and, if an applicable income tax treaty so provides, the gain is attributable to a permanent establishment or fixed base maintained by you in the United States); |
• | you are an individual who is present in the United States for a period or periods aggregating 183 days or more during the calendar year in which the sale or disposition occurs and certain other conditions are met; or |
• | our Class A Common Stock constitutes a United States real property interest by reason of our status as a “United States real property holding corporation,” or a USRPHC, for U.S. federal income tax purposes at any time within the shorter of the five-year period preceding your disposition of, or your holding period for, our Class A Common Stock. |
• | purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus; |
• | ordinary brokerage transactions and transactions in which the broker solicits purchasers; |
• | block trades in which the broker-dealer so engaged will attempt to sell the securities as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
• | an over-the-counter |
• | through trading plans entered into by a Selling Securityholder pursuant to Rule 10b5-1 under the Exchange Act that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans; |
• | through one or more underwritten offerings on a firm commitment or best efforts basis; |
• | settlement of short sales entered into after the date of this prospectus; |
• | agreements with broker-dealers to sell a specified number of the securities at a stipulated price per share or Warrant; |
• | in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents; |
• | directly to purchasers, including through a specific bidding, auction or other process or in privately negotiated transactions; |
• | through the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise; |
• | through a combination of any of the above methods of sale; or |
• | any other method permitted pursuant to applicable law. |
• | settlement of short sales entered into after the date of this prospectus; |
• | the names of any participating agents, broker-dealers or underwriters; and |
• | any applicable commissions, discounts, concessions and other items constituting compensation from the selling securityholders. |
Page | ||||
Audited Financial Statements | ||||
F-2 | ||||
Financial Statements: | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 | ||||
Unaudited Condensed Financial Statements | ||||
F-27 | ||||
F-28 | ||||
F-29 | ||||
F-30 | ||||
F-31 |
Audited Consolidated Financial Statements | ||||
F-50 | ||||
F-51 | ||||
F-52 | ||||
F-53 | ||||
F-54 | ||||
F-56 | ||||
Unaudited Consolidated Financial Statements | ||||
F-92 | ||||
F-93 | ||||
F-94 | ||||
F-97 | ||||
F-98 |
Audited Consolidated Financial Statements | ||||
F-123 | ||||
F-125 | ||||
F-126 | ||||
F-127 | ||||
F-128 | ||||
F-129 |
ASSETS | ||||
Current assets | ||||
Cash | 1,177,678 | |||
Prepaid expenses | 234,959 | |||
Total Current Assets | 1,412,637 | |||
Cash and marketable securities held in Trust Account | 207,376,213 | |||
TOTAL ASSETS | 208,788,850 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||
Liabilities | ||||
Current liabilities | ||||
Accrued expenses | 893,415 | |||
Accrued offering costs | 2,230 | |||
Total Current Liabilities | 895,645 | |||
Deferred underwriting fee payable | 7,258,021 | |||
Warrant liabilities | 22,513,065 | |||
Total Liabilities | 30,666,731 | |||
Commitments and Contingencies | 0 | |||
Class A ordinary shares subject to possible redemption, 17,312,211 shares at $10.00 per share | 173,122,110 | |||
Shareholders’ Equity | ||||
Preference shares, $0.0001 par value; 1,000,000 shares authorized; 0 shares issued and outstanding | 0 | |||
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 3,424,991 shares issued and outstanding (excluding 17,312,211 shares subject to possible redemption) | 343 | |||
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 5,184,300 shares issued and outstanding | 518 | |||
Additional paid-in capital | 9,860,338 | |||
Accumulated deficit | (4,861,190 | ) | ||
Total Shareholders’ Equity | 5,000,009 | |||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 208,788,850 | |||
Formation and operating costs | $ | 1,006,862 | ||
Loss from operations | (1,006,862 | ) | ||
Other income: | ||||
Interest earned on marketable securities held in Trust Account | 4,193 | |||
Transaction Costs allocable to warrant liabilities | (768,391 | ) | ||
Change in fair value of warrant liabilities | (3,090,130 | ) | ||
Net Loss | $ | (4,861,190 | ) | |
Weighted average shares outstanding of Class A redeemable ordinary shares | 20,737,202 | |||
Basic and diluted net income per share, Class A | $ | 0 | ||
Weighted average shares outstanding of Class B non-redeemable ordinary shares | 5,184,300 | |||
Basic and diluted net loss per share, Class B | $ | (0.94 | ) | |
Class A Ordinary Shares | Class B Ordinary Shares | Additional Paid in | Retained | Total Shareholders’ | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Earnings | Equity | ||||||||||||||||||||||
Balance—July 31, 2020 (inception) | — | $ | — | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Issuance of Class B ordinary shares to Sponsor | — | — | 5,750,000 | 575 | 24,425 | — | 25,000 | |||||||||||||||||||||
Forfeiture of 565,700 Sponsor shares | — | — | (565,700 | ) | (57 | ) | 57 | — | — | |||||||||||||||||||
Sale of 20,737,202 Units, net of underwriting discounts, fair value of Public warrants and offering costs | 20,737,202 | 2,074 | — | — | 182,956,235 | — | 182,958,309 | |||||||||||||||||||||
Ordinary shares subject to possible redemption | (17,312,211 | ) | (1,731 | ) | — | — | (173,120,379 | ) | — | (173,122,110 | ) | |||||||||||||||||
Net loss | — | — | — | — | — | (4,861,190 | ) | (4,861,190 | ) | |||||||||||||||||||
Balance—December 31, 2020 | 3,424,991 | $ | 343 | 5,184,300 | $ | 518 | $ | 9,860,338 | $ | (4,861,190 | ) | $ | 5,000,009 | |||||||||||||||
Cash Flows from Operating Activities: | ||||
Net (loss) | $ | (4,861,190 | ) | |
Adjustments to reconcile net (loss) to net cash used in operating activities: | ||||
Interest earned on marketable securities held in Trust Account | (4,193 | ) | ||
Formation costs paid by Sponsor in exchange for Founder shares | 6,606 | |||
Change in fair value of warrant liabilities | 3,090,130 | |||
Transaction costs allocable to warrant liabilities | 768,391 | |||
Changes in operating assets and liabilities: | ||||
Prepaid expenses | (234,959 | ) | ||
Accrued expenses | 893,415 | |||
Net cash used in operating activities | (341,800 | ) | ||
Cash Flows from Investing Activities: | ||||
Investment of cash in Trust Account | (207,372,020 | ) | ||
Net cash used in investing activities | (207,372,020 | ) | ||
Cash Flows from Financing Activities: | ||||
Proceeds from sale of Units, net of underwriting discounts paid | 203,224,580 | |||
Proceeds from sale of Private Placements Warrants | 6,147,440 | |||
Repayment of promissory note—related party | (82,729 | ) | ||
Payment of offering costs | (397,793 | ) | ||
Net cash provided by financing activities | 208,891,498 | |||
Net Change in Cash | 1,177,678 | |||
Cash—Beginning | 0 | |||
Cash—Ending | $ | 1,177,678 | ||
Non-Cash Investing and Financing Activities: | ||||
Initial classification of Class A ordinary shares subject to possible redemption | $ | 174,883,010 | ||
Change in value of Class A ordinary shares subject to possible redemption | $ | (1,760,900 | ) | |
Initial classification of warrant liabilities | $ | 20,960,000 | ||
Deferred underwriting fee payable | $ | 7,258,021 | ||
Payment of offering costs through promissory note | $ | 82,729 | ||
Offering costs paid by Sponsor in exchange for issuance of Founder shares | $ | 18,394 | ||
Offering costs included in accrued offering costs | $ | 2,230 | ||
Forfeiture of Founder Shares | $ | (57 | ) | |
Balance Sheet as of September 25, 2020 (audited) | As Reported | Restatement | As Restated | |||||||||
Warrant Liabilities | $ | 0 | $ | 20,960,000 | $ | 20,960,000 | ||||||
Total Liabilities | 7,002,230 | 20,960,000 | 27,962,230 | |||||||||
Class A ordinary shares subject to possible redemption | 189,517,240 | (20,960,000 | ) | 168,557,240 | ||||||||
Class A ordinary shares | 105 | 209 | 314 | |||||||||
Additional paid-in capital | $ | 5,005,991 | $ | 2,914,781 | $ | 7,920,772 | ||||||
Accumulated deficit | $ | (6,606 | ) | $ | (2,914,990 | ) | $ | (2,921,596 | ) | |||
Total Shareholders’ Equity | $ | 5,000,008 | $ | 0 | $ | 5,000,008 | ||||||
Number of shares subject to possible redemption | 18,951,724 | (2,096,000 | ) | 16,855,724 | ||||||||
Balance Sheet as of September 30, 2020 (unaudited) | ||||||||||||
Warrant Liabilities | $ | 0 | $ | 21,060,000 | $ | 21,060,000 | ||||||
Total Liabilities | 7,002,230 | 21,060,000 | 28,062,230 | |||||||||
Class A ordinary shares subject to possible redemption | 189,506,470 | (21,060,000 | ) | 168,446,470 | ||||||||
Class A ordinary shares | 105 | 211 | 316 | |||||||||
Additional paid-in capital | $ | 5,016,761 | $ | 3,014,779 | $ | 8,031,540 | ||||||
Accumulated deficit | (17,379 | ) | (3,014,990 | ) | (3,032,369 | ) | ||||||
Total Shareholders’ Equity | $ | 5,000,005 | $ | 0 | $ | 5,000,005 | ||||||
Number of shares subject to possible redemption | 18,950,647 | (2,106,000 | ) | 16,844,647 | ||||||||
Balance Sheet as of December 31, 2020 (audited) | ||||||||||||
Warrant Liabilities | $ | 0 | $ | 22,513,065 | $ | 22,513,065 | ||||||
Total Liabilities | 8,153,666 | 22,513,065 | 30,666,731 | |||||||||
Class A ordinary shares subject to possible redemption | 195,635,180 | (22,513,070 | ) | 173,122,110 | ||||||||
Class A ordinary shares | 118 | 225 | 343 | |||||||||
Additional paid-in capital | $ | 6,002,037 | $ | 3,858,301 | $ | 9,860,338 | ||||||
Accumulated deficit | $ | (1,002,669 | ) | $ | (3,858,521 | ) | $ | (4,861,190 | ) | |||
Total Shareholders’ Equity | $ | 5,000,004 | $ | 5 | $ | 5,000,009 | ||||||
Number of shares subject to possible redemption | 19,563,518 | (2,251,306 | ) | 17,312,211 |
Statement of Operations for the period from July 31, 2020 (Inception) through September 30, 2020 (unaudited) | As Reported | Restatement | As Restated | |||||||||
Transaction costs allocable to warrant liabilities | $ | 0 | $ | (754,990 | ) | $ | (754,990 | ) | ||||
Change in fair value of warrant liabilities | 0 | (2,260,000 | ) | (2,260,000 | ) | |||||||
Net loss | $ | (17,379 | ) | $ | (3,014,990 | ) | $ | (3,032,369 | ) | |||
Basic and diluted net loss per share, Class B | $ | 0.00 | $ | (0.58 | ) | $ | (0.58 | ) | ||||
Statement of Operations for the period from July 31, 2020 (Inception) through December 31, 2020 (audited) | ||||||||||||
Transaction costs allocable to warrant liabilities | $ | 0 | $ | (768,391 | ) | $ | (768,391 | ) | ||||
Change in fair value of warrant liabilities | 0 | (3,090,130 | ) | (3,090,130 | ) | |||||||
Net loss | $ | (1,002,669 | ) | $ | (3,858,521 | ) | $ | (4,861,190 | ) | |||
Basic and diluted net (loss) per ordinary share, Class B | $ | (0.19 | ) | $ | (0.75 | ) | $ | (0.94 | ) | |||
Statement of Cash Flows for the period from July 31, 2020 (inception) through September 30, 2020 (audited) | As Reported | Restatement | As Restated | |||||||||
Net loss | $ | (17,379 | ) | $ | (3,014,990 | ) | $ | (3,032,369 | ) | |||
Transaction costs allocable to warrant liabilities | $ | 0 | $ | (754,990 | ) | $ | (754,990 | ) | ||||
Change in fair value of warrant liabilities | 0 | (2,260,000 | ) | (2,260,000 | ) | |||||||
Initial classification of Class A Ordinary Shares subject to possible redemption | 189,517,240 | (20,960,000 | ) | 168,557,240 | ||||||||
Change in value of Class A Ordinary Shares subject to possible redemption | (10,770 | ) | (100,000 | ) | (110,770 | ) | ||||||
Initial classification of warrant liability | $ | 0 | $ | 20,960,000 | $ | 20,960,000 | ||||||
Statement of Cash Flows for the period from July 31, 2020 (inception) through December 31, 2020 (audited) | As Reported | Restatement | As Restated | |||||||||
Net loss | $ | (1,002,669 | ) | $ | (3,858,521 | ) | $ | (4,861,190 | ) | |||
Transaction costs allocable to warrant liabilities | $ | 0 | $ | (768,391 | ) | $ | (768,391 | ) | ||||
Change in fair value of warrant liabilities | 0 | (3,090,130 | ) | (3,090,130 | ) | |||||||
Initial classification of Class A Ordinary Shares subject to possible redemption | 196,631,240 | (21,748,230 | ) | 174,883,010 | ||||||||
Change in value of Class A Ordinary Shares subject to possible redemption | (996,060 | ) | (764,840 | ) | (1,760,900 | ) | ||||||
Initial classification of warrant liability | $ | 0 | $ | 20,960,000 | $ | 20,960,000 |
For the Period from July 31, 2020 (inception) Through December 31, 2020 | ||||
Redeemable Class A Ordinary Shares | ||||
Numerator: Earnings allocable to Redeemable Class A Ordinary Shares | ||||
Interest Income | $ | 4,193 | ||
Redeemable Net Earnings | $ | 4,193 | ||
Denominator: Weighted Average Redeemable Class A Ordinary Shares | ||||
Redeemable Class A Ordinary Shares, Basic and Diluted | 20,737,202 | |||
Net Income Per Share/Basic and Diluted Redeemable Class A Ordinary Shares | $ | 0 | ||
Non-Redeemable Class B Ordinary Shares | ||||
Numerator: Net Income (Loss) minus Redeemable Net Earnings | ||||
Net Income (Loss) | $ | (4,861,190 | ) | |
Redeemable Net Earnings | $ | (4,193 | ) | |
Non-Redeemable Net Loss | $ | (4,865,383 | ) | |
Denominator: Weighted Average Non-Redeemable Class B Ordinary Shares | ||||
Non-Redeemable Class B Ordinary Shares, Basic and Diluted | 5,184,300 | |||
Net Loss Per Share/Basic and Diluted Non-Redeemable Class B Ordinary Shares | $ | (0.94 | ) |
• | Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption; and |
• | if, and only if, the reported closing price of the Company’s Class A ordinary shares equals or exceeds $18.00 per share (as adjusted) for any 20 trading days within a 30-trading day period ending three trading days prior to the date on which the Company sends the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption; provided |
• | if, and only if, the last reported sale price (the “closing price”) of the Company’s Class A ordinary shares equals or exceeds $10.00 per Public Share (as adjusted) for any 20 trading days within the 30-trading day period ending three trading days before the Company sends the notice of redemption to the warrant holders; and |
• | if the closing price of the Class A ordinary shares for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which we send the notice of redemption to the warrant holders is less than $18.00 per share (as adjusted), the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above. |
Level 1: | Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. | |
Level 2: | Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. | |
Level 3: | Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. |
Description | Level | December 31, 2020 | ||||||
Assets: | ||||||||
Investments held in Trust Account—U.S. Treasury Securities Money Market Fund | 1 | $ | 207,376,213 | |||||
Liabilities: | ||||||||
Warrant Liability—Public Warrants | 1 | $ | 11,509,147 | |||||
Warrant Liability—Private Placement Warrants | 3 | $ | 11,003,918 |
Input | September 25, 2020 (Initial Measurement) | September 30, 2020 | ||||||
Risk-free interest rate | 0.26 | % | 0.28 | % | ||||
Trading days per year | 252 | 252 | ||||||
Expected volatility | 24.0 | % | 24.0 | % | ||||
Exercise price | $ | 11.50 | $ | 11.50 | ||||
Stock Price | $ | 9.36 | $ | 9.36 |
Input | September 25, 2020 (Initial Measurement) | September 30, 2020 | December 31, 2020 | |||||||||
Risk-free interest rate | 0.12 | % | 0.42 | % | 0.36 | % | ||||||
Trading days per year | 252 | 252 | 252 | |||||||||
Expected volatility | 24.0 | % | 24.0 | % | 25.0 | % | ||||||
Exercise price | $ | 11.50 | $ | 11.50 | $ | 11.50 | ||||||
Stock Price | $ | 9.36 | $ | 9.36 | $ | 10.08 |
Private Placement | Public | Warrant Liabilities | ||||||||||
Fair value as of September 25, 2020 | $ | — | $ | — | $ | — | ||||||
Initial measurement on September 25, 2020 (IPO) | 8,160,000 | 12,800,000 | 20,960,000 | |||||||||
Change in valuation inputs or other assumptions | — | 100,000 | 100,000 | |||||||||
Fair value as of September 30, 2020 | 8,160,000 | 12,800,000 | 21,060,000 | |||||||||
Measurement on October 1, 2020 (Over-Allotment) | 200,518 | 475,495 | 676,013 | |||||||||
Change in valuation inputs or other assumptions | 2,643,400 | (1,866,348 | ) | 777,052 | ||||||||
Fair value as of December 31, 2020 | $ | 11,003,918 | $ | 11,509,147 | $ | 22,513,065 | ||||||
September 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash | $ | 708,642 | $ | 1,177,678 | ||||
Prepaid expenses | 134,813 | 234,959 | ||||||
Total Current Assets | 843,455 | 1,412,637 | ||||||
Cash and investments held in Trust Account | 207,396,111 | 207,376,213 | ||||||
TOTAL ASSETS | $ | 208,239,566 | $ | 208,788,850 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | ||||||||
Liabilities | ||||||||
Current Liabilities | ||||||||
Accounts payable and accrued expenses | $ | 6,144,562 | $ | 893,415 | ||||
Accrued offering costs | 0 | 2,230 | ||||||
Total Current Liabilities | 6,144,562 | 895,645 | ||||||
Warrant liabilities | 29,599,970 | 22,513,065 | ||||||
Deferred underwriting fee payable | 7,258,021 | 7,258,021 | ||||||
Total Liabilities | 43,002,553 | 30,666,731 | ||||||
Commitments and Contingencies | 0 | 0 | ||||||
Class A ordinary shares subject to possible redemption, 20,737,202 shares at $10.00 per share as of September 30, 2021 and December 31, 2020 | 207,372,020 | 207,372,020 | ||||||
Shareholders’ Deficit | ||||||||
Preference shares, $0.0001 par value; 1,000,000 shares authorized; 0shares issued and outstanding | 0 | 0 | ||||||
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized at September 30, 2021 and December 31, 2020 | — | — | ||||||
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 5,184,300 shares issued and outstanding at September 30, 2021 and December 31, 2020 | 518 | 518 | ||||||
Additional paid-in capital | 0 | — | ||||||
Accumulated deficit | (42,135,525 | ) | (29,250,419 | ) | ||||
Total Shareholders’ Deficit | (42,135,007 | ) | (29,249,901 | ) | ||||
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT | $ | 208,239,566 | $ | 208,788,850 | ||||
For The Three Months Ended September 30, | Nine months Ended September 30, | For the Period from July 31, 2020 (Inception) through September 30, | ||||||||||
2021 | 2021 | 2020 | ||||||||||
General and administrative expenses | $ | 2,241,776 | $ | 5,822,575 | $ | 17,543 | ||||||
Loss from operations | (2,241,776 | ) | (5,822,575 | ) | (17,543 | ) | ||||||
Other income (expense): | ||||||||||||
Other Income | — | 4,476 | — | |||||||||
Interest earned on investments held in Trust Account | 2,669 | 19,898 | 164 | |||||||||
Change in fair value of warrant liabilities | 1,755,959 | (7,086,905 | ) | (2,260,000 | ) | |||||||
Offering costs—warrants | — | — | (754,990 | ) | ||||||||
Total other income (expense), net | 1,758,628 | (7,062,531 | ) | (3,014,826 | ) | |||||||
Net loss | $ | (483,148 | ) | $ | (12,885,106 | ) | $ | (3,032,369 | ) | |||
Weighted average shares outstanding of Class A ordinary shares | 20,737,202 | 20,737,202 | 20,000,000 | |||||||||
Basic and diluted net loss per share, Class A | $ | (0.02 | ) | $ | (0.50 | ) | $ | (0.12 | ) | |||
Weighted average shares outstanding of Class B ordinary shares | 5,184,300 | 5,184,300 | 5,184,300 | |||||||||
Basic and diluted net loss per share, Class B | $ | (0.02 | ) | $ | (0.50 | ) | $ | (0.12 | ) | |||
Class A Ordinary Shares | Class B Ordinary Shares | Additional Paid-in Capital | Accumulated Deficit | Total Shareholders’ Deficit | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||
Balance – January 1, 2021 | — | $ | — | 5,184,300 | $ | 518 | $ | — | $ | (29,250,419 | ) | $ | (29,249,901 | ) | ||||||||||||||
Net loss | — | — | — | — | — | (33,671,616 | ) | (33,671,616 | ) | |||||||||||||||||||
Balance – March 31, 2021 | — | $ | — | 5,184,300 | $ | 518 | $ | — | $ | (62,922,035 | ) | $ | (62,921,517 | ) | ||||||||||||||
Net inc o me | — | — | — | — | — | 21,269,658 | 21,269,658 | |||||||||||||||||||||
Balance – June 30, 2021 | — | $ | — | 5,184,300 | $ | 518 | $ | — | $ | (41,652,377 | ) | $ | (41,651,859 | ) | ||||||||||||||
Net loss | — | — | — | — | — | (483,148 | ) | (483,148 | ) | |||||||||||||||||||
Balance – September 30, 2021 | — | $ | — | 5,184,300 | $ | 518 | $ | — | $ | (42,135,525 | ) | $ | (42,135,007 | ) | ||||||||||||||
Class A Ordinary Shares | Class B Ordinary Shares | Additional Paid-in Capital | Accumulated Deficit | Total Shareholders’ Deficit | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||
Balance – July 31, 2020 (inception) | — | $ | — | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||||||
Issuance of Class B ordinary shares to Sponsor | — | — | 5,750,000 | 575 | 24,425 | — | 25,000 | |||||||||||||||||||||
Accretion for Class A ordinary shares amount | — | (24,425 | ) | (23,521,731 | ) | (23,546,156 | ) | |||||||||||||||||||||
Forfeiture of Founder Shares | — | — | (565,700 | ) | (57 | ) | 57 | — | ||||||||||||||||||||
Net loss | — | — | — | — | — | (3,032,369 | ) | (3,032,369 | ) | |||||||||||||||||||
Balance – September 30, 2020 | — | $ | — | 5,184,300 | $ | 518 | $ | 0 | $ | (26,554,043 | ) | $ | (26,553,525 | ) | ||||||||||||||
Nine months Ended September 30, 20 21 | For the Period from July 31, 2020 (Inception) Through September 30, 2020 | |||||||
Cash Flows from Operating Activities: | ||||||||
Net loss | $ | (12,885,106 | ) | $ | (3,032,369 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Change in fair value of warrant liabilities | 7,086,905 | 2,260,000 | ||||||
Formation cost paid by Sponsor in exchange for issuance of founder shares | — | 6,606 | ||||||
Interest earned on investments held in Trust Account | (19,898 | ) | (164 | ) | ||||
Transaction costs allocated to warrants | — | 754,990 | ||||||
Changes in operating assets and liabilities: | ||||||||
Prepaid expenses | 100,146 | (278,363 | ) | |||||
Accounts payable and accrued expenses | 5,248,917 | 0 | ||||||
Net cash used in operating activities | (469,036 | ) | (289,300 | ) | ||||
Cash Flows from Investing Activities: | ||||||||
Investment of cash into T rust Account | — | (200,000,000 | ) | |||||
Net cash used in investing activities | — | (200,000,000 | ) | |||||
Cash Flows from Financing Activities: | ||||||||
Proceeds from sale of Units, net of underwriting discount paid | — | 196,000,000 | ||||||
Proceeds from sale of Private Placement Units | — | 6,000,000 | ||||||
Payment of offering costs | — | (397,793 | ) | |||||
Repayment of promissory note – related party | — | (82,729 | ) | |||||
Net cash provided by financing activities | — | 201,519,478 | ||||||
Net Change in Cash | (469,036 | ) | 1,230,178 | |||||
Cash – Beginning of period | 1,177,678 | 0 | ||||||
Cash – End of period | $ | 708,642 | $ | 1,230,178 | ||||
Non-Cash investing and financing activities: | ||||||||
Offering costs included in accrued offering costs | $ | — | $ | 2,230 | ||||
Offering costs paid by Sponsor in exchange for issuance of founder shares | $ | — | $ | 18,394 | ||||
Offering costs paid through promissory note | $ | — | $ | 82,729 | ||||
Initial classification of Class A ordinary shares subject to possible redemption | $ | — | $ | 207,372,020 | ||||
Deferred underwriting fee payable | $ | — | $ | 7,000,000 | ||||
Balance Sheet as of December 31, 2020 (audited) | As Previously Reported | Adjustment | As Revised | |||||||||
Class A ordinary shares subject to possible redemption | $ | 173,122,110 | $ | 34,249,910 | $ | 207,372,020 | ||||||
Class A ordinary shares | $ | 343 | $ | (343 | ) | $ | — | |||||
Additional paid-in capital | $ | 9,860,338 | $ | (9,860,338 | ) | $ | — | |||||
Accumulated deficit | $ | (4,861,190 | ) | $ | (24,389,229 | ) | $ | (29,250,419 | ) | |||
Total Shareholders’ Equity (Deficit) | $ | 5,000,009 | $ | (34,249,910 | ) | $ | (29,249,901 | ) | ||||
Statement of Cash Flows for the Period of July 31, 2020 through September 30, 2020 (unaudited) | ||||||||||||
Initial classification of Class A ordinary shares subject to possible redemption | $ | 168,557,240 | $ | 31,442,760 | $ | 200,000,000 | ||||||
Change in value of Class A ordinary shares subject to possible redemption | (110,770 | ) | 110,770 | — |
Gross proceeds | $ | 207,372,020 | ||
Less: | ||||
Proceeds allocated to Public Warrants | $ | (13,275,495 | ) | |
Class A ordinary shares issuance costs | $ | (11,138,216 | ) | |
Plus: | ||||
Accretion of carrying value to redemption value | $ | 24,413,711 | ||
Class A ordinary shares subject to possible redemption | $ | 207,372,020 | ||
Three Months Ended September 30, 2021 | Nine Months Ended September 30, 2021 | For the Period from July 31, 2020 (Inception) Through September 30, 2020 | ||||||||||||||||||||||
Class A | Class B | Class A | Class B | Class A | Class B | |||||||||||||||||||
Basic and diluted net loss per ordinary share | ||||||||||||||||||||||||
Numerator: | ||||||||||||||||||||||||
Allocation of net loss, as adjusted | $ | (368,518 | ) | $ | (96,630 | ) | $ | (10,308,085 | ) | $ | (2,577,021 | ) | $ | (2,408,142 | ) | $ | (624,227 | ) | ||||||
Denominator: | ||||||||||||||||||||||||
Basic and diluted weighted average shares outstanding | 20,737,202 | 5,184,300 | 20,737,202 | 5,184,300 | 20,000,000 | 5,184,300 | ||||||||||||||||||
Basic and diluted net loss per ordinary share | $ | (0.02 | ) | $ | (0.02 | ) | $ | (0.50 | ) | $ | (0.50 | ) | $ | (0.12 | ) | $ | (0.12 | ) |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption to each warrant holder; and |
• | if, and only if, the closing price of the Class A ordinary shares equals or exceeds $18.00 per share (as adjusted) for any 20 trading days within a period ending three business days before the Company sends the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption; provided |
• | if, and only if, the closing price of the Class A ordinary shares equals or exceeds $10.00 per public share (as adjusted) for any 20 trading days within the |
• | if the closing price of the Class A ordinary shares for any 20 trading days within a period ending on the third trading day prior to the date on which we send the notice of redemption to the warrant holders is less than $18.00 per share (as adjusted), the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above. |
Level 1: | Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. | |
Level 2: | Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. | |
Level 3: | Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. |
Description | September 30, 2021 | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | ||||||||||||
Assets: | ||||||||||||||||
Cash and Investments held in Trust Account | $ | 207,396,111 | $ | 207,396,111 | $ | 0 | $ | 0 | ||||||||
Liabilities: | ||||||||||||||||
Warrant Liability – Public Warrants | $ | 16,694,484 | $ | 16,694,484 | $ | 0 | $ | 0 | ||||||||
Warrant Liability – Private Placement Warrants | $ | 12,905,486 | $ | 0 | $ | 0 | $ | 12,905,486 | ||||||||
Description | December 31, 2020 | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | ||||||||||||
Assets: | ||||||||||||||||
Cash and Investments held in Trust Account | $ | 207,376,213 | $ | 207,376,213 | $ | 0 | $ | 0 | ||||||||
Liabilities: | ||||||||||||||||
Warrant Liability – Public Warrants | $ | 11,509,147 | $ | 11,509,147 | $ | 0 | $ | 0 | ||||||||
Warrant Liability – Private Placement Warrants | $ | 11,003,918 | $ | 0 | $ | —0 | $ | 11,003,918 | ||||||||
September 30, 2021 | December 31, 2020 | |||||||
Stock price | $ | 10.11 | $ | 10.08 | ||||
Exercise price | $ | 11.50 | $ | 11.50 | ||||
Risk-free rate | 0.98 | % | 0.36 | % | ||||
Volatility | 27.0 | % | 25.0 | % | ||||
Term (in years) | 5.0 | 5.0 | ||||||
Dividend yield | 0.0 | % | 0.0 | % |
Private Placement | ||||
Fair value as of January 1, 2021 | $ | 11,003,918 | ||
Change in fair value | 12,110,456 | |||
Fair value as of March 31, 2021 | $ | 23,114,374 | ||
Change in fair value | (9,592,439 | ) | ||
Fair value as of June 30, 2021 | $ | 13,521,935 | ||
Change in fair value | (616,449 | ) | ||
Fair value as of September 30, 2021 | $ | 12,905,486 | ||
Page | ||||
F-50 | ||||
F-51 | ||||
F-52 | ||||
F-53 | ||||
F-54 | ||||
F-56 |
/s/ Ernst & Young LLP |
As of December 31, | ||||||||
2020 | 2019 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 75,361 | $ | 76,634 | ||||
Restricted cash | 16,500 | 16,500 | ||||||
Customer funds | 81 | — | ||||||
Short-term investments | — | 1,988 | ||||||
Accounts receivable, net | 10,408 | — | ||||||
Other receivables | — | 115 | ||||||
Investment in shares of affiliate stock, current | 1,823 | — | ||||||
Deposits with clearinghouse affiliate, current | 20,200 | |||||||
Other current assets | 7,690 | 4,840 | ||||||
Total current assets | 132,063 | 100,077 | ||||||
Property, equipment and software, net | 19,957 | 11,108 | ||||||
Goodwill | 233,429 | 16,854 | ||||||
Intangible assets, net | 62,199 | 2,092 | ||||||
Deposits with clearinghouse affiliate, noncurrent | 15,150 | 46,352 | ||||||
Investment in shares of affiliate stock | — | 1,194 | ||||||
Other assets | 5,578 | 4 | ||||||
Total assets | $ | 468,376 | $ | 177,681 | ||||
Liabilities and Members’ Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 42,915 | $ | 5,955 | ||||
Customer funds payable | 81 | — | ||||||
Deferred revenue, current | 4,282 | — | ||||||
Due to affiliates | 1,856 | 9,432 | ||||||
Other current liabilities | 1,943 | — | ||||||
Total current liabilities | 51,077 | 15,387 | ||||||
Deferred revenue, noncurrent | 4,103 | — | ||||||
Deferred tax liabilities, net | 95 | 104 | ||||||
Other liabilities | 3,319 | 158 | ||||||
Total liabilities | 58,594 | 15,649 | ||||||
Mezzanine equity: | ||||||||
Incentive units (156,000,000 authorized, 103,318,325 unvested units and 85,875,000 unvested units issued and outstanding as of December 31, 2020 and 2019, respectively) | 21,452 | 10,515 | ||||||
Members’ equity: | ||||||||
Class A voting units (413,000,000 units authorized, 400,000,000 units issued and outstanding as of December 31, 2020 and 2019) | 2,613 | 1,916 | ||||||
Class B voting units (212,500,000 units authorized, 182,500,000 units issued and outstanding as of December 31, 2020 and 2019) | 182,500 | 182,500 | ||||||
Class B warrant (see Note 8) | 5,426 | — | ||||||
Class C voting units (284,000,000 units authorized, 270,270,270 units and 0 units issued and outstanding as of December 31, 2020 and 2019, respectively) | 310,104 | — | ||||||
Accumulated other comprehensive income | 191 | — | ||||||
Accumulated deficit | (112,504 | ) | (32,899 | ) | ||||
Total members’ equity | 388,330 | 151,517 | ||||||
Total liabilities and members’ equity | $ | 468,376 | $ | 177,681 | ||||
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Revenues: | ||||||||
Net revenues (includes net revenues from affiliate of $(2,007) and $(881), respectively) | $ | 28,495 | $ | (881 | ) | |||
Other | — | 17 | ||||||
Total revenues | 28,495 | (864 | ) | |||||
Operating expenses: | ||||||||
Compensation and benefits | 43,141 | 23,237 | ||||||
Professional services | 5,751 | 4,150 | ||||||
Technology and communication | 9,741 | 4,256 | ||||||
Selling, general and administrative | 8,219 | 2,617 | ||||||
Acquisition-related expenses | 13,372 | 731 | ||||||
Depreciation and amortization | 8,159 | 324 | ||||||
Affiliate expenses | 3,082 | 500 | ||||||
Impairment of long-lived assets | 15,292 | — | ||||||
Other operating expenses | 857 | — | ||||||
Total operating expenses | 107,614 | 35,815 | ||||||
Operating loss | (79,119 | ) | (36,679 | ) | ||||
Interest income, net | 123 | 3,280 | ||||||
Other income (expense), net | (218 | ) | 224 | |||||
Loss before income taxes | (79,214 | ) | (33,175 | ) | ||||
Income tax (expense) benefit | (391 | ) | 199 | |||||
Net loss | $ | (79,605 | ) | $ | (32,976 | ) | ||
Currency translation adjustment, net of tax | 191 | — | ||||||
Comprehensive loss | $ | (79,414 | ) | $ | (32,976 | ) | ||
Class A Voting Units | Class B Voting Units | Class B Warrant | Class C Voting Units | Accumulated Deficit | Accumulated Other Comprehensive Income | Total Members’ Equity | Incentive Units | Total Mezzanine Equity | ||||||||||||||||||||||||||||||||||||||||||||||||
Units | $ | Units | $ | Warrants | $ | Units | $ | Units | $ | |||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2018 | 400,000,000 | $ | — | 182,500,000 | $ | 182,500 | — | $ | — | — | $ | — | $ | 77 | $ | — | $ | 182,577 | — | $ | — | $ | — | |||||||||||||||||||||||||||||||||
Issuance of Class A voting units in exchange of capital contribution (see Note 8) | — | 1,916 | — | — | — | — | — | — | — | — | 1,916 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Unit-based compensation expense for incentive units (see Note 9) | — | — | — | — | — | — | — | — | — | — | — | — | 10,515 | 10,515 | ||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | (32,976 | ) | — | (32,976 | ) | — | — | — | ||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2019 | 400,000,000 | 1,916 | 182,500,000 | 182,500 | — | — | — | — | (32,899 | ) | — | 151,517 | — | 10,515 | 10,515 | |||||||||||||||||||||||||||||||||||||||||
Issuance of Class A voting units in exchange of capital contribution (see Note 8) | — | 697 | — | — | — | — | — | — | — | — | 697 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Issuance of Class B warrant (Note 8) | — | — | — | — | — | 5,426 | — | — | — | — | 5,426 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Unit-based compensation expense for incentive units (see Note 9) | — | — | — | — | — | — | — | — | — | — | — | — | 10,937 | 10,937 | ||||||||||||||||||||||||||||||||||||||||||
Issuance of Class C voting units | — | — | — | — | — | — | 270,270,270 | 300,000 | — | — | 300,000 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Pushdown accounting for deferred income tax liabilities resulting from Bridge2 Solutions acquisition (see Note 4) | — | — | — | — | — | — | — | 10,104 | — | — | 10,104 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Currency translation adjustment, net of tax | — | — | — | — | — | — | — | — | — | 191 | 191 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | (79,605 | ) | (79,605 | ) | — | — | — | |||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2020 | 400,000,000 | $ | 2,613 | 182,500,000 | 182,500 | — | $ | 5,426 | 270,270,270 | $ | 310,104 | $ | (112,504 | ) | $ | 191 | $ | 388,330 | — | $ | 21,452 | $ | 21,452 | |||||||||||||||||||||||||||||||||
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (79,605 | ) | $ | (32,976 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization | 7,973 | 324 | ||||||
Non-cash lease expense | 1,388 | — | ||||||
Unit-based compensation expense (see Note 9) | 11,649 | 10,673 | ||||||
Recognition of affiliate capital contribution (see Note 7) | 697 | 188 | ||||||
Amortization of Class B warrant asset (see Note 8) | 388 | — | ||||||
Deferred income taxes | (354 | ) | (114 | ) | ||||
Impairment of long-lived assets | 15,292 | — | ||||||
Acquisition-related expenses paid by affiliate (see Note 7) | 1,378 | — | ||||||
Unrealized gain on investment in shares of affiliate stock (see Note 7) | (628 | ) | — | |||||
Other | 117 | — | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (264 | ) | — | |||||
Other receivables | 115 | (115 | ) | |||||
Deposits with clearinghouse affiliate | 11,002 | (39,007 | ) | |||||
Accounts payable and accrued liabilities | 16,076 | 5,863 | ||||||
Due to affiliates | (7,927 | ) | 9,432 | |||||
Deferred revenues | (4,331 | ) | — | |||||
Operating lease liabilities | (1,192 | ) | — | |||||
Customer funds payable | 81 | — | ||||||
Other assets and liabilities | (2,795 | ) | (2,764 | ) | ||||
Net cash used in operating activities | (30,940 | ) | (48,496 | ) | ||||
Cash flows from investing activities: | ||||||||
Capitalized internal-use software development costs and other capital expenditures | (20,569 | ) | (9,181 | ) | ||||
Purchases of short-term investments | — | (1,988 | ) | |||||
Proceeds from maturities of short-term investments | 1,988 | — | ||||||
Acquisitions, net of cash acquired | — | (29,778 | ) | |||||
Cash acquired through non-cash business combination | 10,652 | — | ||||||
Net cash proceeds used in investing activities | (7,929 | ) | (40,947 | ) | ||||
Cash flows from financing activities: | ||||||||
Payment of finance lease liability | (313 | ) | — | |||||
Proceeds from issuance of Class C voting units (see Note 7) | 37,800 | — | ||||||
Net cash provided by financing activities | 37,487 | — | ||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | 191 | — | ||||||
Net decrease in cash, cash equivalents, restricted cash and customer funds | (1,191 | ) | (89,443 | ) | ||||
Cash, cash equivalents, restricted cash and customer funds at the beginning of the year | 93,134 | 182,577 | ||||||
Cash, cash equivalents, restricted cash and customer funds at the end of the year | $ | 91,943 | $ | 93,134 | ||||
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid for income taxes | $ | — | $ | — | ||||
Supplemental disclosure of non-cash investing and financing activity: | ||||||||
Issuance of Class A voting units in exchange of capital contribution (see Note 8) | $ | 697 | $ | 1,916 | ||||
Capitalized internal-use software development costs and other capital expenditures included in accounts payable and accrued liabilities | $ | 1,564 | $ | 550 | ||||
Issuance of Class B warrant | $ | 5,426 | — | |||||
Non-cash contribution of Bridge2 Holdings by affiliate (see Note 7) | $ | 260,811 | $ | — | ||||
Reconciliation of cash, cash equivalents, restricted cash and customer funds to consolidated balance sheets | ||||||||
Cash and cash equivalents | $ | 75,361 | $ | 76,634 | ||||
Restricted cash | 16,500 | 16,500 | ||||||
Customer funds | 82 | — | ||||||
Total cash, cash equivalents, restricted cash and customer funds | $ | 91,943 | $ | 93,134 | ||||
1. | Description of Business |
2. | Summary of Significant Accounting Policies |
F-57 |
F-58 |
Estimated Useful Life | ||||
Internal use software | 3-7 years | |||
Purchased software | 3 years | |||
Assets under finance lease | 2-5 years | |||
Office, furniture and equipment | 7-10 years | |||
Leasehold improvements | 7 years | |||
Other computer and network equipment | 3 years |
F-59 |
F-60 |
F-61 |
F-62 |
• | Platform subscription fees: Monthly fixed fee charged to customers to access the redemption platform and receive customer support services. We recognize revenue for these fees on a straight-line basis over the related contract term as the customer receives benefits evenly throughout the term of the contract. These fees are allocated to our performance obligation to provide access to our redemption platform, and thus are recognized on a gross basis. Revenue from our platform subscription fees is included in “Subscription and services revenue” in the disaggregation of revenue table in Note 3. |
• | Transaction fees: Transaction fees are earned for most transactions processed through our platform. These fees are allocated to our performance obligation to provide order placement services on behalf of the loyalty program sponsor, and therefore are recognized net of the related redemption cost. We allocate transaction fees to the period in which the related transaction occurs. Revenue from our transaction fees is included in “Transaction revenue, net” in the disaggregation of revenue table in Note 3. |
• | Revenue share fees: We are entitled to revenue share fees in the form of rebates from third-party commerce merchants and other partners which provide services facilitating redemption order fulfillment. We allocate revenue share fees to the period in which the related transaction occurs. |
Revenue from our revenue share fees is included in “Transaction revenue, net” in the disaggregation of revenue table in Note 3. |
• | Service fees: We earn fees for certain software development activities associated with the implementation of new customers on our loyalty redemption platform and other development activities if a customer requests that we customize certain features and functionalities for their loyalty program. We recognize service fees as revenue on a straight-line basis, beginning when the internally developed software resulting from such implementation or other development activities are operational in our platform over the longer of the remaining anticipated customer life and 3 years, which represents the estimated useful life of the Company’s internally developed software. Implementation and development service fees are generally billed when the implementation and development activities are performed. The Company recognizes deferred revenue when all such fees are billed. Revenue from our services fees is included in “Subscription and services revenue” in the disaggregation of revenue table in Note 3. |
F-63 |
• | Assessing the performance obligation period for Triparty Agreement transactions on a portfolio basis. |
• | Exclude sales taxes from the measurement of the transaction price. |
• | Not adjust the transaction price for the existence of a significant financing component if the timing difference between a customer’s payment and our performance is one year or less. |
• | Not provide disclosures about the transaction price allocated to unsatisfied performance obligations for contracts with a duration of one year or less or when the consideration is variable and allocated entirely to a wholly unsatisfied performance obligation or a wholly unsatisfied promise to transfer a distinct good or service that forms part of a single performance obligation. |
F-64 |
F-65 |
F-66 |
F-67 |
F-68 |
3. | Revenue from Contracts with Customers and Under the Triparty Agreement |
December 31, 2020 | December 31, 2019 | |||||||
Transaction revenue, net (a) | $ | 7,386 | $ | (881 | ) | |||
Subscription and service revenue | 21,109 | — | ||||||
Other | — | 17 | ||||||
$ | 28,495 | $ | (864 | ) | ||||
(a) | Amounts presented are net of rebates and liquidity payments under the Triparty Agreement, reductions in connection with the Contribution Agreement and consideration payable to a customer pursuant to the Strategic Alliance Agreement of $4,477,000 and $881,000 for the years ended December 31, 2020 and 2019, respectively. Included in these amounts are related party amounts of $4,090,000 and $881,000 for the years ended December 31, 2020 and 2019, respectively (see Note 7). |
4. | Acquisitions |
F-69 |
February 8, 2019 | ||||
Other current assets | $ | 2,076 | ||
Property and equipment | 366 | |||
Regulatory licenses | 554 | |||
Clearinghouse deposits | 4,766 | |||
Receivable from Depository Trust and Clearing Corporation | 2,684 | |||
Other non-current assets | 1,089 | |||
Goodwill | 9,200 | |||
Total assets acquired | 20,735 | |||
Total purchase consideration | $ | 20,735 | ||
February 8, 2019 – December 31, 2019 | ||||
Revenue | $ | — | ||
Net income / (loss) | 268 |
F-70 |
April 26, 2019 | ||||
Technology | $ | 1,700 | ||
Goodwill | 7,654 | |||
Total assets acquired | 9,354 | |||
Accounts payable and accrued liabilities | (91 | ) | ||
Deferred tax liabilities | (220 | ) | ||
Total liabilities assumed | (311 | ) | ||
Total purchase consideration | $ | 9,043 | ||
April 26, 2019 – December 31, 2019 | ||||
Revenue | $ | 17 | ||
Net income / (loss) | (256 | ) |
F-71 |
February 21, 2020 | ||||
Cash and cash equivalents | $ | 10,652 | ||
Accounts receivable | 10,158 | |||
Other current assets | 1,284 | |||
Property and equipment | 4,465 | |||
Customer relationships | 53,620 | |||
Technology | 11,990 | |||
Trade name | 415 | |||
Other non-current assets | 2,864 | |||
Goodwill | 216,575 | |||
Total assets acquired | 312,023 | |||
Accounts payable and accrued liabilities | (22,450 | ) | ||
Deferred revenue | (12,703 | ) | ||
Deferred income tax liabilities | (3,005 | ) | ||
Other non-current liabilities | (2,402 | ) | ||
Total liabilities assumed | (40,560 | ) | ||
Total purchase consideration | $ | (271,463 | ) | |
February 22, 2020 – December 31, 2020 | ||||
Revenue | $ | 30,774 | ||
Net income / (loss) | (11,085 | ) |
F-72 |
Year ended December 31, 2020 | Year ended December 31, 2019 | |||||||
Pro forma revenue | $ | 34,154 | $ | 43,511 | ||||
Pro forma net loss | $ | (80,071 | ) | $ | (31,843 | ) |
5. | Goodwill and Intangible Assets, Net |
Amount | ||||
Balance as of January 1, 2019 | $ | — | ||
Addition: acquisition of Bakkt Clearing | 9,200 | |||
Addition: acquisition of DACC | 7,654 | |||
Balance as of December 31, 2019 | $ | 16,854 | ||
Addition: acquisition of Bridge2 Solutions | 216,575 | |||
Balance as of December 31, 2020 | $ | 233,429 | ||
December 31, 2020 | ||||||||||||||||
Weighted Average Useful Life (years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||
Regulatory licenses | Indefinite | $ | 554 | $ | — | $ | 554 | |||||||||
Acquired technology | 7 | 13,690 | (1,879 | ) | 11,811 | |||||||||||
Customer relationships | 12 | 53,620 | (3,844 | ) | 49,776 | |||||||||||
Trade name | 1 | 415 | (357 | ) | 58 | |||||||||||
$ | 68,279 | $ | (6,080 | ) | $ | 62,199 | ||||||||||
December 31, 2019 | ||||||||||||||||
Weighted Average Useful Life (years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||
Regulatory licenses | Indefinite | $ | 554 | $ | — | $ | 554 | |||||||||
Acquired technology | 7 | 1,700 | (158 | ) | 1,542 | |||||||||||
$ | 2,254 | $ | (158 | ) | $ | 2,096 | ||||||||||
F-73 |
Year ending December 31: | Amount | |||
2021 | $ | 6,483 | ||
2022 | 6,424 | |||
2023 | 6,424 | |||
2024 | 6,424 | |||
2025 | 6,424 | |||
Thereafter | 29,466 | |||
Total | $ | 61,645 | ||
6. | Consolidated Balance Sheet Components |
December 31, 2020 | December 31, 2019 | |||||||
Prepaid expenses | $ | 5,365 | $ | 1,979 | ||||
Class B warrant asset, current (see Note 8) | 2,325 | — | ||||||
Receivable from Depository Trust and Clearing Corporation | — | 2,684 | ||||||
Interest receivable | — | 95 | ||||||
Income tax receivable | — | 82 | ||||||
$ | 7,690 | $ | 4,840 | |||||
December 31, 2020 | December 31, 2019 | |||||||
Internal-use software | $ | 20,343 | $ | 11,146 | ||||
Purchased software | 110 | — | ||||||
Office furniture and equipment | 609 | — | ||||||
Other computer and network equipment | 1,199 | 42 | ||||||
Leasehold improvements | 479 | — | ||||||
Property, equipment and software, gross | 22,740 | 11,188 | ||||||
Less: accumulated amortization and depreciation | (2,783 | ) | (80 | ) | ||||
Total | $ | 19,957 | $ | 11,108 | ||||
F-74 |
F-75 |
December 31, 2020 | December 31, 2019 | |||||||
Default resource contribution (see Note 7) | $ | 35,350 | $ | 35,377 | ||||
Other clearinghouse deposits | — | 10,975 | ||||||
$ | 35,350 | $ | 46,352 | |||||
December 31, 2020 | December 31, 2019 | |||||||
Class B warrant asset, noncurrent (see Note 8) | $ | 2,713 | $ | — | ||||
Operating lease right-of-use | 1,799 | — | ||||||
Finance lease right-of-use | 468 | — | ||||||
Other | 598 | 4 | ||||||
$ | 5,578 | $ | 4 | |||||
December 31, 2020 | December 31, 2019 | |||||||
Accounts payable | $ | 7,165 | $ | 1,613 | ||||
Accrued expenses | 14,808 | 2,393 | ||||||
Purchasing card payable | 12,683 | — | ||||||
Salaries and benefits payable | 6,018 | 1,914 | ||||||
Other | 2,241 | 35 | ||||||
$ | 42,915 | $ | 5,955 | |||||
December 31, 2020 | December 31, 2019 | |||||||
Current maturities of operating lease liability | $ | 953 | $ | — | ||||
Software license obligation, current | 675 | — | ||||||
Current maturities of finance lease liability | 129 | — | ||||||
Other | 186 | — | ||||||
$ | 1,943 | $ | — | |||||
F-76 |
December 31, 2020 | December 31, 2019 | |||||||
Software license obligation, noncurrent | $ | 1,233 | $ | — | ||||
Participation units liability | 870 | 158 | ||||||
Operating lease liability, noncurrent | 847 | — | ||||||
Finance lease liability, noncurrent | 369 | — | ||||||
$ | 3,319 | $ | 158 | |||||
7. | Related Parties |
F-77 |
8. | Members’ Equity |
F-78 |
As of February 19, 2020 | ||||
Dividend yield | — | % | ||
Risk-free interest rate | 1.39 | % | ||
Expected volatility | 40.00 | % | ||
Expected term (years) | 3.00 |
F-79 |
As of May 19, 2020 | ||||
Dividend yield | — | % | ||
Risk-free interest rate | 0.33 | % | ||
Expected volatility | 50.00 | % | ||
Expected term (years) | 4.35 |
9. | Unit-Based Compensation |
F-80 |
F-81 |
Type of Unit | Compensation Expense | Statement of Operations and Comprehensive Loss Classification | Balance Sheet Classification | |||||||||
Preferred incentive unit | $ | 10,388 | Compensation and benefits | | Mezzanine equity | | ||||||
Common incentive unit | 127 | Compensation and benefits | | Mezzanine equity | | |||||||
Participation unit | 158 | Compensation and benefits | Other non-current liabilities | |||||||||
Total | $ | 10,673 |
Type of Unit | Compensation Expense | Statement of Operations and Comprehensive Loss Classification | Balance Sheet Classification | |||||||||
Preferred incentive unit | $ | 9,210 | Compensation and benefits | | Mezzanine equity | | ||||||
Common incentive unit | 1,727 | Compensation and benefits | | Mezzanine equity | | |||||||
Participation unit | 712 | Compensation and benefits | Other non-current liabilities | |||||||||
Total | $ | 11,649 |
F-82 |
Preferred Incentive Units | Number of Preferred Incentive Units | Weighted Average Remaining Contractual Term (years) | Weighted Average Grant Date Fair Value | Weighted Average Exercise Price | Aggregate Intrinsic Value | |||||||||||||||
Outstanding as of January 1, 2019 | — | |||||||||||||||||||
Granted | 100,875 | $ | 0.42 | — | $ | 42,368 | ||||||||||||||
Forfeited | (18,750 | ) | ||||||||||||||||||
Outstanding as of December 31, 2019 | 82,125 | 7.73 | $ | 0.42 | $ | 34,493 | ||||||||||||||
Granted | 3,350 | $ | 0.63 | — | $ | 2,105 | ||||||||||||||
Forfeited | (9,000 | ) | $ | 0.41 | ||||||||||||||||
Outstanding as of December 31, 2020 | 76,475 | 6.75 | $ | 0.42 | $ | 88,711 | ||||||||||||||
Vested as of December 31, 2020 | — |
Common Incentive Units | Number of Common Incentive Units | Weighted Average Remaining Contractual Term (years) | Weighted Average Grant Date Fair Value | Weighted Average Exercise Price | Aggregate Intrinsic Value | |||||||||||||||
Outstanding as of January 1, 2019 | — | |||||||||||||||||||
Granted | 3,750 | $ | 0.34 | — | $ | 1,275 | ||||||||||||||
Forfeited | — | |||||||||||||||||||
Outstanding as of December 31, 2019 | 3,750 | 7.73 | $ | 0.34 | $ | 1,275 | ||||||||||||||
Granted | 31,333 | $ | 0.42 | — | $ | 13,065 | ||||||||||||||
Forfeited | (8,250 | ) | $ | 0.33 | ||||||||||||||||
Outstanding as of December 31, 2020 | 26,833 | 6.75 | $ | 0.43 | $ | 25,760 | ||||||||||||||
Vested as of December 31, 2020 | — |
Participation Units | Number of Participation Units | Weighted Average Remaining Contractual Term (years) | Weighted Average Grant Date Fair Value | Weighted Average Exercise Price | Aggregate Intrinsic Value | |||||||||||||||
Outstanding as of January 1, 2019 | — | |||||||||||||||||||
Granted | 8,716 | $ | 0.34 | — | $ | 2,963 | ||||||||||||||
Forfeited | (65 | ) | ||||||||||||||||||
Outstanding as of December 31, 2019 | 8,651 | 7.73 | $ | 0.40 | $ | 3,460 | ||||||||||||||
Granted | 10,721 | $ | 0.44 | — | ||||||||||||||||
Forfeited | (7,607 | ) | $ | 0.33 | ||||||||||||||||
Outstanding as of December 31, 2020 | 11,765 | 6.75 | $ | 0.43 | $ | 11,294 | ||||||||||||||
Vested as of December 31, 2020 | — |
F-83 |
• | Expected term – The expected term represents the period that a unit is expected to be outstanding. |
• | Volatility – The Company has limited historical data available to derive its own stock price volatility. As such, the Company estimates stock price volatility based on the average historic price volatility of comparable public industry peers. |
• | Risk-free interest rate – The risk-free rate is based on the U.S. Treasury yield curve in effect on the grant date for securities with similar expected terms to the term of the Company’s incentive units. |
• | Expected dividends – Expected dividends is assumed to be zero as the Company has not paid and does not expect to pay cash dividends or non-liquidating distributions. |
Year Ended | Year Ended | |||||||
December 31, 2020 | December 31, 2019 | |||||||
Dividend yield | — | % | — | % | ||||
Risk-free interest rate | 1.85 | % | 3.07 | % | ||||
Expected volatility | 45.00 | % | 50.00 | % | ||||
Expected term (years) | 4.73 and 7.73 | 5 and 8 |
10. | Capital Requirements |
F-84 |
11. | Commitments and Contingencies |
12. | Income Taxes |
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Domestic | $ | (82,339 | ) | $ | (33,175 | ) | ||
Foreign | 3,125 | — | ||||||
Total loss before provision for income taxes | $ | (79,214 | ) | $ | (33,175 | ) | ||
F-85 |
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Current: | ||||||||
Foreign | $ | 830 | $ | — | ||||
Federal | — | — | ||||||
State | (85 | ) | (85 | ) | ||||
Total current income tax expense (benefit) | 745 | (85 | ) | |||||
Deferred: | ||||||||
Foreign | (1 | ) | — | |||||
Federal | (11 | ) | (31 | ) | ||||
State | (342 | ) | (83 | ) | ||||
Total deferred income tax benefit | (354 | ) | (114 | ) | ||||
Total income tax expense (benefit) | $ | 391 | $ | 199 | ||||
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Tax provision at federal statutory rate | $ | (16,635 | ) | $ | (6,927 | ) | ||
Increase (decrease) in income tax resulting from: | ||||||||
Tax on income not subject to entity level federal income tax | 17,716 | 6,920 | ||||||
Tax rate differences on income in other jurisdictions | 172 | — | ||||||
State income taxes, net of federal tax effect | (423 | ) | (164 | ) | ||||
Changes in valuation allowance | 15 | 29 | ||||||
Stock Compensation | (851 | ) | (141 | ) | ||||
Other permanent adjustments | 397 | 84 | ||||||
Provision for (benefit from) income taxes | $ | 391 | $ | (199 | ) | |||
Effective tax rate | -0.5 | % | 0.6 | % | ||||
F-86 |
As of December 31, | ||||||||
2020 | 2019 | |||||||
Deferred tax assets: | ||||||||
Deferred and stock-based compensation | $ | 132 | $ | 18 | ||||
Acquisition costs | 138 | 160 | ||||||
Deferred Revenue | 55 | — | ||||||
Net operating loss carryforwards | 3,226 | 2,899 | ||||||
Property, equipment and software | 25 | 116 | ||||||
Other | — | 32 | ||||||
Total deferred tax assets | 3,576 | 3,225 | ||||||
Less: valuation allowance | (2,901 | ) | (2,899 | ) | ||||
Net deferred tax assets | 675 | 326 | ||||||
Deferred tax liabilities: | ||||||||
Customer Relationships | 293 | — | ||||||
Acquired Technology | 415 | 428 | ||||||
Other Acquired Intangibles | 21 | 2 | ||||||
Other | 41 | — | ||||||
Total deferred tax liabilities | 770 | 430 | ||||||
Net deferred tax assets (liabilities) | $ | (95 | ) | $ | (104 | ) | ||
F-87 |
13. | Fair Value Measurements |
As of December 31, 2020 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Investment in shares of affiliate stock | $ | 1,823 | $ | 1,823 | $ | — | $ | — | ||||||||
Total assets measured at fair value | $ | 1,823 | $ | 1,823 | $ | — | $ | — |
As of December 31, 2019 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Deposits with clearinghouse affiliate, noncurrent: | ||||||||||||||||
U.S. government securities | $ | 994 | $ | 994 | $ | — | $ | — | ||||||||
Short-term investments: | ||||||||||||||||
U.S. government securities | 1,988 | 1,988 | — | — | ||||||||||||
Total assets measured at fair value | $ | 2,982 | $ | 2,982 | $ | — | $ | — | ||||||||
14. | Leases |
F-88 |
Year ended December 31, | ||||||||
2020 | 2019 | |||||||
Finance lease cost | ||||||||
Amortization of right-of-use | $ | 185 | $ | — | ||||
Interest on lease liabilities | 44 | — | ||||||
Operating lease cost | 984 | 525 | ||||||
Variable lease cost | 63 | — | ||||||
Total lease cost | $ | 1,276 | $ | 525 | ||||
Year ended December 31, 2020 | Year ended December 31, 2019 | |||||||||||||||
Operating leases | Finance leases | Operating leases | Finance leases | |||||||||||||
Cash paid for amounts included in the measurement of lease liabilities | ||||||||||||||||
Cash flow from financing activities | $ | — | $ | 313 | $ | — | $ | — | ||||||||
Cash flow from operating activities | $ | 1,126 | $ | 44 | $ | 525 | $ | — | ||||||||
Supplemental non-cash information on lease liabilities arising from obtainingright-of-use | $ | 2,991 | $ | 786 | $ | — | $ | — | ||||||||
Weighted average remaining lease term (in months) | 24.6 | 41.0 | — | — | ||||||||||||
Weighted average discount rate | 2.0 | % | 7.6 | % | — | % | — |
F-89 |
For the year ended December 31, | Operating leases | Finance leases | ||||||
2021 | $ | 977 | $ | 163 | ||||
2022 | 642 | 163 | ||||||
2023 | 215 | 163 | ||||||
2024 | — | 80 | ||||||
2025 | — | — | ||||||
Thereafter | — | — | ||||||
Total undiscounted lease payments | $ | 1,834 | $ | 569 | ||||
Less: Imputed interest | (35 | ) | (71 | ) | ||||
Total lease liability | $ | 1,799 | $ | 498 | ||||
Current | $ | 953 | $ | 129 | ||||
Noncurrent | $ | 846 | $ | 369 |
15. | Subsequent Events |
F-90 |
Page | ||||
F-92 | ||||
F-93 | ||||
F-94 | ||||
F-97 | ||||
F-98 |
September 30, | December 31, | |||||||
2021 | 2020 | |||||||
Assets | (Unaudited | ) | ||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 22,106 | $ | 75,361 | ||||
Restricted cash | 16,500 | 16,500 | ||||||
Customer funds | 357 | 81 | ||||||
Accounts receivable, net | 13,280 | 10,408 | ||||||
Investment in shares of affiliate stock, current | — | 1,823 | ||||||
Deposits with clearinghouse affiliate, current | — | 20,200 | ||||||
Other current assets | 7,232 | 7,690 | ||||||
Total current assets | 59,475 | 132,063 | ||||||
Property, equipment and software, net | 28,067 | 19,957 | ||||||
Goodwill | 233,429 | 233,429 | ||||||
Intangible assets, net | 57,336 | 62,199 | ||||||
Deposits with clearinghouse affiliate, noncurrent | 15,151 | 15,150 | ||||||
Other assets | 4,272 | 5,578 | ||||||
Total assets | $ | 397,730 | $ | 468,376 | ||||
Liabilities and Members’ Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 57,286 | $ | 42,915 | ||||
Customer funds payable | 357 | 81 | ||||||
Deferred revenue, current | 4,255 | 4,282 | ||||||
Due to affiliates | 2,312 | 1,856 | ||||||
Other current liabilities | 2,380 | 1,943 | ||||||
Total current liabilities | 66,590 | 51,077 | ||||||
Deferred revenue, noncurrent | 4,111 | 4,103 | ||||||
Deferred tax liabilities, net | 95 | 95 | ||||||
Other liabilities | 3,179 | 3,319 | ||||||
Total liabilities | 73,975 | 58,594 | ||||||
Mezzanine equity: | ||||||||
Incentive units (156,000,000 authorized, 100,192,510 unvested units and 85,875,000 unvested units issued and outstanding as of September 30, 2021 and December 31, 2020, respectively) | 23,574 | 21,452 | ||||||
Members’ equity: | ||||||||
Class A voting units (413,000,000 units authorized, 400,000,000 units issued and outstanding as of September 30, 2021 and December 31, 2020) | 3,071 | 2,613 | ||||||
Class B voting units (212,500,000 units authorized, 192,453,454 and 182,500,000 units issued and outstanding as of September 30, 2021 and December 31, 2020, respectively) | 187,926 | 182,500 | ||||||
Class B warrant (see Note 8) | — | 5,426 | ||||||
Class C voting units (284,000,000 units authorized, 270,270,270 units issued and outstanding as of September 30, 2021 and December 31, 2020) | 310,104 | 310,104 | ||||||
Class C warrant (see Note 8) | 969 | — | ||||||
Accumulated other comprehensive income | 173 | 191 | ||||||
Accumulated deficit | (202,062 | ) | (112,504 | ) | ||||
Total members’ equity | 300,181 | 388,330 | ||||||
Total liabilities and members’ equity | $ | 397,730 | $ | 468,376 | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Revenues: | ||||||||||||||||
Net revenues (net revenues from affiliate of $111, $1,149, $154 and $2,153, respectively) | $ | 9,142 | $ | 6,629 | $ | 25,773 | $ | 19,067 | ||||||||
Operating expenses: | ||||||||||||||||
Compensation and benefits | 22,225 | 12,637 | 57,375 | 30,508 | ||||||||||||
Professional services | 3,334 | 2,392 | 5,006 | 4,657 | ||||||||||||
Technology and communication | 3,148 | 2,311 | 9,851 | 6,958 | ||||||||||||
Selling, general and administrative | 4,449 | 1,664 | 19,514 | 3,472 | ||||||||||||
Acquisition-related expenses | 1,766 | — | 12,075 | 11,477 | ||||||||||||
Depreciation and amortization | 3,270 | 2,232 | 9,098 | 5,536 | ||||||||||||
Affiliate expenses | 471 | 471 | 1,413 | 2,611 | ||||||||||||
Impairment of long-lived assets | — | 2,450 | — | 3,843 | ||||||||||||
Other operating expenses | 341 | 180 | 1,038 | 386 | ||||||||||||
Total operating expenses | 39,004 | 24,337 | 115,370 | 69,448 | ||||||||||||
Operating loss | (29,862 | ) | (17,708 | ) | (89,597 | ) | (50,381 | ) | ||||||||
Interest income (expense), net | (96 | ) | (169 | ) | (239 | ) | 255 | |||||||||
Other income (expense), net | 1,123 | (83 | ) | 473 | 146 | |||||||||||
Loss before income taxes | (28,835 | ) | (17,960 | ) | (89,363 | ) | (49,980 | ) | ||||||||
Income tax expense | (12 | ) | (11 | ) | (195 | ) | (36 | ) | ||||||||
Net loss | $ | (28,847 | ) | $ | (17,971 | ) | $ | (89,558 | ) | $ | (50,016 | ) | ||||
Currency translation adjustment, net of tax | (191 | ) | 87 | (18 | ) | (80 | ) | |||||||||
Comprehensive loss | $ | (29,038 | ) | $ | (17,884 | ) | $ | (89,576 | ) | $ | (50,096 | ) | ||||
Class A Voting Units | Class B Voting Units | Class B Warrant | Class C Voting Units | Class C Warrant | Accumulated Deficit | Accumulated Other Comprehensive Income | Total Members’ Equity | Incentive Units | Total Mezzanine Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Units | $ | Units | $ | Warrant | $ | Units | $ | Warrant | $ | Units | $ | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of June 30, 2021 | 400,000,000 | $ | 2,897 | 192,453,454 | $ | 187,926 | — | $ | — | 270,270,270 | $ | 310,104 | — | $ | — | $ | (173,215 | ) | $ | 364 | $ | 328,076 | — | $ | 23,192 | $ | 23,192 | |||||||||||||||||||||||||||||||||||||
Issuance of Class A voting units in exchange of capital contribution (see Note 7) | — | 174 | — | — | — | — | — | — | — | — | 174 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||
Unit-based compensation expense for incentive units (see Note 9) | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 382 | 382 | ||||||||||||||||||||||||||||||||||||||||||||||||
Vesting of Class C warrant for professional services (see Note 8) | — | — | — | — | — | — | — | — | — | 969 | — | — | 969 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
Currency translation adjustment, net of tax | — | — | — | — | — | — | — | — | — | — | — | (191 | ) | (191 | ) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | — | — | (28,847 | ) | — | (28,847 | ) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Balance as of September 30, 2021 | 400,000,000 | $ | 3,071 | 192,453,454 | $ | 187,926 | — | $ | — | 270,270,270 | $ | 310,104 | — | $ | 969 | $ | (202,062 | ) | $ | 173 | $ | 300,181 | — | $ | 23,574 | $ | 23,574 | |||||||||||||||||||||||||||||||||||||
Class A Voting Units | Class B Voting Units | Class B Warrant | Class C Voting Units | Class C Warrant | Accumulated Deficit | Accumulated Other Comprehensive Income | Total Members’ Equity | Incentive Units | Total Mezzanine Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Units | $ | Units | $ | Warrant | $ | Units | $ | Warrant | $ | Units | $ | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2020 | 400,000,000 | $ | 2,613 | 182,500,000 | $ | 182,500 | — | $ | 5,426 | 270,270,270 | $ | 310,104 | — | $ | — | $ | (112,504 | ) | $ | 191 | $ | 388,330 | — | $ | 21,452 | $ | 21,452 | |||||||||||||||||||||||||||||||||||||
Issuance of Class A voting units in exchange of capital contribution (see Note 7) | — | 458 | — | — | — | — | — | — | — | — | — | — | 458 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
Unit-based compensation expense for incentive units (see Note 9) | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 2,122 | 2,122 | ||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of Class B warrant for Class B voting units (see Note 8) | — | — | 9,953,454 | 5,426 | — | (5,426 | ) | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
Vesting of Class C warrant for professional services (see Note 8) | — | — | — | — | — | — | — | — | — | 969 | — | — | 969 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
Currency translation adjustment, net of tax | — | — | — | — | — | — | — | — | — | — | — | (18 | ) | (18 | ) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | — | — | (89,558 | ) | — | (89,558 | ) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Balance as of September 30, 2021 | 400,000,000 | $ | 3,071 | 192,453,454 | $ | 187,926 | — | $ | — | 270,270,270 | $ | 310,104 | — | $ | 969 | $ | (202,062 | ) | $ | 173 | $ | 300,181 | — | $ | 23,574 | $ | 23,574 | |||||||||||||||||||||||||||||||||||||
Class A Voting Units | Class B Voting Units | Class B Warrant | Class C Voting Units | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total Members’ Equity | Incentive Units | Total Mezzanine Equity | ||||||||||||||||||||||||||||||||||||||||||||||||
Units | $ | Units | $ | Warrant | $ | Units | $ | Units | $ | |||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2019 | 400,000,000 | $ | 1,916 | 182,500,000 | $ | 182,500 | — | $ | — | — | $ | — | $ | (32,899 | ) | $ | — | $ | 151,517 | — | $ | 10,515 | $ | 10,515 | ||||||||||||||||||||||||||||||||
Issuance of Class A voting units in exchange of capital contribution (see Note 7) | — | 517 | — | — | — | — | — | — | — | — | 517 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Unit-based compensation expense for incentive units (see Note 9) | — | — | — | — | — | — | — | — | — | — | — | — | 9,799 | 9,799 | ||||||||||||||||||||||||||||||||||||||||||
Issuance of Class B warrant (see Note 8) | — | — | — | — | — | 5,426 | — | — | — | — | 5,426 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Issuance of Class C voting units (see Note 8) | — | — | — | — | — | — | 270,270,270 | 300,000 | — | — | 300,000 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Pushdown accounting for deferred income tax liabilities resulting from Bridge2 Solutions acquisition (See Note 4) | — | — | — | — | — | — | — | 10,104 | — | — | 10,104 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Currency translation adjustment, net of tax | — | — | — | — | — | — | — | — | — | (80 | ) | (80 | ) | — | — | — | ||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | (50,016 | ) | — | (50,016 | ) | — | — | — | ||||||||||||||||||||||||||||||||||||||||
Balance as of September 30, 2020 | 400,000,000 | $ | 2,433 | 182,500,000 | $ | 182,500 | — | $ | 5,426 | 270,270,270 | $ | 310,104 | $ | (82,915 | ) | $ | (80 | ) | $ | 417,468 | — | $ | 20,314 | $ | 20,314 | |||||||||||||||||||||||||||||||
Nine Months Ended September 30, | ||||||||
2021 | 2020 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (89,558 | ) | $ | (50,016 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization | 8,995 | 5,385 | ||||||
Non-cash lease expense | 918 | 1,027 | ||||||
Unit-based compensation expense (see Note 9) | 3,116 | 9,937 | ||||||
Recognition of affiliate capital contribution (see Note 7) | 458 | 517 | ||||||
Amortization of Class B warrant asset (see Note 8) | 1,743 | — | ||||||
Impairment of long-lived assets | — | 3,843 | ||||||
Acquisition-related expenses paid by affiliate | — | 1,378 | ||||||
Unrealized loss (gain) on investment in shares of affiliate stock | — | (387 | ) | |||||
Loss on sale of shares of affiliate stock | 63 | — | ||||||
Vesting of Class C warrant for professional services | 969 | — | ||||||
Other | 347 | 39 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (2,872 | ) | 345 | |||||
Other receivables | — | 115 | ||||||
Deposits with clearinghouse affiliate | 20,199 | 11,002 | ||||||
Accounts payable and accrued liabilities | 12,956 | 947 | ||||||
Due to affiliates | 456 | (8,372 | ) | |||||
Deferred revenues | (19 | ) | (3,703 | ) | ||||
Operating lease liabilities | (799 | ) | (873 | ) | ||||
Customer funds payable | 276 | 1 | ||||||
Other assets and liabilities | (1,025 | ) | (730 | ) | ||||
Net cash used in operating activities | (43,777 | ) | (29,545 | ) | ||||
Cash flows from investing activities: | ||||||||
Capitalized internal-use software development costs and other capital expenditures | (10,874 | ) | (16,868 | ) | ||||
Acquisitions, net of cash acquired | — | 10,652 | ||||||
Proceeds from sale of shares of affiliate stock | 1,759 | — | ||||||
Proceeds from sale of equipment | 28 | — | ||||||
Short-term investments | — | 1,988 | ||||||
Net cash provided by (used in) investing activities | (9,087 | ) | (4,228 | ) | ||||
Cash flows from financing activities: | ||||||||
Payment of finance lease liability | (97 | ) | (282 | ) | ||||
Proceeds from issuance of Class C voting units (see Note 7) | — | 37,800 | ||||||
Net cash provided by (used in) financing activities | (97 | ) | 37,518 | |||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (19 | ) | (80 | ) | ||||
Net increase (decrease) in cash, cash equivalents, restricted cash and customer funds | (52,980 | ) | 3,665 | |||||
Cash, cash equivalents, restricted cash and customer funds at the beginning of the year | 91,943 | 93,134 | ||||||
Cash, cash equivalents, restricted cash and customer funds at the end of the quarter | $ | 38,963 | $ | 96,799 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid for income taxes | $ | — | $ | — | ||||
Supplemental disclosure of non-cash investing and financing activity: | ||||||||
Issuance of Class A voting units in exchange of capital contribution | $ | 458 | $ | 517 | ||||
Capitalized internal-use software development costs and other capital expenditures included in accounts payable and accrued liabilities | $ | 2,980 | $ | 1,733 | ||||
Issuance of Class B warrant | $ | — | $ | 5,426 | ||||
Exercise of Class B warrant for Class B voting units | 5,426 | — | ||||||
Non-cash contribution of Bridge2 Holdings by affiliate | $ | — | $ | 260,811 | ||||
Reconciliation of cash, cash equivalents, restricted cash and customer funds to consolidated balance sheets | ||||||||
Cash and cash equivalents | $ | 22,106 | $ | 80,298 | ||||
Restricted cash | 16,500 | 16,500 | ||||||
Customer funds | 357 | 1 | ||||||
Total cash, cash equivalents, restricted cash and customer funds | $ | 38,963 | $ | 96,799 | ||||
• | Platform subscription fees: Monthly fixed fee charged to loyalty partners to access the redemption platform and receive customer support services. We recognize revenue for these fees on a straight-line basis over the related contract term, as the loyalty partner receives benefits evenly throughout the term of the contract. These fees are allocated to our performance obligation to provide access to our redemption platform, and thus are recognized on a gross basis. |
• | Transaction fees: Transaction fees are earned for most transactions processed through our platform. These fees are allocated to our performance obligation to provide order placement services on behalf of the loyalty partner, and therefore are recognized net of the related redemption cost. We allocate transaction fees to the period in which the related transaction occurs. |
• | Revenue share fees: We are entitled to revenue share fees in the form of rebates from third-party commerce merchants and other partners which provide services facilitating redemption order fulfilment. We allocate revenue share fees to the period in which the related transaction occurs. |
• | Service fees: We earn fees for certain software development activities associated with the implementation of new customers on our loyalty redemption platform and other development activities if a loyalty partner requests that we customize certain features and functionalities for their loyalty program. We recognize service fees as revenue on a straight-line basis, beginning when the internally developed software resulting from such implementation or other development activities are operational in our platform over the longer of the remaining anticipated customer life and 3 years, which represents the estimated useful life of the Company’s internally developed software. Implementation and development service fees are generally billed when the implementation and development activities are performed. |
• | Assessing the performance obligation period for Triparty Agreement transactions on a portfolio basis. |
• | Exclude sales taxes from the measurement of the transaction price. |
• | Not adjust the transaction price for the existence of a significant financing component if the timing difference between a customer’s payment and our performance is one year or less. |
• | Not provide disclosures about the transaction price allocated to unsatisfied performance obligations for contracts with a duration of one year or less or when the consideration is variable and allocated entirely to a wholly unsatisfied performance obligation or a wholly unsatisfied promise to transfer a distinct good or service that forms part of a single performance obligation. |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Transaction revenue, net (a) | $ | 2,705 | $ | 1,162 | $ | 9,542 | $ | 3,223 | ||||||||
Subscription and service revenue | 6,437 | 5,466 | 16,231 | 15,844 | ||||||||||||
$ | 9,142 | $ | 6,629 | $ | 25,773 | $ | 19,067 | |||||||||
(a) | Amounts presented are net of rebates and liquidity payments under the Triparty Agreement, reductions in connection with the Contribution Agreement, and consideration payable to a customer pursuant to the Strategic Alliance Agreement of $757,000 and $2,353,000 for the three and nine months ended September 30, 2021, respectively. Included in these amounts are related party amounts (contra-revenue) of $111,000 and $154,000 for the three and nine months ended September 30, 2021, respectively (see Note 7). Amounts presented are net of rebates and liquidity payments under the Triparty Agreement, reductions in connection with the Contribution Agreement, and consideration payable to a customer pursuant to the Strategic Alliance Agreement of $2,142,000 and $3,964,000 for the three and nine months ended September 30, 2020, respectively. Amounts also include related party amounts (contra-revenue) of $1,149,000 and $2,153,000 for the three and nine months ended September 30, 2020, respectively (see Note 7). |
February 21, 2020 | ||||
Cash and cash equivalents | $ | 10,652 | ||
Accounts receivable | 10,158 | |||
Other current assets | 1,284 | |||
Property and equipment | 4,465 | |||
Customer relationships | 53,620 | |||
Technology | 11,990 | |||
Trade name | 415 | |||
Other non-current assets | 2,864 | |||
Goodwill | 216,575 | |||
Total assets acquired | 312,023 | |||
Accounts payable and accrued liabilities | (22,450 | ) | ||
Deferred revenue | (12,703 | ) | ||
Deferred income tax liabilities | (3,005 | ) | ||
Other non-current liabilities | (2,402 | ) | ||
Total liabilities assumed | (40,560 | ) | ||
Total purchase consideration | $ | (271,463 | ) | |
February 22, 2020 – September 30, 2020 | ||||
Revenue | $ | 21,153 | ||
Net income / (loss) | (7,338 | ) |
Nine Months Ended September 30, 2020 | ||||
Pro forma revenue | $ | 24,726 | ||
Pro forma net loss | (50,482 | ) |
Amount | ||||
Balance as of December 31, 2020 | $ | 233,429 | ||
Foreign currency translation | — | |||
Balance as of September 30, 2021 | $ | 233,429 | ||
September 30, 2021 | ||||||||||||||||
Weighted Average Useful Life (years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||
Regulatory licenses | Indefinite | $ | 554 | $ | — | $ | 554 | |||||||||
Acquired technology | 7 | 13,690 | (3,342 | ) | 10,348 | |||||||||||
Customer relationships | 12 | 53,620 | (7,186 | ) | 46,434 | |||||||||||
Trade name | 1 | 415 | (415 | ) | — | |||||||||||
$ | 68,279 | $ | (10,943 | ) | $ | 57,336 | ||||||||||
December 31, 2020 | ||||||||||||||
Weighted Average Useful Life (years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||
Regulatory licenses | Indefinite | $ | 554 | $ | — | $ | 554 | |||||||
Acquired technology | 7 | 13,690 | (1,879 | ) | 11,811 | |||||||||
Customer relationships | 12 | 53,620 | (3,844 | ) | 49,776 | |||||||||
Trade name | 1 | 415 | (357 | ) | 58 | |||||||||
$ | 68,279 | $ | (6,080 | ) | $ | 62,199 | ||||||||
Amount | ||||
Remainder of 2021 | $ | 1,619 | ||
2022 | 6,424 | |||
2023 | 6,424 | |||
2024 | 6,442 | |||
2025 | 6,424 | |||
Thereafter | 29,449 | |||
Total | $ | 56,782 | ||
September 30, 2021 | December 31, 2020 | |||||||
Prepaid expenses | $ | 4,907 | $ | 5,365 | ||||
Class B warrant asset, current (see Note 8) | 2,325 | 2,325 | ||||||
$ | 7,232 | $ | 7,690 | |||||
September 30, 2021 | December 31, 2020 | |||||||
Internal-use software | $ | 30,724 | $ | 20,343 | ||||
Purchased software | 116 | 110 | ||||||
Office furniture and equipment | 609 | 609 | ||||||
Other computer and network equipment | 2,802 | 1,199 | ||||||
Leasehold improvements | 717 | 479 | ||||||
Property, equipment and software, gross | 34,968 | 22,740 | ||||||
Less: accumulated amortization and depreciation | (6,901 | ) | (2,783 | ) | ||||
Total | $ | 28,067 | $ | 19,957 | ||||
September 30, 2021 | December 31, 2020 | |||||||
Accounts payable | $ | 13,890 | $ | 7,165 | ||||
Accrued expenses | 12,142 | 14,808 | ||||||
Purchasing card payable | 16,195 | 12,683 | ||||||
Salaries and benefits payable | 11,559 | 6,018 | ||||||
Other | 3,500 | 2,241 | ||||||
$ | 57,286 | $ | 42,915 | |||||
As of February 19, 2020 | ||||
Dividend yield | — | % | ||
Risk-free interest rate | 1.39 | % | ||
Expected volatility | 40.00 | % | ||
Expected term (years) | 3.00 |
As of May 19, 2020 | ||||
Dividend yield | — | % | ||
Risk-free interest rate | 0.33 | % | ||
Expected volatility | 50.00 | % | ||
Expected term (years) | 4.35 |
As of August 31, 2021 | ||||
Dividend yield | — | % | ||
Risk-free interest rate | 0.41 | % | ||
Expected volatility | 45.00 | % | ||
Expected term (years) | 3.06 |
As of December 31, 2020 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Investment in shares of affiliate stock | $ | 1,823 | $ | 1,823 | $ | — | $ | — | ||||||||
Total assets measured at fair value | $ | 1,823 | $ | 1,823 | $ | — | $ | — |
Page | ||||
F-123 | ||||
Consolidated Financial Statements | ||||
F-125 | ||||
F-126 | ||||
F-127 | ||||
F-128 | ||||
F-129 |
2019 | 2018 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 14,797,056 | $ | 11,661,106 | ||||
Accounts receivable, net | 14,450,236 | 25,612,891 | ||||||
Deferred costs | 865,429 | 825,881 | ||||||
Other current assets | 873,176 | 1,174,649 | ||||||
Total current assets | 30,985,897 | 39,274,527 | ||||||
Noncurrent assets: | ||||||||
Property and equipment, net | 1,432,097 | 1,870,128 | ||||||
Internally developed software, net | 9,559,880 | 11,418,470 | ||||||
Deferred costs, less current portion | 3,028,740 | 2,820,013 | ||||||
Other noncurrent assets, net | 232,520 | 299,786 | ||||||
Total noncurrent assets | 14,253,237 | 16,408,397 | ||||||
Total assets | $ | 45,239,134 | $ | 55,682,924 | ||||
Liabilities and Shareholders’ Deficit | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued expenses | $ | 12,847,190 | $ | 19,285,181 | ||||
Purchasing card payable | 16,627,159 | 21,616,026 | ||||||
Deferred revenue | 7,700,159 | 10,907,753 | ||||||
Borrowings under revolving line of credit | 6,876,207 | 7,500,000 | ||||||
Current portion of subordinated notes payable | 2,666,667 | 2,666,667 | ||||||
Current portion of capital lease obligations | 356,280 | 1,169,451 | ||||||
Total current liabilities | 47,073,662 | 63,145,078 | ||||||
Long-term liabilities: | ||||||||
Deferred revenue | 5,917,398 | 8,447,717 | ||||||
Deferred rent expense | 799,413 | 1,115,261 | ||||||
Capital lease obligations | 498,849 | 230,375 | ||||||
Subordinated notes payable, net | 12,202,825 | 7,278,337 | ||||||
Total long-term liabilities | 19,418,485 | 17,071,690 | ||||||
Total liabilities | 66,492,147 | 80,216,768 | ||||||
Shareholders’ deficit: | ||||||||
Series A redeemable preferred stock | 77,893,303 | 36,815,087 | ||||||
Common stock | 5,108 | 5,104 |
Additional paid in capital | (8,529,011 | ) | (8,942,357 | ) | ||||
Accumulated deficit | (90,446,029 | ) | (52,111,907 | ) | ||||
Accumulated other comprehensive loss | (176,384 | ) | (299,771 | ) | ||||
Total shareholders’ deficit | (21,253,013 | ) | (24,533,844 | ) | ||||
Total liabilities and shareholders’ deficit | $ | 45,239,134 | $ | 55,682,924 | ||||
2019 | 2018 | |||||||
Revenues: | ||||||||
Transaction | $ | 9,692,307 | $ | 12,468,911 | ||||
Subscription | 12,822,951 | 12,183,477 | ||||||
Services | 21,782,190 | 18,487,504 | ||||||
Total revenues | 44,297,448 | 43,139,892 | ||||||
Operating expenses: | ||||||||
Salary and compensation expense | 24,306,975 | 27,586,040 | ||||||
Other selling, general and administrative expenses | 6,950,155 | 5,863,390 | ||||||
Depreciation and amortization | 6,807,284 | 8,274,727 | ||||||
Total operating expenses | 38,064,414 | 41,724,157 | ||||||
Income from operations | 6,233,034 | 1,415,735 | ||||||
Other income (expense): | ||||||||
Interest | (2,730,720 | ) | (4,438,345 | ) | ||||
Settlement | — | 3,000,000 | ||||||
Foreign currency transaction losses | (648,403 | ) | (500,733 | ) | ||||
Other | (109,817 | ) | (19,756 | ) | ||||
Income (loss) before income taxes | 2,744,094 | (543,099 | ) | |||||
Provision for income taxes | — | — | ||||||
Net income (loss) | 2,744,094 | (543,099 | ) | |||||
Currency translation adjustment | 123,387 | (271,514 | ) | |||||
Comprehensive income (loss) | $ | 2,867,481 | $ | (814,613 | ) | |||
Series A Redeemable Preferred Stock | Common Shares | |||||||||||||||||||||||||||||||
Shares | Amount | Shares | Par Value | Additional Paid in Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total Shareholders’ Deficit | |||||||||||||||||||||||||
Balance at December 31, 2017 | 3,371,345 | $ | 31,975,782 | 5,103,434 | $ | 5,104 | $ | (8,963,821 | ) | $ | (46,729,503 | ) | $ | (28,257 | ) | $ | (23,740,695 | ) | ||||||||||||||
Stock compensation expense | — | — | 21,464 | — | — | 21,464 | ||||||||||||||||||||||||||
Cumulative translation adjustment | — | — | — | — | — | — | (271,514 | ) | (271,514 | ) | ||||||||||||||||||||||
Preferred stock accretion | — | 4,839,305 | — | — | — | (4,839,305 | ) | — | — | |||||||||||||||||||||||
Net loss | — | — | — | — | — | (543,099 | ) | — | (543,099 | ) | ||||||||||||||||||||||
Balance at December 31, 2018 | 3,371,345 | 36,815,087 | 5,103,434 | 5,104 | (8,942,357 | ) | (52,111,907 | ) | (299,771 | ) | (24,533,844 | ) | ||||||||||||||||||||
Options exercised | — | — | 3,958 | 4 | 6,764 | — | — | 6,768 | ||||||||||||||||||||||||
Capital contributions | — | — | — | — | 390,125 | — | — | 390,125 | ||||||||||||||||||||||||
Stock compensation expense | — | — | — | — | 16,457 | — | — | 16,457 | ||||||||||||||||||||||||
Cumulative translation adjustment | — | — | — | — | — | — | 123,387 | 123,387 | ||||||||||||||||||||||||
Preferred stock accretion | — | 41,078,216 | — | — | — | (41,078,216 | ) | — | — | |||||||||||||||||||||||
Net income | — | — | — | — | — | 2,744,094 | — | 2,744,094 | ||||||||||||||||||||||||
Balance at December 31, 2019 | 3,371,345 | $ | 77,893,303 | 5,107,392 | $ | 5,108 | $ | (8,529,011 | ) | $ | (90,446,029 | ) | $ | (176,384 | ) | $ | (21,253,013 | ) | ||||||||||||||
2019 | 2018 | |||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | 2,744,094 | $ | (543,099 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||
Depreciation and amortization | 6,807,284 | 8,274,727 | ||||||
Non-cash interest expense | 145,605 | 171,139 | ||||||
Net loss on asset disposition | 129,913 | 20,485 | ||||||
Stock compensation expense | 16,457 | 21,464 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | 11,356,598 | 517,671 | ||||||
Deferred costs | (248,275 | ) | (1,222,504 | ) | ||||
Accounts payable and accrued liabilities | (6,515,900 | ) | (9,676,562 | ) | ||||
Purchasing card payable | (4,988,867 | ) | (3,699,610 | ) | ||||
Deferred revenue | (5,754,425 | ) | (3,625,010 | ) | ||||
Other assets and liabilities | 56,976 | (145,227 | ) | |||||
Net cash provided by (used in) operating activities | 3,749,460 | (9,906,526 | ) | |||||
Cash flows from investing activities: | ||||||||
Purchase of property and equipment | (176,693 | ) | (333,128 | ) | ||||
Investment in internally developed software | (3,769,518 | ) | (5,219,045 | ) | ||||
Net cash used in investing activities | (3,946,211 | ) | (5,552,173 | ) | ||||
Cash flows from financing activities: | ||||||||
Capital contributions | 390,125 | — | ||||||
Exercise of options | 6,768 | — | ||||||
Proceeds from subordinated notes payable | 15,000,000 | — | ||||||
Repayments of subordinated notes payable | (10,623,793 | ) | — | |||||
Cash paid for deferred financing costs | (221,117 | ) | (66,167 | ) | ||||
Proceeds from line of credit | — | 1,500,000 | ||||||
Payments for capital lease obligations | (1,233,372 | ) | (996,134 | ) | ||||
Net cash provided by financing activities | 3,318,611 | 437,699 | ||||||
Effect of exchange rate changes on cash and cash equivalents | 14,090 | (33,460 | ) | |||||
Increase (decrease) in cash and cash equivalents | 3,135,950 | (15,054,460 | ) | |||||
Cash and cash equivalents—beginning of year | 11,661,106 | 26,715,566 | ||||||
Cash and cash equivalents—end of year | $ | 14,797,056 | $ | 11,661,106 | ||||
Supplemental Disclosure of Cash Flow Information | ||||||||
Cash paid during the year for interest | $ | 2,743,826 | $ | 4,108,495 | ||||
Cash paid for income taxes | $ | — | $ | — | ||||
Fixed assets acquired through capital leases | $ | 688,675 | $ | — |
Note 1: Nature | of Operations and Summary of Significant Accounting Policies |
• | the best estimates of stand-alone selling price of performance obligations included in contracts with multiple performance obligations; |
• | the recognition, measurement and valuation of current and deferred income taxes; |
• | the useful lives of internally developed software and other intangible assets, property and equipment, and the determination of other-than-temporary impairments; and |
• | determining provisions for doubtful accounts. |
• | Identification of the contract, or contracts, with a customer |
• | Identification of the performance obligations in the contract |
• | Determination of the transaction price |
• | Allocation of the transaction price to the performance obligations in the contract |
• | Recognition of revenue when, or as, it satisfies a performance obligation |
As of December 31, 2018 | ||||||||||||
As Reported | Adjustments | As Adjusted | ||||||||||
Balance Sheet | ||||||||||||
Deferred costs | $ | — | $ | 3,645,894 | $ | 3,645,894 | ||||||
Deferred revenue | 18,505,443 | 850,027 | 19,355,470 | |||||||||
Deferred tax asset (liability) | — | — | — | |||||||||
Accumulated deficit | (54,907,774 | ) | 2,795,867 | (52,111,907 | ) |
As of December 31, 2018 | ||||||||||||
As Reported | Adjustments | As Adjusted | ||||||||||
Statement of Operations | ||||||||||||
Revenues | $ | 48,663,379 | $ | (5,523,487 | ) | $ | 43,139,892 | |||||
Other selling, general and administrative expenses | 7,085,893 | (1,222,504 | ) | 5,863,389 | ||||||||
Net income (loss) | 3,757,885 | (4,300,983 | ) | (543,098 | ) |
Note | 3: Property and Equipment |
2019 | 2018 | |||||||
Computer hardware | $ | 1,428,524 | $ | 2,147,005 | ||||
Purchased software | 2,636,373 | 2,627,948 | ||||||
Assets under capital lease | 7,833,996 | 7,145,321 | ||||||
Office furniture and equipment | 312,951 | 312,951 | ||||||
Leasehold improvements | 1,372,122 | 1,364,821 | ||||||
13,583,966 | 13,598,046 | |||||||
Accumulated depreciation | (12,151,869 | ) | (11,727,918 | ) | ||||
Property and equipment—net | $ | 1,432,097 | $ | 1,870,128 | ||||
Note 4: Internally | Developed Software |
2019 | 2018 | |||||||
Internal use software | $ | 31,594,419 | $ | 30,302,966 | ||||
Accumulated amortization | (22,034,539 | ) | (18,884,496 | ) | ||||
Internal use software—net | $ | 9,559,880 | $ | 11,418,470 | ||||
Year ending December 31, | ||||
2020 | $ | 422,755 | ||
2021 | 162,526 | |||
2022 | 162,526 | |||
2023 | 162,526 | |||
2024 | 81,263 | |||
991,596 | ||||
Less amount representing interest | (136,466 | ) | ||
855,130 | ||||
Less current portion | (356,280 | ) | ||
Long-term capital lease obligations | $ | 498,850 | ||
2019 | 2018 | |||||
Risk-free interest rate | N/A | 1.35 - 2.69 | % | |||
Volatility factor | N/A | 66.84 | % | |||
Dividend yield | N/A | 0.00 | % | |||
Expected life (years) | N/A | 1.23 - 6.08 |
Incentive Units | Weighted- Average Strike Price | Weighted- Average Remaining Contractual Term | ||||||||||
Units outstanding as of December 31, 2018 | 120,000 | $ | 1.67 | |||||||||
Granted | — | — | ||||||||||
Exercised | (3,958 | ) | 1.71 | |||||||||
Cancelled or expired | (21,042 | ) | 1.71 | |||||||||
Units outstanding as of December 31, 2019 | 95,000 | $ | 1.66 | 9.14 | ||||||||
Units exercisable as of December 31, 2019 | 75,250 | $ | 1.69 | 8.93 | ||||||||
Nonvested Units | Incentive Units | Weighted- Average Grant Date Fair Value | ||||||
Nonvested units at December 31, 2018 | 53,908 | $ | 0.83 | |||||
Granted | — | — | ||||||
Vested | (13,116 | ) | 0.83 | |||||
Cancelled or expired | (21,042 | ) | 0.43 | |||||
Nonvested units at December 31, 2019 | 19,750 | $ | 0.96 | |||||
2019 | 2018 | |||||||
Current expense | ||||||||
Federal | $ | — | $ | — | ||||
State | — | — | ||||||
Foreign | — | — | ||||||
— | — | |||||||
Deferred expense | ||||||||
Federal | — | — | ||||||
State | — | — | ||||||
Foreign | — | — | ||||||
— | — | |||||||
Income tax expense | $ | — | $ | — | ||||
2019 | 2018 | |||||||
Deferred tax assets (liabilities): | ||||||||
Intangible asset | $ | 6,409,022 | $ | 6,940,862 | ||||
Deferred revenues, net | 1,476,592 | 1,722,671 | ||||||
Net operating loss carryforwards | 5,913,637 | 5,744,514 | ||||||
Capitalized software development costs | (2,915,046 | ) | (2,462,286 | ) | ||||
Accrued expenses | 711,279 | 995,921 | ||||||
Fixed assets | (159,455 | ) | (201,653 | ) | ||||
Allowance for doubtful accounts | 21,667 | 56,067 | ||||||
Deferred tax assets - net | 11,457,696 | 12,796,096 | ||||||
Valuation allowance | (11,457,696 | ) | (12,796,096 | ) | ||||
Deferred taxes - net | $ | — | $ | — | ||||
2020 | $ | 1,119,154 | ||
2021 | 598,880 | |||
2022 | 609,603 | |||
2023 | 204,094 | |||
Total | $ | 2,531,731 | ||
Item 13. | Other Expenses of Issuance and Distribution |
Amount Paid or to be Paid | ||||
SEC registration fee | $ | 565,550.04 | ||
Stock exchange listing fee | * | |||
Printing and engraving expenses | * | |||
Accounting fees and expenses | * | |||
Legal fees and expenses | * | |||
Transfer agent and registrar fees and expenses | * | |||
Miscellaneous expenses | * | |||
Total | $ | * | ||
* | These fees are calculated based on the securities offered and the number of issuances and accordingly cannot be defined at this time. |
Item 14. | Indemnification of Directors and Officers |
• | any breach of their duty of loyalty to our company or our stockholders; |
• | any act or omission not in good faith or that involves intentional misconduct or a knowing violation of law; |
• | unlawful payments of dividends or unlawful stock repurchases or redemptions as provided in Section 174 of the DGCL; or |
• | any transaction from which they derived an improper personal benefit. |
Item 15. | Recent Sales of Unregistered Securities |
Item 16. | Exhibits |
† | Schedules and exhibits to this agreement have been omitted pursuant to Item 601(b)(2) of Regulation S-K. A copy of any omitted schedule and/or exhibit will be furnished to the SEC upon request. |
Item 17. | Undertakings |
(1) | To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: |
(i) | To include any prospectus required by section 10(a)(3) of the Securities Act; |
(ii) | To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than a 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement. |
(iii) | To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement; provided, however S-1 and the information required to be included in a post- effective amendment by those paragraphs is contained in reports filed with or furnished to the SEC by the registrant pursuant to section 13 or section 15(d) of the Exchange Act that are incorporated by reference in the registration statement, or is contained in a form of prospectus filed pursuant to Rule 424(b) that is part of the registration statement. |
(2) | That, for the purpose of determining any liability under the Securities Act, each such post- effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(3) | To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering. |
(4) | That, for the purpose of determining liability under the Securities Act to any purchaser: |
(i) | If the registrant is relying on Rule 430B: |
(A) | Each prospectus filed by the registrant pursuant to Rule 424(b)(3) shall be deemed to be part of the registration statement as of the date the filed prospectus was deemed part of and included in the registration statement; and |
(B) | Each prospectus required to be filed pursuant to Rule 424(b)(2), (b)(5) or (b)(7) as part of a registration statement in reliance on Rule 430B relating to an offering made pursuant to Rule 415(a)(1)(i), (vii) or (x) for the purpose of providing the information required by section 10(a) of the Securities Act shall be deemed to be part of and included in the registration statement as of the earlier of the date such form of prospectus is first used after effectiveness or the date of the first contract of sale of securities in the offering described in the prospectus. As provided in Rule 430B, for liability purposes of the issuer and any person that is at that date an underwriter, such date shall be deemed to be a new effective date of |
the registration statement relating to the securities in the registration statement to which that prospectus relates, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. Provided, however |
(ii) | If the registrant is subject to Rule 430C (§ 230.430C of this chapter), each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A (§ 230.430A of this chapter), shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however |
(5) | That, for the purpose of determining liability of the registrant under the Securities Act to any purchaser in the initial distribution of the securities, the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser: |
(i) | Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; |
(ii) | Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; |
(iii) | The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and |
(iv) | Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser. |
BAKKT HOLDINGS, INC. | ||
By: | /s/ Gavin Michael | |
Gavin Michael | ||
Chief Executive Officer |
Signature | Title | |
/s/ Gavin Michael Gavin Michael | Chief Executive Officer, Director (Principal Executive Officer) | |
/s/ Andrew LaBenne Andrew LaBenne | Chief Financial Officer (Principal Financial Officer) | |
/s/ Karen Alexander Karen Alexander | Chief Accounting Officer (Principal Accounting Officer) | |
/s/ Michelle Goldberg Michelle Goldberg | Director | |
/s/ David C. Clifton David C. Clifton | Director | |
/s/ Kristyn Cook Kristyn Cook | Director |
Signature | Title | |
/s/ Gordon Watson Gordon Watson | Director | |
/s/ Sean Collins Sean Collins | Director | |
/s/ Richard Lumb Richard Lumb | Director | |
/s/ Andrew A. Main Andrew A. Main | Director |