| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 6 | | | |
| | | | 8 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 59 | | | |
| | | | 82 | | | |
| | | | 101 | | | |
| | | | 107 | | | |
| | | | 114 | | | |
| | | | 115 | | | |
| | | | 120 | | | |
| | | | 122 | | | |
| | | | 131 | | | |
| | | | 139 | | | |
| | | | 146 | | | |
| | | | 149 | | | |
| | | | 149 | | | |
| | | | 149 | | | |
| | | | 150 | | | |
| | | | F-1 | | |
Total Consideration (in thousands, except share data)
|
| |
Amounts
|
| |||
Cash consideration to Old PLAYSTUDIOS stockholders(1)
|
| | | $ | 102,020 | | |
Shares transferred at Closing(2)
|
| | | | 86,838 | | |
Value per share
|
| | | $ | 10.00 | | |
Share consideration
|
| | | $ | 868,380 | | |
Total consideration for outstanding shares
|
| | | $ | 970,400 | | |
Shares of PLAYSTUDIOS underlying vested options
|
| | | | 7,060 | | |
Value per share
|
| | | $ | 10.00 | | |
Total consideration for vested options
|
| | | $ | 70,600 | | |
Aggregate consideration
|
| | | $ | 1,041,000 | | |
| | |
Shares
|
| |
Ownership %
|
| |
Voting Power %
|
| |||||||||
Acies public shareholders(1)
|
| | | | 10,191,511 | | | | | | 8.1% | | | | | | 2.4% | | |
Sponsor(1)(2) | | | | | 3,724,062 | | | | | | 3.0% | | | | | | 0.7% | | |
Old PLAYSTUDIOS stockholders (excluding Founder Group)(3)
|
| | | | 70,707,791 | | | | | | 56.2% | | | | | | 16.4% | | |
Founder Group(3)
|
| | | | 16,130,300 | | | | | | 12.8% | | | | | | 74.7% | | |
PIPE Investment Shareholders
|
| | | | 25,000,000 | | | | | | 19.9% | | | | | | 5.8% | | |
Pro Forma PLAYSTUDIOS Common Stock
|
| | | | 125,753,664 | | | | | | 100.0% | | | | | | 100.0% | | |
| | |
As of March 31, 2021
|
| |
As of March 31, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | |
Acies
AcquisitionCorp. (Historical) |
| |
Playstudios, Inc.
(Historical) |
| |
Reclassification
Adjustments |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 265 | | | | | $ | 39,475 | | | | | $ | — | | | | | $ | 215,290 | | | | | | (C) | | | | | $ | 220,231 | | |
| | | | | | | | | | | | | | | | | | | | | | | (7,534) | | | | | | (D) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (102,020) | | | | | | (F) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (20,000) | | | | | | (H) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (5,000) | | | | | | (I) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (2,500) | | | | | | (J) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 250,000 | | | | | | (K) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (21,886) | | | | | | (L) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (12,501) | | | | | | (M) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (113,358) | | | | | | (O) | | | | | | | | |
Receivables
|
| | | | — | | | | | | 31,961 | | | | | | — | | | | | | | | | | | | | | | | | | 31,961 | | |
Prepaid expenses
|
| | | | 634 | | | | | | 2,566 | | | | | | — | | | | | | | | | | | | | | | | | | 3,200 | | |
Income tax receivable
|
| | | | — | | | | | | 5,938 | | | | | | — | | | | | | | | | | | | | | | | | | 5,938 | | |
Other current assets
|
| | | | — | | | | | | 6,113 | | | | | | — | | | | | | (5,783) | | | | | | (L) | | | | | | 330 | | |
Total current assets
|
| | | | 899 | | | | | | 86,053 | | | | | | — | | | | | | 174,708 | | | | | | | | | | | | 261,660 | | |
Non-current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Security deposit
|
| | | | 3 | | | | | | — | | | | | | (3) | | | | | | | | | | | | | | | | | | — | | |
Cash and securities held in Trust Account
|
| | | | 215,290 | | | | | | — | | | | | | — | | | | | | (215,290) | | | | | | (C) | | | | | | — | | |
Property and equipment, net
|
| | | | — | | | | | | 5,687 | | | | | | — | | | | | | | | | | | | | | | | | | 5,687 | | |
Internal-use software, net
|
| | | | — | | | | | | 40,074 | | | | | | — | | | | | | | | | | | | | | | | | | 40,074 | | |
Goodwill
|
| | | | — | | | | | | 5,059 | | | | | | — | | | | | | | | | | | | | | | | | | 5,059 | | |
Intangibles, net
|
| | | | — | | | | | | 1,512 | | | | | | — | | | | | | | | | | | | | | | | | | 1,512 | | |
Deferred income taxes
|
| | | | — | | | | | | 3,109 | | | | | | — | | | | | | | | | | | | | | | | | | 3,109 | | |
Other long-term assets
|
| | | | — | | | | | | 4,379 | | | | | | 3 | | | | | | | | | | | | | | | | | | 4,382 | | |
Total non-current assets
|
| | | | 215,293 | | | | | | 59,820 | | | | | | — | | | | | | (215,290) | | | | | | | | | | | | 59,823 | | |
Total Assets
|
| | | $ | 216,192 | | | | | $ | 145,873 | | | | | $ | — | | | | | $ | (40,582) | | | | | | | | | | | $ | 321,483 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 66 | | | | | $ | — | | | | | $ | (66) | | | | | $ | — | | | | | | | | | | | $ | — | | |
Accounts payable
|
| | | | — | | | | | | 5,348 | | | | | | — | | | | | | (100) | | | | | | (L) | | | | | | 5,248 | | |
Accrued liabilities
|
| | | | — | | | | | | 32,612 | | | | | | 66 | | | | | | (20,000) | | | | | | (H) | | | | | | 12,015 | | |
| | | | | | | | | | | | | | | | | | | | | | | (631) | | | | | | (L) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (32) | | | | | | (M) | | | | | | | | |
Total current liabilities
|
| | | | 66 | | | | | | 37,960 | | | | | | — | | | | | | (20,763) | | | | | | | | | | | | 17,263 | | |
Non-current Liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred underwriting fee payable
|
| | | | 7,534 | | | | | | — | | | | | | (7,534) | | | | | | — | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | | 17,802 | | | | | | — | | | | | | — | | | | | | (1,087) | | | | | | (A) | | | | | | 16,715 | | |
Minimum guarantee liability
|
| | | | — | | | | | | 250 | | | | | | — | | | | | | | | | | | | | | | | | | 250 | | |
Deferred income taxes
|
| | | | — | | | | | | 2,860 | | | | | | — | | | | | | | | | | | | | | | | | | 2,860 | | |
Other long-term liabilities
|
| | | | — | | | | | | 1,185 | | | | | | 7,534 | | | | | | (7,534) | | | | | | (D) | | | | | | 1,185 | | |
Total non-current liabilities
|
| | | | 25,336 | | | | | | 4,295 | | | | | | — | | | | | | (8,621) | | | | | | | | | | | | 21,010 | | |
Total liabilities
|
| | | | 25,402 | | | | | | 42,255 | | | | | | — | | | | | | (29,384) | | | | | | | | | | | | 38,273 | | |
| | |
As of March 31, 2021
|
| |
As of March 31, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | |
Acies
AcquisitionCorp. (Historical) |
| |
Playstudios, Inc.
(Historical) |
| |
Reclassification
Adjustments |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
COMMITMENTS AND CONTINGENCIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption
|
| | | | 185,790 | | | | | | — | | | | | | — | | | | | | (185,790) | | | | | | (B) | | | | | | — | | |
Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (B) | | | | | | — | | |
Class B Ordinary shares
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | (1) | | | | | | (A) | | | | | | — | | |
Preferred stock
|
| | | | — | | | | | | 8 | | | | | | — | | | | | | — | | | | | | (F) | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (8) | | | | | | (G) | | | | | | | | |
Common stock
|
| | | | | | | | | | 12 | | | | | | — | | | | | | (2) | | | | | | (F) | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (10) | | | | | | (G) | | | | | | | | |
Class A Common Stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | (A) | | | | | | 11 | | |
| | | | | | | | | | | | | | | | | | | | | | | 2 | | | | | | (B) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 6 | | | | | | (G) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 3 | | | | | | (K) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (1) | | | | | | (O) | | | | | | | | |
Class B Common Stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | (G) | | | | | | 2 | | |
Additional paid-in capital
|
| | | | 6,361 | | | | | | 73,693 | | | | | | — | | | | | | 185,788 | | | | | | (B) | | | | | | 264,718 | | |
| | | | | | | | | | | | | | | | | | | | | | | (275) | | | | | | (E) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (102,018) | | | | | | (F) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 10 | | | | | | (G) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 249,997 | | | | | | (K) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (25,347) | | | | | | (L) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (11,676) | | | | | | (M) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,542 | | | | | | (N) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (113,357) | | | | | | (O) | | | | | | | | |
Retained earnings
|
| | | | (1,362) | | | | | | 29,720 | | | | | | — | | | | | | 1,087 | | | | | | (A) | | | | | | 18,294 | | |
| | | | | | | | | | | | | | | | | | | | | | | 275 | | | | | | (E) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (5,000) | | | | | | (I) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (2,500) | | | | | | (J) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,591) | | | | | | (L) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (793) | | | | | | (M) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,542) | | | | | | (N) | | | | | | | | |
Accumulated other comprehensive income
|
| | | | — | | | | | | 185 | | | | | | — | | | | | | — | | | | | | | | | | | | 185 | | |
Total stockholders’ equity (deficit)
|
| | | | 5,000 | | | | | | 103,618 | | | | | | — | | | | | | 174,592 | | | | | | | | | | | | 283,210 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’
EQUITY |
| | | | 216,192 | | | | | | 145,873 | | | | | | — | | | | | | (40,582) | | | | | | | | | | | | 321,483 | | |
|
| | |
For the three months ended March 31, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||
| | |
Acies
AcquisitionCorp. (Historical) |
| |
Playstudios, Inc.
(Historical) |
| |
Reclassification
Adjustments |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| | | |||||||||||||||||||
Net revenues
|
| | | $ | — | | | | | $ | 74,097 | | | | | | | | | | | | | | | | | | | | | | | $ | 74,097 | | | | | ||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Cost of revenue
|
| | | | — | | | | | | 24,488 | | | | | | | | | | | | | | | | | | | | | | | | 24,488 | | | | | ||||
Selling and marketing
|
| | | | — | | | | | | 17,000 | | | | | | | | | | | | | | | | | | | | | | | | 17,000 | | | | | ||||
General and administrative
|
| | | | — | | | | | | 4,279 | | | | | | 899 | | | | | | | | | | | | | | | | | | 5,178 | | | | | ||||
Research and development
|
| | | | — | | | | | | 14,746 | | | | | | | | | | | | | | | | | | | | | | | | 14,746 | | | | | ||||
Depreciation and amortization
|
| | | | — | | | | | | 6,034 | | | | | | | | | | | | | | | | | | | | | | | | 6,034 | | | | | ||||
Formation and operational costs
|
| | | | 899 | | | | | | — | | | | | | (899) | | | | | | | | | | | | | | | | | | — | | | | | ||||
Total operating costs and expenses
|
| | | | 899 | | | | | | 66,547 | | | | | | — | | | | | | — | | | | | | | | | | | | 67,446 | | | | | ||||
Income from operations
|
| | | | (899) | | | | | | 7,550 | | | | | | — | | | | | | — | | | | | | | | | | | | 6,651 | | | | | ||||
Other income (expense), net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Interest expense
|
| | | | — | | | | | | (42) | | | | | | | | | | | | | | | | | | | | | | | | (42) | | | | | ||||
Other income (expense), net
|
| | | | — | | | | | | (242) | | | | | | | | | | | | | | | | | | | | | | | | (242) | | | | | ||||
Interest income
|
| | | | 18 | | | | | | — | | | | | | | | | | | | (18) | | | | | | (FF) | | | | | | — | | | | | ||||
Unrealized loss on marketable securities held in Trust Account
|
| | | | (4) | | | | | | — | | | | | | | | | | | | 4 | | | | | | (FF) | | | | | | — | | | | | ||||
Change in fair value of warrant liability
|
| | | | 7,144 | | | | | | — | | | | | | | | | | | | (436) | | | | | | (GG) | | | | | | 6,708 | | | | | ||||
Total other income (expense), net
|
| | | | 7,158 | | | | | | (284) | | | | | | — | | | | | | (450) | | | | | | | | | | | | 6,424 | | | | | ||||
Income before income taxes
|
| | | | 6,259 | | | | | | 7,266 | | | | | | — | | | | | | (450) | | | | | | | | | | | | 13,075 | | | | | ||||
Provision for income taxes
|
| | | | — | | | | | | (1,348) | | | | | | | | | | | | 107 | | | | | | | | | | | | (1,241) | | | | | | | | |
Net income
|
| | | $ | 6,259 | | | | | $ | 5,918 | | | | | $ | — | | | | | $ | (343) | | | | | | | | | | | $ | 11,834 | | | | | ||||
Class A Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Weighted average shares of common stock outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108,723 | | | | | ||||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121,021 | | | | | ||||
Net income attributable to common stockholders per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.09 | | | | | ||||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.09 | | | | | ||||
Class B Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Weighted average shares of common stock outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16,130 | | | | | ||||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18,052 | | | | | ||||
Net income attributable to common stockholders per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.09 | | | | | ||||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.09 | | | | |
| | |
For the twelve months ended
December 31, 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| | |
Acies
Acquisition Corp. (Historical) |
| |
Playstudios, Inc.
(Historical) |
| |
Reclassification
Adjustments |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
Net revenues
|
| | | $ | — | | | | | $ | 269,882 | | | | | | | | | | | | | | | | | | | | | | | $ | 269,882 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | — | | | | | | 91,469 | | | | | | | | | | | | | | | | | | | | | | | | 91,469 | | |
Selling and marketing
|
| | | | — | | | | | | 57,124 | | | | | | | | | | | | | | | | | | | | | | | | 57,124 | | |
General and administrative
|
| | | | — | | | | | | 16,960 | | | | | | 1,439 | | | | | | 5,000 | | | | | | (AA) | | | | | | 29,825 | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,500 | | | | | | (BB) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,591 | | | | | | (CC) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 793 | | | | | | (DD) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,542 | | | | | | (EE) | | | | | | | | |
Research and development
|
| | | | — | | | | | | 51,696 | | | | | | | | | | | | | | | | | | | | | | | | 51,696 | | |
Depreciation and amortization
|
| | | | — | | | | | | 22,192 | | | | | | | | | | | | | | | | | | | | | | | | 22,192 | | |
Restructuring expenses
|
| | | | — | | | | | | 20,092 | | | | | | | | | | | | | | | | | | | | | | | | 20,092 | | |
Formation and operational costs
|
| | | | 1,439 | | | | | | — | | | | | | (1,439) | | | | | | | | | | | | | | | | | | — | | |
Total operating costs and expenses
|
| | | | 1,439 | | | | | | 259,533 | | | | | | — | | | | | | 11,426 | | | | | | | | | | | | 272,398 | | |
Income from operations
|
| | | | (1,439) | | | | | | 10,349 | | | | | | — | | | | | | (11,426) | | | | | | | | | | | | (2,516) | | |
Other income (expense), net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | — | | | | | | (142) | | | | | | | | | | | | | | | | | | | | | | | | (142) | | |
Other income (expense), net
|
| | | | — | | | | | | 929 | | | | | | | | | | | | | | | | | | | | | | | | 929 | | |
Interest income
|
| | | | 22 | | | | | | — | | | | | | | | | | | | (22) | | | | | | (FF) | | | | | | — | | |
Unrealized loss on marketable securities held in Trust Account
|
| | | | 4 | | | | | | — | | | | | | | | | | | | (4) | | | | | | (FF) | | | | | | — | | |
Change in fair value of warrant liability
|
| | | | (6,207) | | | | | | — | | | | | | | | | | | | 379 | | | | | | (GG) | | | | | | (5,828) | | |
Total other income (expense), net
|
| | | | (6,181) | | | | | | 787 | | | | | | — | | | | | | 353 | | | | | | | | | | | | (5,041) | | |
Income before income taxes
|
| | | | (7,620) | | | | | | 11,136 | | | | | | — | | | | | | (11,073) | | | | | | | | | | | | (7,557) | | |
Provision for income taxes
|
| | | | | | | | | | 1,671 | | | | | | | | | | | | 2,580 | | | | | | | | | | | | 4,251 | | |
Net income
|
| | | $ | (7,620) | | | | | $ | 12,807 | | | | | $ | — | | | | | $ | (8,493) | | | | | | | | | | | $ | (3,306) | | |
Class A Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares of common stock outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108,723 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117,503 | | |
Net income attributable to common stockholders per
share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.03) | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.02) | | |
Class B Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares of common stock outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16,130 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,593 | | |
Net income attributable to common stockholders per
share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.03) | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.02) | | |
(in thousands, except per share data)
|
| |
For the three
months ended March 31, 2021 |
| |
For the year ended
December 31, 2020 |
| ||||||
Pro forma net income (loss) attributable to common stockholders
|
| | | | 11,834 | | | | | | (3,306) | | |
Class A Common Stock | | | | | | | | | | | | | |
Weighted average shares of common stock outstanding – basic(1)
|
| | | | 108,723 | | | | | | 108,723 | | |
Dilutive options
|
| | | | 12,298 | | | | | | 8,780 | | |
Weighted average shares of common stock outstanding – diluted(1)(2)
|
| | | | 121,021 | | | | | | 117,503 | | |
Net income (loss) attributable to common stockholders per share – basic
|
| | | | 0.09 | | | | | | (0.03) | | |
Net income (loss) attributable to common stockholders per share – diluted
|
| | | | 0.09 | | | | | | (0.02) | | |
Class B Common Stock | | | | | | | | | | | | | |
Weighted average shares of common stock outstanding – basic
|
| | | | 16,130 | | | | | | 16,130 | | |
Dilutive options
|
| | | | 1,922 | | | | | | 1,463 | | |
Weighted average shares of common stock outstanding – diluted
|
| | | | 18,052 | | | | | | 17,593 | | |
Net income (loss) attributable to common stockholders per share – basic
|
| | | | 0.09 | | | | | | (0.03) | | |
Net income (loss) attributable to common stockholders per share – diluted
|
| | | | 0.09 | | | | | | (0.02) | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Net income
|
| | | $ | 5,918 | | | | | $ | 5,492 | | | | | $ | 12,807 | | | | | $ | 13,614 | | | | | $ | 2,822 | | |
Depreciation & amortization
|
| | | | 6,034 | | | | | | 5,388 | | | | | | 22,192 | | | | | | 25,154 | | | | | | 16,246 | | |
Income tax (benefit) expense
|
| | | | 1,348 | | | | | | 435 | | | | | | (1,671) | | | | | | 3,975 | | | | | | 2,964 | | |
Stock-based compensation expense
|
| | | | 900 | | | | | | 625 | | | | | | 3,519 | | | | | | 5,884 | | | | | | 10,902 | | |
Special infrequent(1)
|
| | | | — | | | | | | 1,400 | | | | | | 1,427 | | | | | | — | | | | | | — | | |
Restructuring expense(2)
|
| | | | 56 | | | | | | 28 | | | | | | 20,092 | | | | | | 1,234 | | | | | | 2,316 | | |
Other(3) | | | | | 284 | | | | | | 134 | | | | | | (392) | | | | | | (340) | | | | | | 2,081 | | |
AEBITDA
|
| | | | 14,540 | | | | | | 13,502 | | | | | | 57,974 | | | | | | 49,521 | | | | | | 37,331 | | |
GAAP revenue
|
| | | | 74,097 | | | | | | 58,302 | | | | | | 269,882 | | | | | | 239,421 | | | | | | 195,499 | | |
Margin as a % of revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income margin
|
| | | | 8.0% | | | | | | 9.4% | | | | | | 4.7% | | | | | | 5.7% | | | | | | 1.4% | | |
AEBITDA margin
|
| | | | 19.6% | | | | | | 23.2% | | | | | | 21.5% | | | | | | 20.7% | | | | | | 19.1% | | |
| | |
Three Months Ended
March 31, |
| | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||
Net revenues
|
| | | $ | 74,097 | | | | | $ | 58,302 | | | | | $ | 15,795 | | | | | | 27.1% | | |
Operating expenses
|
| | | | 66,547 | | | | | | 52,241 | | | | | | 14,306 | | | | | | 27.4% | | |
Operating income
|
| | | | 7,550 | | | | | | 6,061 | | | | | | 1,489 | | | | | | 24.6% | | |
Interest income (expense), net
|
| | | | (42) | | | | | | 54 | | | | | | (96) | | | | | | (177.8)% | | |
Other income (expense), net
|
| | | | (242) | | | | | | (188) | | | | | | (54) | | | | | | 28.7% | | |
Provision (expense) for income taxes
|
| | | | (1,348) | | | | | | (435) | | | | | | (913) | | | | | | 209.9% | | |
Net income
|
| | | | 5,918 | | | | | | 5,492 | | | | | | 426 | | | | | | 7.8% | | |
AEBITDA
|
| | | | 14,540 | | | | | | 13,502 | | | | | | 1,038 | | | | | | 7.7% | | |
Margin as a % of revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating margin
|
| | | | 10.2% | | | | | | 10.4% | | | | | | (0.2)pp | | | | | | (1.9)% | | |
Net income margin
|
| | | | 8.0% | | | | | | 9.4% | | | | | | (1.4)pp | | | | | | (14.9)% | | |
AEBITDA margin
|
| | | | 19.6% | | | | | | 23.2% | | | | | | (3.6)pp | | | | | | (15.5)% | | |
| | |
Three Months Ended
March 31, |
| | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
($ in thousands, except ARPDAU)
|
| |||||||||||||||||||||
Net revenues:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Virtual currency
|
| | | $ | 73,226 | | | | | $ | 58,168 | | | | | $ | 15,058 | | | | | | 25.9% | | |
Advertising
|
| | | | 871 | | | | | | 134 | | | | | | 737 | | | | | | 550.0% | | |
Total net revenues
|
| | | $ | 74,097 | | | | | $ | 58,302 | | | | | $ | 15,795 | | | | | | 27.1% | | |
Other income (expense), net
|
| | | | (242) | | | | | | (188) | | | | | | (54) | | | | | | 28.7% | | |
Average DAU
|
| | | | 1,259 | | | | | | 1,612 | | | | | | (353) | | | | | | (21.9)% | | |
Average MAU
|
| | | | 3,733 | | | | | | 4,577 | | | | | | (844) | | | | | | (18.4)% | | |
Average DPU
|
| | | | 36 | | | | | | 33 | | | | | | 3 | | | | | | 9.1% | | |
Average Daily Payer Conversion
|
| | | | 2.9% | | | | | | 2.0% | | | | | | 0.9pp | | | | | | 45% | | |
ARPDAU (in dollars)
|
| | | $ | 0.65 | | | | | $ | 0.40 | | | | | $ | 0.25 | | | | | | 62.5% | | |
| | |
Three Months Ended
March 31, |
| | | | |
% of Revenue
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
($ in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | $$ | 24,488 | | | | | $$ | 19,734 | | | | | $$ | 4,754 | | | | | | 24.1% | | | | | | 33.0% | | | | | | 33.8% | | |
Selling and marketing
|
| | | | 17,000 | | | | | | 11,926 | | | | | | 5,074 | | | | | | 42.5% | | | | | | 22.9% | | | | | | 20.5% | | |
General and administrative
|
| | | | 4,279 | | | | | | 5,710 | | | | | | (1,431) | | | | | | (25.1)% | | | | | | 5.8% | | | | | | 9.8% | | |
Research and development
|
| | | | 14,746 | | | | | | 9,483 | | | | | | 5,263 | | | | | | 55.5% | | | | | | 19.9% | | | | | | 16.3% | | |
Depreciation and amortization
|
| | | | 6,034 | | | | | | 5,388 | | | | | | 646 | | | | | | 12.0% | | | | | | 8.1% | | | | | | 9.2% | | |
Total operating expenses
|
| | | $ | 66,547 | | | | | $ | 52,241 | | | | | $ | 14,306 | | | | | | 27.4% | | | | | | 89.8% | | | | | | 89.6% | | |
| | |
Year Ended December 31,
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2020 vs. 2019
|
| |
2019 vs. 2018
|
| |
2020 vs. 2019
|
| |
2019 vs. 2018
|
| |||||||||||||||||||||
| | |
($ in thousands)
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
Net revenues
|
| | | $ | 269,882 | | | | | $ | 239,421 | | | | | $ | 195,499 | | | | | $ | 30,461 | | | | | $ | 43,922 | | | | | | 12.7% | | | | | | 22.5% | | |
Operating expenses
|
| | | | 259,533 | | | | | | 222,284 | | | | | | 189,202 | | | | | | 37,249 | | | | | | 33,082 | | | | | | 16.8% | | | | | | 17.5% | | |
Operating income
|
| | | | 10,349 | | | | | | 17,137 | | | | | | 6,297 | | | | | | (6,788) | | | | | | 10,840 | | | | | | (39.6)% | | | | | | 172.1% | | |
| | |
Year Ended December 31,
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2020 vs. 2019
|
| |
2019 vs. 2018
|
| |
2020 vs. 2019
|
| |
2019 vs. 2018
|
| |||||||||||||||||||||
| | |
($ in thousands)
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
Interest expense
|
| | | | (142) | | | | | | (264) | | | | | | (284) | | | | | | 122 | | | | | | 20 | | | | | | (46.2)% | | | | | | (7.0)% | | |
Other income (expense), net
|
| | | | 929 | | | | | | 716 | | | | | | (227) | | | | | | 213 | | | | | | 943 | | | | | | 29.7% | | | | | | (415.4)% | | |
Provision benefit (expense)
for income taxes |
| | | | 1,671 | | | | | | (3,975) | | | | | | (2,964) | | | | | | 5,646 | | | | | | (1,011) | | | | | | (142.0)% | | | | | | 34.1% | | |
Net income
|
| | | | 12,807 | | | | | | 13,614 | | | | | | 2,822 | | | | | | (807) | | | | | | 10,792 | | | | | | (5.9)% | | | | | | 382.4% | | |
AEBITDA
|
| | | | 57,974 | | | | | | 49,521 | | | | | | 37,331 | | | | | | 8,453 | | | | | | 12,190 | | | | | | 17.1% | | | | | | 32.7% | | |
Margin as a % of revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating margin
|
| | | | 3.8% | | | | | | 7.2% | | | | | | 3.2% | | | | | | (3.4)pp | | | | | | 4.0pp | | | | | | (47.2)% | | | | | | 125.0% | | |
Net income margin
|
| | | | 4.7% | | | | | | 5.7% | | | | | | 1.4% | | | | | | (1.0)pp | | | | | | 4.3pp | | | | | | (17.5)% | | | | | | 307.1% | | |
AEBITDA margin
|
| | | | 21.5% | | | | | | 20.7% | | | | | | 19.1% | | | | | | 0.8pp | | | | | | 1.6pp | | | | | | 3.9% | | | | | | 8.4% | | |
| | |
Year Ended December 31,
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2020 vs. 2019
|
| |
2019 vs. 2018
|
| |
2020 vs. 2019
|
| |
2019 vs. 2018
|
| |||||||||||||||||||||
| | |
($ in thousands)
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
Net revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Virtual Currency
|
| | | $ | 268,137 | | | | | $ | 231,726 | | | | | $ | 193,849 | | | | | $ | 36,411 | | | | | $ | 37,877 | | | | | | 15.7% | | | | | | 19.5% | | |
Advertising
|
| | | | 1,745 | | | | | | 383 | | | | | | 356 | | | | | | 1,362 | | | | | | 27 | | | | | | 355.6% | | | | | | 7.6% | | |
Other
|
| | | | — | | | | | | 7,312 | | | | | | 1,294 | | | | | | (7,312) | | | | | | 6,018 | | | | | | (100.0)% | | | | | | 465.1% | | |
Total net revenues
|
| | | $ | 269,882 | | | | | $ | 239,421 | | | | | $ | 195,499 | | | | | $ | 30,461 | | | | | $ | 43,922 | | | | | | 12.7% | | | | | | 22.5% | | |
Average DAU
|
| | | | 1,459 | | | | | | 1,635 | | | | | | 1,614 | | | | | | (176) | | | | | | 21 | | | | | | (10.8)% | | | | | | 1.3% | | |
Average MAU
|
| | | | 4,251 | | | | | | 4,813 | | | | | | 4,502 | | | | | | (562) | | | | | | 311 | | | | | | (11.7)% | | | | | | 6.9% | | |
Average DPU
|
| | | | 33 | | | | | | 33 | | | | | | 22 | | | | | | | | | | | | 11 | | | | | | 0.0% | | | | | | 50.0% | | |
Average Daily Payer Conversion
|
| | | | 2.3% | | | | | | 2.0% | | | | | | 1.4% | | | | | | 0.3pp | | | | | | 0.6pp | | | | | | 15.0% | | | | | | 42.9% | | |
ARPDAU (in dollars)
|
| | | $ | 0.51 | | | | | $ | 0.39 | | | | | $ | 0.33 | | | | | Z$ | 0.12 | | | | | $ | 0.06 | | | | | | 30.8% | | | | | | 18.2% | | |
| | |
Year Ended December 31,
|
| |
$ Change
|
| |
% Change
|
| |
% of Revenue
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2020 vs.
2019 |
| |
2019 vs.
2018 |
| |
2020 vs.
2019 |
| |
2019 vs.
2018 |
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||
| | |
($ in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | $ | 91,469 | | | | | $ | 80,267 | | | | | $ | 66,784 | | | | | $ | 11,202 | | | | | $ | 13,483 | | | | | | 14.0% | | | | | | 20.2% | | | | | | 33.9% | | | | | | 33.5% | | | | | | 34.2% | | |
Selling and marketing
|
| | | | 57,124 | | | | | | 59,931 | | | | | | 54,068 | | | | | | (2,807) | | | | | | 5,863 | | | | | | (4.7)% | | | | | | 10.8% | | | | | | 21.2% | | | | | | 25.0% | | | | | | 27.7% | | |
General and administrative
|
| | | | 16,960 | | | | | | 16,712 | | | | | | 19,620 | | | | | | 248 | | | | | | (2,908) | | | | | | 1.5% | | | | | | (14.8)% | | | | | | 6.3% | | | | | | 7.0% | | | | | | 10.0% | | |
Research and development
|
| | | | 51,696 | | | | | | 38,986 | | | | | | 30,168 | | | | | | 12,710 | | | | | | 8,818 | | | | | | 32.6% | | | | | | 29.2% | | | | | | 19.2% | | | | | | 16.3% | | | | | | 15.4% | | |
Depreciation and amortization
|
| | | | 22,192 | | | | | | 25,154 | | | | | | 16,246 | | | | | | (2,962) | | | | | | 8,908 | | | | | | (11.8)% | | | | | | 54.8% | | | | | | 8.2% | | | | | | 10.5% | | | | | | 8.3% | | |
Restructuring expense
|
| | | | 20,092 | | | | | | 1,234 | | | | | | 2,316 | | | | | | 18,858 | | | | | | (1,082) | | | | | | 1,528.2% | | | | | | (46.7)% | | | | | | 7.4% | | | | | | 0.5% | | | | | | 1.2% | | |
Total operating expenses
|
| | | $ | 259,533 | | | | | $ | 222,284 | | | | | $ | 189,202 | | | | | $ | 37,249 | | | | | $ | 33,082 | | | | | | 16.8% | | | | | | 17.5% | | | | | | 96.2% | | | | | | 92.8% | | | | | | 96.8% | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 4,798 | | | | | $ | 5,465 | | | | | $ | 48,400 | | | | | $ | 36,088 | | | | | $ | 36,728 | | |
Net cash used in investing activities
|
| | | | (11,941) | | | | | | (6,126) | | | | | | (27,002) | | | | | | (25,292) | | | | | | (24,409) | | |
Net cash used in financing activities
|
| | | | (2,160) | | | | | | 21 | | | | | | (3,635) | | | | | | (7,348) | | | | | | (4,133) | | |
Effect of exchange rate on cash and cash equivalents
|
| | | | (149) | | | | | | (24) | | | | | | 142 | | | | | | (26) | | | | | | (343) | | |
Net change in cash and cash equivalents
|
| | | | (9,452) | | | | | | (664) | | | | | | 17,905 | | | | | | 3,422 | | | | | | 7,843 | | |
| | |
Payments due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than 1
Year |
| |
1-3 Years
|
| |
3-5 Years
|
| |
More than 5
Years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Operating lease obligations(1)
|
| | | $ | 9,477 | | | | | $ | 4,667 | | | | | $ | 4,819 | | | | | $ | — | | | | | $ | — | | |
Minimum guaranteed obligations(2)
|
| | | | 400 | | | | | | 200 | | | | | | 200 | | | | | | — | | | | | | — | | |
Total contractual obligations
|
| | | $ | 9,877 | | | | | $ | 4,867 | | | | | $ | 5,010 | | | | | $ | — | | | | | $ | — | | |
|
As myVEGAS was being favorably received on Facebook, the market was shifting from desktop to mobile. We followed suit and quickly went to work on our first mobile game, leveraging our existing content and lessons we learned on the social platform. In November 2013, myVEGAS Slots was launched on iTunes and Google Play. Similar to its predecessor, myVEGAS Slots also featured an extensive collection of real-world rewards — a first for the mobile platforms. Within weeks of its launch, myVEGAS, had attracted more than 250,000 players, validating our compelling proposition. It was clear that playing for fun while earning real-world benefits was resonating without target audience.
|
| |
|
|
|
Having established the myVEGAS brand and proven the value of real-world rewards, we elected to leverage both in a new, albeit adjacent category. In November 2014, we released myVEGAS Blackjack for iOS and Android devices. The game offers players traditional Blackjack rules and game mechanics with a host of social gaming features such as collectables, challenges, and leaderboards, along with distinct “rooms” that provide the look and feel of familiar Las Vegas casinos. Central to the game experience is our loyalty program, which shares a common, linked currency across all of the other myVEGAS games. Blackjack quickly became a favorite among our network of players, amassing over 200,000 daily active users within weeks of its launch.
|
| |
|
|
|
Recognizing the growing popularity of real-world casino content in free-to-play mobile gaming, we entered into a strategic partnership with KONAMI Gaming. The relationship gave us access to the vast collection of casino-proven slot content. In January 2016, we introduced my KONAMI Slots, coupled with our unique loyalty program. The game quickly scaled to over 150,000 daily active players. Today, its audience has more than doubled as it continues to showcase KONAMI’s newest and hottest slot machines like China Mystery, Lotus Land, Lion Festival, Masked Ball Nights, and more.
|
| |
|
|
|
With our position established as a leading developer of casual slot games, we set out to create a product that would more fully exploit the inherently social aspects of mobile gaming. POP! Slots was released in August 2016 and introduced players to an entirely new, immersive world in which they roamed a virtual strip, entered their favorite casinos, then spun the reels alongside others with whom they were teamed-up, or pitted against. With real-time audio chat and emojis, players could connect with one another as they conquered the Wall of Kahn, broke the bank at Bellagio, or topped the chart in Win Zone. The games proved to be highly engaging, and the communal nature of the experience set it apart from everything else in its genre. Similar to the rest of the PLAYSTUDIOS portfolio, POP! Slots incorporated our loyalty points and real-world rewards into the game, and extended our loyalty program to an even broader audience of players and awards partners.
|
| |
|
|
|
While continuing to nurture and grow our core game franchises, we elected to enter the dynamic and rapidly growing casual bingo category. According to Sensor Tower Game Intelligence, the mobile Bingo category had revenues of $601 million, grew by nearly 54% year-over-year and had 53 million downloads for 2020. As we enter into the bingo genre, we are applying our proven approach — carefully crafting a game that’s intuitive to play, feature rich, and beautifully executed. We believe players will respond to the integration of real casino brands, innovative power-ups, group social features, collectables, and leaderboards. Similar to all of the other PLAYSTUDIOS games, myVEGAS Bingo will offer its players the opportunity to earn real-world rewards. We launched myVEGAS Bingo in March 2021.
|
| |
|
|
|
While continuing to nurture and grow our core game franchises, we elect We expect to launch our first idle RPG game, Kingdom Boss, in the second half of 2021, moving beyond casino-style content and into another rapidly expanding game category. With respect to the market opportunity for Kingdom Boss, according to Sensor Tower Game Intelligence, the Squad RPG genre is among the fastest-growing gaming segments, with over 296 million downloads in 2020, a market size of $5.9 billion and year-over-year market growth of 50%. Players of Kingdom Boss will be immersed in an epic role-playing game as they build their empire, forge alliances, command an army of epic heroes, and rescue their subjects from the shadowlands of exiled kingdoms. While we firmly believe in the strong appeal of the core game experience, Kingdom Boss will enjoy additional lift from our loyalty program and a new collection of real-world benefits that will be carefully tailored to this new audience.
|
| |
|
|
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Andrew Pascal
|
| |
55
|
| | Co-Founder, Chairman and Chief Executive Officer | |
Scott Peterson
|
| |
54
|
| | Vice President, Chief Financial Officer | |
Joel Agena
|
| |
58
|
| | Vice President, Legal Counsel | |
Non-Employee Directors | | | | | | | |
William (Bill) J. Hornbuckle
|
| |
63
|
| | Director | |
Joe Horowitz(2)(3)
|
| |
69
|
| | Director | |
Jason Krikorian(1)(3)
|
| |
50
|
| | Director | |
Judy K. Mencher(1)(2)
|
| |
64
|
| | Director | |
James Murren(1)
|
| |
59
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)(1)
|
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||||||||
Andrew Pascal, Chairman and CEO
|
| | | | 2020 | | | | | | 500,000 | | | | | | 225,000 | | | | | | 1,601 | | | | | | 726,601 | | |
Scott Peterson, VP, CFO
|
| | | | 2020 | | | | | | 250,000 | | | | | | 35,000 | | | | | | 161 | | | | | | 285,161 | | |
Joel Agena, VP Legal Counsel
|
| | | | 2020 | | | | | | 224,327 | | | | | | 15,000 | | | | | | 161 | | | | | | 239,488 | | |
| | |
Option Awards(1)
|
| | | | |||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
Andrew Pascal
|
| | | | 10/4/12 | | | | | | 1,405,200 | | | | | | — | | | | | | 0.0325 | | | |
10/4/22
|
|
| | | | | 4/17/17 | | | | | | 7,333,333 | | | | | | 666,667 | | | | | | 0.2350 | | | |
4/17/27
|
|
Scott Peterson
|
| | | | 6/29/17(2) | | | | | | 125,000 | | | | | | 166,667 | | | | | | 0.2350 | | | |
4/1/27
|
|
| | | | | 2/28/19(3) | | | | | | 31,250 | | | | | | 260,417 | | | | | | 0.3350 | | | |
1/1/29
|
|
Joel Agena
|
| | | | 12/22/15(4) | | | | | | 200,000 | | | | | | — | | | | | | 0.2100 | | | |
9/1/25
|
|
| | | | | 6/29/17(5) | | | | | | 358,333 | | | | | | 41,667 | | | | | | 0.2350 | | | |
5/1/27
|
|
| | | | | 2/28/19(3) | | | | | | 191,666 | | | | | | 208,334 | | | | | | 0.3350 | | | |
1/1/29
|
|
| | |
Class A
common stock |
| |
Class B
common stock |
| |
Combined
Voting Power (%) |
| |||||||||||||||||||||
Name and Address of Beneficial Owner(1)
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| | | | | | | ||||||||||||
5% Holders PLAYSTUDIOS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
MGM Resorts International(2)
|
| | | | 16,647,124 | | | | | | 15.2% | | | | | | — | | | | | | — | | | | | | 3.9% | | |
Activision Publishing, Inc.(3)
|
| | | | 12,677,398 | | | | | | 11.6% | | | | | | — | | | | | | — | | | | | | 2.9% | | |
Directors and Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrew Pascal
|
| | | | 18,322,093(4)(5) | | | | | | 14.3% | | | | | | 18,322,093(5) | | | | | | 100.0% | | | | | | 77.0% | | |
William Hornbuckle(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joe Horowitz
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason Krikorian
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Judy K. Mencher
|
| | | | 567,099(7) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
James Murren
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott Peterson
|
| | | | 395,105(8) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Joel Agena
|
| | | | 200,028(9) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
All PLAYSTUDIOS directors and executive officers as a group (8 individuals)
|
| | | | 19,484,325(10) | | | | | | 15.2% | | | | | | 18,322,091(5) | | | | | | 100.0% | | | | | | 77.1% | | |
Name of Selling Securityholder
|
| |
Shares of Class A
Common Stock Beneficially Owned Prior to Offering |
| |
Number of
Shares of Class A Common Stock Being Offered |
| |
Shares of
Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold |
| |||||||||||||||
|
Number
|
| |
Percent
|
| ||||||||||||||||||||
Andrew Pascal(1)
|
| | | | 2,191,793 | | | | | | 2,191,793 | | | | | | — | | | | | | — | | |
Activision Publishing, Inc.(2)
|
| | | | 12,677,398 | | | | | | 14,809,480 | | | | | | — | | | | | | — | | |
A-Fund, L.P.(3)
|
| | | | 3,400,018 | | | | | | 3,940,064 | | | | | | — | | | | | | — | | |
Alejandro Feely
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Alpine Oil Company(4)
|
| | | | 125,000 | | | | | | 125,000 | | | | | | — | | | | | | — | | |
Andrew Zobler(5)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Anthony McDevitt
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Apollo A-N Credit Fund (Delaware), L.P.(6)
|
| | | | 98,146 | | | | | | 98,146 | | | | | | — | | | | | | — | | |
Apollo Atlas Master Fund, LLC(7)
|
| | | | 84,244 | | | | | | 84,244 | | | | | | — | | | | | | — | | |
Apollo Credit Strategies Master Fund Ltd.(8)
|
| | | | 1,145,605 | | | | | | 1,145,605 | | | | | | — | | | | | | — | | |
Apollo PPF Credit Strategies, LLC(9)
|
| | | | 172,005 | | | | | | 172,005 | | | | | | — | | | | | | — | | |
BEMAP Master Fund Ltd(10)
|
| | | | 582,383 | | | | | | 450,746 | | | | | | 131,637 | | | | | | * | | |
Bespoke Alpha MAC MIM LP(11)
|
| | | | 72,633 | | | | | | 57,543 | | | | | | 15,090 | | | | | | * | | |
BlackRock, Inc.(12)
|
| | | | 4,000,000 | | | | | | 4,000,000 | | | | | | — | | | | | | — | | |
Blake Morrison
|
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | | — | | |
Brian Goldman
|
| | | | 15,000 | | | | | | 15,000 | | | | | | — | | | | | | — | | |
Brisa Carleton(13)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Chad Hansing(14)
|
| | | | 233,041 | | | | | | 233,041 | | | | | | — | | | | | | — | | |
CHAH Revocable Trust (15)
|
| | | | 2,503,579 | | | | | | 2,957,945 | | | | | | — | | | | | | — | | |
ClearBridge Small Cap CIF(16)
|
| | | | 51,200 | | | | | | 51,200 | | | | | | — | | | | | | — | | |
ClearBridge Small Cap Fund(17)
|
| | | | 1,120,800 | | | | | | 1,120,800 | | | | | | — | | | | | | — | | |
Name of Selling Securityholder
|
| |
Shares of Class A
Common Stock Beneficially Owned Prior to Offering |
| |
Number of
Shares of Class A Common Stock Being Offered |
| |
Shares of
Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold |
| |||||||||||||||
|
Number
|
| |
Percent
|
| ||||||||||||||||||||
CVI Investments, Inc.(18)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | |
Douglas B. Lowey
|
| | | | 50,000 | | | | | | 50,000 | | | | | | — | | | | | | — | | |
DreamStreet Holdings, LLC(19)
|
| | | | 13,217,295 | | | | | | 15,826,985 | | | | | | — | | | | | | — | | |
DS Liquid Div RVA MON LLC(20)
|
| | | | 380,156 | | | | | | 380,156 | | | | | | — | | | | | | — | | |
Ghisallo Master Fund LP(21)
|
| | | | 750,000 | | | | | | 750,000 | | | | | | — | | | | | | — | | |
Glazer Capital, LLC(22)
|
| | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | — | | |
Gordco LLC(23)
|
| | | | 267,061 | | | | | | 355,295 | | | | | | — | | | | | | — | | |
Guardian Small Cap Core VIP Fund(24)
|
| | | | 325,000 | | | | | | 325,000 | | | | | | — | | | | | | — | | |
Icon Ventures IV, L.P.(25)
|
| | | | 4,794,359 | | | | | | 5,479,725 | | | | | | — | | | | | | — | | |
James H. Dahl
|
| | | | 650,000 | | | | | | 650,000 | | | | | | — | | | | | | — | | |
Jane Street Global Trading, LLC(26)
|
| | | | 350,000 | | | | | | 350,000 | | | | | | — | | | | | | — | | |
Jeffrey Scott(27)
|
| | | | 3,000 | | | | | | 3,000 | | | | | | — | | | | | | — | | |
JM Cox Resources LP(28)
|
| | | | 125,000 | | | | | | 125,000 | | | | | | — | | | | | | — | | |
Joel Agena(29)
|
| | | | 233,043 | | | | | | 233,043 | | | | | | — | | | | | | — | | |
Katie Bolich(30)
|
| | | | 233,041 | | | | | | 233,041 | | | | | | — | | | | | | — | | |
Kenneth L. Criss
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
KING FAMILY TRUST(31)
|
| | | | 867,922 | | | | | | 1,154,674 | | | | | | — | | | | | | — | | |
Lanx Concentrated Fund I, LP(32)
|
| | | | 35,000 | | | | | | 35,000 | | | | | | — | | | | | | — | | |
Lanx Offshore Partners, Ltd(33)
|
| | | | 35,000 | | | | | | 35,000 | | | | | | — | | | | | | — | | |
Legend Capital Partners(34)
|
| | | | 250,000 | | | | | | 250,000 | | | | | | — | | | | | | — | | |
Linden Capital L.P.(35)
|
| | | | 450,000 | | | | | | 450,000 | | | | | | — | | | | | | — | | |
Lowey Family Investment LLC(36)
|
| | | | 50,000 | | | | | | 50,000 | | | | | | — | | | | | | — | | |
Lowey Family Spray Trust(37)
|
| | | | 50,000 | | | | | | 50,000 | | | | | | — | | | | | | — | | |
Lugard Road Capital Master Fund, LP(38)
|
| | | | 183,077 | | | | | | 183,077 | | | | | | — | | | | | | — | | |
Luxor Capital Partners, LP(39)
|
| | | | 191,225 | | | | | | 191,225 | | | | | | — | | | | | | — | | |
Luxor Capital Partners Long, LP(40)
|
| | | | 5,048 | | | | | | 5,048 | | | | | | — | | | | | | — | | |
Luxor Capital Partners Long Offshore Master Fund, LP(41)
|
| | | | 1,396 | | | | | | 1,396 | | | | | | — | | | | | | — | | |
Luxor Capital Partners Offshore Master Fund, LP(42)
|
| | | | 120,408 | | | | | | 120,408 | | | | | | — | | | | | | — | | |
Luxor Wavefront, LP(43)
|
| | | | 98,846 | | | | | | 98,846 | | | | | | — | | | | | | — | | |
Melissa Danenebrg
|
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | | — | | |
MGM Resorts International(44)
|
| | | | 16,647,124 | | | | | | 18,740,970 | | | | | | — | | | | | | — | | |
Michael Ashton Hudson ROTH IRA #1(45)
|
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | | — | | |
MMCAP International Inc. SPC(46)
|
| | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | — | | |
MMF LT, LLC(47)
|
| | | | 350,000 | | | | | | 350,000 | | | | | | — | | | | | | — | | |
Monashee Pure Alpha SPV I LP(48)
|
| | | | 340,779 | | | | | | 267,906 | | | | | | 72,873 | | | | | | * | | |
Monashee Solitario Fund LP(49)
|
| | | | 424,046 | | | | | | 343,649 | | | | | | 80,397 | | | | | | * | | |
Neuberger Berman Group LLC(50)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | |
Name of Selling Securityholder
|
| |
Shares of Class A
Common Stock Beneficially Owned Prior to Offering |
| |
Number of
Shares of Class A Common Stock Being Offered |
| |
Shares of
Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold |
| |||||||||||||||
|
Number
|
| |
Percent
|
| ||||||||||||||||||||
Park West Partners International, Limited(51)
|
| | | | 31,000 | | | | | | 31,000 | | | | | | — | | | | | | — | | |
Park West Investors Master Fund, Limited(52)
|
| | | | 319,000 | | | | | | 319,000 | | | | | | — | | | | | | — | | |
Pascal Family Trust(53)
|
| | | | 2,913,005 | | | | | | 3,329,427 | | | | | | — | | | | | | — | | |
Patriot Strategy Partners LLC(54)
|
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | | — | | |
Paul D. and Julie A. Mathews Family Trust(55)
|
| | | | 5,362,781 | | | | | | 6,351,877 | | | | | | — | | | | | | — | | |
Paul Mathews(56)
|
| | | | 609,892 | | | | | | 609,892 | | | | | | — | | | | | | — | | |
Robert Lynn Echols Jr.
|
| | | | 250,000 | | | | | | 250,000 | | | | | | — | | | | | | — | | |
Samuel H. Kennedy(57)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Scott Peterson(58)
|
| | | | 135,945 | | | | | | 135,945 | | | | | | — | | | | | | — | | |
SMALLCAP World Fund, Inc.(59)
|
| | | | 4,500,000 | | | | | | 4,500,000 | | | | | | — | | | | | | — | | |
Tech Opportunities, LLC(60)
|
| | | | 1,258,800 | | | | | | 1,250,000 | | | | | | 8,800 | | | | | | * | | |
The Bolich Family Trust(61)
|
| | | | 833,208 | | | | | | 1,006,650 | | | | | | — | | | | | | — | | |
The Fetters Family Trust(62)
|
| | | | 867,922 | | | | | | 1,154,674 | | | | | | — | | | | | | — | | |
The Judy K. Mencher Trust 2004(63)
|
| | | | 567,099 | | | | | | 662,473 | | | | | | — | | | | | | — | | |
The Lanx Fund, LP(64)
|
| | | | 35,000 | | | | | | 35,000 | | | | | | — | | | | | | — | | |
The Murren Family Trust(65)
|
| | | | 721,157 | | | | | | 959,419 | | | | | | — | | | | | | — | | |
Venture Lending & Leasing VI, LLC(66)
|
| | | | 3,524,892 | | | | | | 4,028,786 | | | | | | — | | | | | | — | | |
Wells Fargo Global Small Cap Fun, A Series of Wells Fargo Funds Trust(67)
|
| | | | 150,000 | | | | | | 150,000 | | | | | | — | | | | | | — | | |
Zachary Elias Leonsis(68)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
ZP Master Utility Fund, Ltd(69)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | |
TOTAL
|
| | | | 96,210,372 | | | | | | 107,495,199 | | | | | | 308,797 | | | | | | * | | |
Name of Selling Securityholder
|
| |
Number of
Private Placement Warrants Beneficially Owned Prior to Offering |
| |
Number of
Private Placement Warrants Being Offered |
| |
Private Placement Warrants
Beneficially Owned After the Offered Private Placement Warrants are Sold |
| |||||||||||||||
|
Number
|
| |
Percent
|
| ||||||||||||||||||||
Gordco LLC(23)
|
| | | | 377,279 | | | | | | 377,279 | | | | | | — | | | | | | — | | |
KING FAMILY TRUST(31)
|
| | | | 1,212,803 | | | | | | 1,212,803 | | | | | | — | | | | | | — | | |
The Fetters Family Trust(62)
|
| | | | 1,212,803 | | | | | | 1,212,803 | | | | | | — | | | | | | — | | |
The Murren Family Trust(65)
|
| | | | 1,018,782 | | | | | | 1,018,782 | | | | | | — | | | | | | — | | |
TOTAL
|
| | | | 3,821,667 | | | | | | 3,821,667 | | | | | | — | | | | | | — | | |
| | |
Page
|
| |||
Audited Consolidated Financial Statements of PlayStudios, Inc. | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
Unaudited Consolidated Financial Statements of PlayStudios, Inc. | | | | | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | |
| | |
Page
|
| |||
Financial Statements (Audited) for the period from August 14, 2020 (inception) to December 31, 2020 | | | | | | | |
| | | | F-63 | | | |
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | | |
| | | | F-68 | | | |
| | | | F-69 | | | |
Financial Statements (Unaudited) for the quarter ended March 31, 2021 | | | | | | | |
| | | | F-88 | | | |
| | | | F-89 | | | |
| | | | F-90 | | | |
| | | | F-91 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 48,927 | | | | | $ | 31,022 | | |
Receivables
|
| | | | 16,616 | | | | | | 14,249 | | |
Prepaid expenses
|
| | | | 2,429 | | | | | | 2,341 | | |
Income tax receivable
|
| | | | 6,959 | | | | | | 2,057 | | |
Other current assets
|
| | | | 2,854 | | | | | | 383 | | |
Total current assets
|
| | | | 77,785 | | | | | | 50,052 | | |
Property and equipment, net
|
| | | | 6,201 | | | | | | 7,335 | | |
Internal-use software, net
|
| | | | 38,756 | | | | | | 30,994 | | |
Goodwill
|
| | | | 5,059 | | | | | | 5,059 | | |
Intangibles, net
|
| | | | 1,624 | | | | | | 2,322 | | |
Deferred income taxes
|
| | | | 3,109 | | | | | | 2,362 | | |
Other long-term assets
|
| | | | 1,927 | | | | | | 1,146 | | |
Total non-current assets
|
| | | | 56,676 | | | | | | 49,218 | | |
Total assets
|
| | | $ | 134,461 | | | | | $ | 99,270 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 4,717 | | | | | $ | 5,351 | | |
Accrued liabilities
|
| | | | 29,089 | | | | | | 6,517 | | |
Total current liabilities
|
| | | | 33,806 | | | | | | 11,868 | | |
Minimum guarantee liability
|
| | | | 300 | | | | | | 500 | | |
Deferred income taxes
|
| | | | 2,970 | | | | | | 5,791 | | |
Other long-term liabilities
|
| | | | 1,306 | | | | | | 798 | | |
Total non-current liabilities
|
| | | | 4,576 | | | | | | 7,089 | | |
Total liabilities
|
| | | $ | 38,382 | | | | | $ | 18,957 | | |
Commitments and contingencies (see Note 12) | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.00005 par value (168,637,840 shares authorized, 162,595,680 shares issued and outstanding as of December 31, 2020 and 2019; aggregate liquidation preference of $33,750 as of December 31, 2020 and 2019)
|
| | | | 8 | | | | | | 8 | | |
Common stock, $0.00005 par value (506,000,000 shares authorized, 238,186,070 and 225,490,157 shares issued and outstanding as of December 31, 2020 and 2019)
|
| | | | 12 | | | | | | 11 | | |
Additional paid-in capital
|
| | | | 71,776 | | | | | | 66,661 | | |
Retained earnings
|
| | | | 23,802 | | | | | | 13,535 | | |
Accumulated other comprehensive income
|
| | | | 481 | | | | | | 98 | | |
Total stockholders’ equity
|
| | | | 96,079 | | | | | | 80,313 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 134,461 | | | | | $ | 99,270 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Net revenues
|
| | | $ | 269,882 | | | | | $ | 239,421 | | | | | $ | 195,499 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenue(1)
|
| | | | 91,469 | | | | | | 80,267 | | | | | | 66,784 | | |
Selling and marketing
|
| | | | 57,124 | | | | | | 59,931 | | | | | | 54,068 | | |
General and administrative
|
| | | | 16,960 | | | | | | 16,712 | | | | | | 19,620 | | |
Research and development
|
| | | | 51,696 | | | | | | 38,986 | | | | | | 30,168 | | |
Depreciation and amortization
|
| | | | 22,192 | | | | | | 25,154 | | | | | | 16,246 | | |
Restructuring expense
|
| | | | 20,092 | | | | | | 1,234 | | | | | | 2,316 | | |
Total operating costs and expenses
|
| | | | 259,533 | | | | | | 222,284 | | | | | | 189,202 | | |
Income from operations
|
| | | | 10,349 | | | | | | 17,137 | | | | | | 6,297 | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (142) | | | | | | (264) | | | | | | (284) | | |
Other income (expense), net
|
| | | | 929 | | | | | | 716 | | | | | | (227) | | |
Total other income (expense), net
|
| | | | 787 | | | | | | 452 | | | | | | (511) | | |
Income before income taxes
|
| | | | 11,136 | | | | | | 17,589 | | | | | | 5,786 | | |
Income tax benefit (expense)
|
| | | | 1,671 | | | | | | (3,975) | | | | | | (2,964) | | |
Net income attributable to PlayStudios, Inc.(2)
|
| | | $ | 12,807 | | | | | $ | 13,614 | | | | | $ | 2,822 | | |
Net income attributable to common stockholders(3): | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 5,985 | | | | | $ | 6,440$ | | | | | $ | 3,367 | | |
Diluted
|
| | | $ | 6,420 | | | | | $ | 6,669 | | | | | $ | 3,477 | | |
Net income attributable to common stockholders per share:
|
| | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.03 | | | | | $ | 0.03 | | | | | $ | 0.01 | | |
Diluted
|
| | | $ | 0.02 | | | | | $ | 0.03 | | | | | $ | 0.01 | | |
Weighted average shares of common stock outstanding: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 236,118,856 | | | | | | 234,070,277 | | | | | | 229,409,649 | | |
Diluted
|
| | | | 283,067,558 | | | | | | 255,453,583 | | | | | | 248,179,915 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Net income attributable to PlayStudios, Inc.(1)
|
| | | $ | 12,807 | | | | | $ | 13,614 | | | | | $ | 2,822 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | |
Change in foreign currency translation adjustment(2)
|
| | | | 383 | | | | | | 179 | | | | | | 188 | | |
Total other comprehensive income/(loss)
|
| | | $ | 383 | | | | | $ | 179 | | | | | $ | (188) | | |
Comprehensive income attributable to PlayStudios, Inc.(1)
|
| | | $ | 13,190 | | | | | $ | 13,793 | | | | | $ | 2,634 | | |
| | |
Preferred Stock(1)
|
| |
common stock(1)
|
| |
Additional
Paid-In Capital |
| |
Other
Comprehensive Income (loss) |
| |
Retained
Earnings |
| |
Total
PlayStudios, Inc. Stockholders’ Equity |
| |
Non
controlling Interest |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2017
|
| | | | 162,596 | | | | | $ | 8 | | | | | | 223,122 | | | | | $ | 11 | | | | | $ | 40,254 | | | | | $ | 107 | | | | | $ | 4,679 | | | | | $ | 45,059 | | | | | $ | 8,000 | | | | | $ | 53,059 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,822 | | | | | | 2,822 | | | | | | | | | | | | 2,822 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | 5,362 | | | | | | — | | | | | | 550 | | | | | | — | | | | | | — | | | | | | 550 | | | | | | — | | | | | | 550 | | |
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,752 | | | | | | — | | | | | | — | | | | | | 11,752 | | | | | | — | | | | | | 11,752 | | |
Repurchase and retirement
of common stock |
| | | | — | | | | | | — | | | | | | (2,130) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,404) | | | | | | (1,404) | | | | | | — | | | | | | (1,404) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (188) | | | | | | — | | | | | | (188) | | | | | | — | | | | | | (188) | | |
Restricted stock awards
|
| | | | — | | | | | | — | | | | | | 1,760 | | | | | | — | | | | | | 555 | | | | | | — | | | | | | — | | | | | | 555 | | | | | | — | | | | | | 555 | | |
Purchase of noncontrolling
interest |
| | | | — | | | | | | — | | | | | | 1,100 | | | | | | — | | | | | | 6,000 | | | | | | — | | | | | | — | | | | | | 6,000 | | | | | | (8,000) | | | | | | (2,000) | | |
Balance as of December 31, 2018
|
| | | | 162,596 | | | | | $ | 8 | | | | | | 229,214 | | | | | $ | 11 | | | | | $ | 59,111 | | | | | $ | (81) | | | | | $ | 6,097 | | | | | $ | 65,146 | | | | | $ | — | | | | | $ | 65,146 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,614 | | | | | | 13,614 | | | | | | — | | | | | | 13,614 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | 5,846 | | | | | | — | | | | | | 754 | | | | | | — | | | | | | — | | | | | | 754 | | | | | | — | | | | | | 754 | | |
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,796 | | | | | | — | | | | | | — | | | | | | 6,796 | | | | | | — | | | | | | 6,796 | | |
Repurchase and retirement
of common stock |
| | | | — | | | | | | — | | | | | | (9,570) | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,176) | | | | | | (6,176) | | | | | | — | | | | | | (6,176) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 179 | | | | | | — | | | | | | 179 | | | | | | — | | | | | | 179 | | |
Balance as of December 31, 2019
|
| | | | 162,596 | | | | | $ | 8 | | | | | | 225,490 | | | | | $ | 11 | | | | | $ | 66,661 | | | | | $ | 98 | | | | | $ | 13,535 | | | | | $ | 80,313 | | | | | $ | — | | | | | $ | 80,313 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,807 | | | | | | 12,807 | | | | | | — | | | | | | 12,807 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | 16,314 | | | | | | 1 | | | | | | 991 | | | | | | — | | | | | | — | | | | | | 992 | | | | | | — | | | | | | 992 | | |
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,124 | | | | | | — | | | | | | — | | | | | | 4,124 | | | | | | — | | | | | | 4,124 | | |
Repurchase and retirement
of common stock |
| | | | — | | | | | | — | | | | | | (3,618) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,540) | | | | | | (2,540) | | | | | | — | | | | | | (2,540) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 383 | | | | | | — | | | | | | 383 | | | | | | — | | | | | | 383 | | |
Balance as of December 31, 2020
|
| | | | 162,596 | | | | | $ | 8 | | | | | | 238,186 | | | | | $ | 12 | | | | | $ | 71,776 | | | | | $ | 481 | | | | | $ | 23,802 | | | | | $ | 96,079 | | | | | $ | — | | | | | $ | 96,079 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 12,807 | | | | | $ | 13,614 | | | | | $ | 2,822 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 22,192 | | | | | | 25,154 | | | | | | 16,246 | | |
Amortization of loan costs
|
| | | | — | | | | | | 59 | | | | | | 35 | | |
Stock-based compensation expense
|
| | | | 3,519 | | | | | | 5,884 | | | | | | 10,902 | | |
Deferred income tax expense
|
| | | | (3,568) | | | | | | 2,456 | | | | | | 1,884 | | |
Loss on disposal of equipment
|
| | | | 2 | | | | | | 28 | | | | | | 1,297 | | |
(Gain)/loss on foreign currency translation
|
| | | | (469) | | | | | | (343) | | | | | | 503 | | |
Changes in operating assets and liabilities | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (2,367) | | | | | | (517) | | | | | | 893 | | |
Income tax receivable
|
| | | | (4,902) | | | | | | (938) | | | | | | (1,119) | | |
Prepaid expenses and other current assets
|
| | | | (8) | | | | | | (202) | | | | | | (909) | | |
Accounts payable & accrued liabilities
|
| | | | 21,975 | | | | | | (1,591) | | | | | | 3,855 | | |
Deferred revenue
|
| | | | — | | | | | | (7,379) | | | | | | 883 | | |
Other
|
| | | | (781) | | | | | | (137) | | | | | | (564) | | |
Net cash provided by operating activities
|
| | | | 48,400 | | | | | | 36,088 | | | | | | 36,728 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (1,847) | | | | | | (4,296) | | | | | | (3,569) | | |
Additions to internal-use software
|
| | | | (25,155) | | | | | | (20,996) | | | | | | (20,844) | | |
Other
|
| | | | — | | | | | | — | | | | | | 4 | | |
Net cash used in investing activities
|
| | | | (27,002) | | | | | | (25,292) | | | | | | (24,409) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from option exercises
|
| | | | 992 | | | | | | 754 | | | | | | 550 | | |
Repurchases of common stock for retirement
|
| | | | (2,540) | | | | | | (6,176) | | | | | | (1,404) | | |
Repayment of long-term debt
|
| | | | — | | | | | | (1,926) | | | | | | (1,279) | | |
Purchase of noncontrolling interest
|
| | | | — | | | | | | — | | | | | | (2,000) | | |
Payments for capitalized offering costs
|
| | | | (2,087) | | | | | | — | | | | | | — | | |
Net cash used in financing activities
|
| | | | (3,635) | | | | | | (7,348) | | | | | | (4,133) | | |
Foreign currency translation
|
| | | | 142 | | | | | | (26) | | | | | | (343) | | |
Net increase in cash and cash equivalents
|
| | | | 17,905 | | | | | | 3,422 | | | | | | 7,843 | | |
Cash and cash equivalents at beginning of period
|
| | | | 31,022 | | | | | | 27,600 | | | | | | 19,757 | | |
Cash and cash equivalents at end of period
|
| | | $ | 48,927 | | | | | $ | 31,022 | | | | | $ | 27,600 | | |
Supplemental Cash Flow Data: | | | | | | | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 53 | | | | | $ | 233 | | | | | $ | 259 | | |
Income taxes paid, net of refunds
|
| | | | 7,015 | | | | | | 2,046 | | | | | | 2,145 | | |
Non-cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | |
Capitalization of stock-based compensation
|
| | | $ | 605 | | | | | $ | 912 | | | | | $$ | 1,405 | | |
Noncash additions to intangible assets related to license agreements
|
| | | | — | | | | | | — | | | | | | 1,000 | | |
Purchases of property and equipment included in accrued liabilities
|
| | | | — | | | | | | 196 | | | | | | — | | |
| | |
Estimated Useful Life
|
|
Computer equipment
|
| |
3 years
|
|
Purchased software
|
| |
3 years
|
|
Furniture and fixtures
|
| |
7 years
|
|
Leasehold improvements
|
| |
Lesser of 10 years or remaining lease term
|
|
| | |
Estimated Useful
Life |
| |||
Licenses
|
| | | | 3 – 5 years | | |
Trade names
|
| | | | 5 years | | |
| | |
December 31,
|
| | |||||||||||
| | |
2020
|
| |
2019
|
| |
Financial Statement Line Item
|
| ||||||
Marketing Agreement
|
| | | $ | 1,000 | | | | | $ | 1,000 | | | |
Intangibles, net
|
|
Marketing Agreement
|
| | | $ | 20,000 | | | | | $ | — | | | |
Accrued liabilities
|
|
| | |
Year Ended December 31,
|
| | | | |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
Financial Statement Line Item
|
| |||||||||
Marketing Agreement
|
| | | $ | 20,000 | | | | | $ | — | | | | | $ | — | | | |
Restructuring expense
|
|
Marketing Agreement
|
| | | $ | 319 | | | | | $ | — | | | | | $ | — | | | |
Cost of revenue
|
|
King Agreement
|
| | | $ | | | | | $ | 7,312 | | | | | $ | 1,294 | | | |
Net revenues
|
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Computer equipment
|
| | | $ | 8,328 | | | | | $ | 7,176 | | |
Leasehold improvements
|
| | | | 6,365 | | | | | | 5,953 | | |
Furniture and fixtures
|
| | | | 2,266 | | | | | | 2,081 | | |
Construction in progress
|
| | | | 90 | | | | | | 14 | | |
Total property and equipment
|
| | | | 17,049 | | | | | | 15,224 | | |
Less: accumulated depreciation
|
| | | | (10,848) | | | | | | (7,889) | | |
Total property and equipment, net
|
| | | $ | 6,201 | | | | | $ | 7,335 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
United States
|
| | | $ | 2,098 | | | | | $ | 2,748 | | |
EMEA(1) | | | | | 3,436 | | | | | | 3,607 | | |
All other countries
|
| | | | 667 | | | | | | 980 | | |
Total property and equipment, net
|
| | | $ | 6,201 | | | | | $ | 7,335 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Internal-use software
|
| | | $ | 103,041 | | | | | $ | 75,781 | | |
Less: accumulated amortization
|
| | | | (64,285) | | | | | | (44,787) | | |
Total internal-use software, net
|
| | | $ | 38,756 | | | | | $ | 30,994 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||||||||
Amortizable intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Licenses
|
| | | $ | 1,000 | | | | | $ | (500) | | | | | $ | 500 | | | | | $ | 3,500 | | | | | $ | (2,550) | | | | | $ | 950 | | |
Trade names
|
| | | | 1,240 | | | | | | (1,116) | | | | | | 124 | | | | | | 1,240 | | | | | | (868) | | | | | | 372 | | |
| | | | | 2,240 | | | | | | (1,616) | | | | | | 624 | | | | | | 4,740 | | | | | | (3,418) | | | | | | 1,322 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||||||||
Nonamortizable intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketing Agreement with a related party
|
| | | | 1,000 | | | | | | — | | | | | | 1,000 | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
Total intangible assets
|
| | | $ | 3,240 | | | | | $ | (1,616) | | | | | $ | 1,624 | | | | | $ | 5,740 | | | | | $ | (3,418) | | | | | $ | 2,322 | | |
|
Year Ending December 31,
|
| |
Projected Amortization Expense
|
| |||
2021
|
| | | $ | 324 | | |
2022
|
| | | | 200 | | |
2023
|
| | | | 100 | | |
2024
|
| | | | — | | |
2025
|
| | | | — | | |
Total
|
| | | $ | 624 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
MGM Profit Share Buyout
|
| | | $ | 20,000 | | | | | $ | — | | |
Accrued payroll and vacation
|
| | | | 4,860 | | | | | | 2,915 | | |
Accrued royalties
|
| | | | 100 | | | | | | 1,389 | | |
Other accruals
|
| | | | 2,657 | | | | | | 1,013 | | |
Accrued advertising
|
| | | | 534 | | | | | | 297 | | |
Income taxes payable
|
| | | | 655 | | | | | | 707 | | |
Accrued property and equipment
|
| | | | 283 | | | | | | 196 | | |
Total accrued liabilities
|
| | | $ | 29,089 | | | | | $ | 6,517 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Virtual currency (over time)(1)
|
| | | $ | 268,137 | | | | | $ | 231,726 | | | | | $ | 193,849 | | |
Advertising (point in time)
|
| | | | 1,745 | | | | | | 383 | | | | | | 356 | | |
Other (over time)(2)
|
| | | | — | | | | | | 7,312 | | | | | | 1,294 | | |
Total net revenue
|
| | | $ | 269,882 | | | | | $ | 239,421 | | | | | $ | 195,499 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
United States
|
| | | $ | 228,568 | | | | | $ | 200,418 | | | | | $ | 162,135 | | |
All other countries
|
| | | | 41,314 | | | | | | 39,003 | | | | | | 33,364 | | |
Total net revenue
|
| | | $ | 269,882 | | | | | $ | 239,421 | | | | | $ | 195,499 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Contract receivables, included in Receivables
|
| | | $ | 16,616 | | | | | $ | 14,249 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
United States
|
| | | $ | 8,738 | | | | | $ | 11,164 | | | | | $ | 4,696 | | |
Foreign
|
| | | | 2,398 | | | | | | 6,425 | | | | | | 1,090 | | |
Total
|
| | | $ | 11,136 | | | | | $ | 17,589 | | | | | $ | 5,786 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Current tax expense: | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | 945 | | | | | $ | 241 | | | | | $ | 708 | | |
State
|
| | | | 297 | | | | | | 720 | | | | | | 90 | | |
Foreign
|
| | | | 791 | | | | | | 665 | | | | | | 259 | | |
| | | | | 2,033 | | | | | | 1,626 | | | | | | 1,057 | | |
Deferred tax expense (benefit): | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | | (3,045) | | | | | | 1,997 | | | | | | 1,527 | | |
State
|
| | | | (748) | | | | | | 55 | | | | | | (322) | | |
Foreign
|
| | | | 89 | | | | | | 297 | | | | | | 702 | | |
| | | | | (3,704) | | | | | | 2,349 | | | | | | 1,907 | | |
Income tax expense (benefit)
|
| | | $ | (1,671) | | | | | $ | 3,975 | | | | | $ | 2,964 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
Foreign provision
|
| | | | (0.3) | | | | | | (6.5) | | | | | | 10.2 | | |
State/province income tax
|
| | | | 0.1 | | | | | | 5.6 | | | | | | 5.6 | | |
Stock compensation
|
| | | | (19.2) | | | | | | 7.5 | | | | | | 40.1 | | |
Other effects of check-the-box election
|
| | | | (6.2) | | | | | | 0.2 | | | | | | — | | |
Research credit
|
| | | | (11.5) | | | | | | (5.9) | | | | | | (24.1) | | |
Adjustment to carrying value
|
| | | | (4.0) | | | | | | (0.3) | | | | | | (0.9) | | |
Foreign tax credit
|
| | | | (9.1) | | | | | | (0.7) | | | | | | — | | |
Valuation allowance
|
| | | | 9.0 | | | | | | — | | | | | | — | | |
Foreign-derived intangible income deduction (FDII)
|
| | | | (2.7) | | | | | | (1.1) | | | | | | (3.4) | | |
Non-deductible expenses-other
|
| | | | 2.4 | | | | | | 2.0 | | | | | | 3.6 | | |
Foreign branch income
|
| | | | 4.5 | | | | | | 1.0 | | | | | | — | | |
Other
|
| | | | 1.0 | | | | | | (0.2) | | | | | | (0.9) | | |
Effective tax rate
|
| | | | (15.0)% | | | | | | 22.6% | | | | | | 51.2% | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Tax credits
|
| | | $ | 6,882 | | | | | $ | 3,856 | | |
Accrued liabilities
|
| | | | 5,576 | | | | | | 486 | | |
Stock compensation
|
| | | | 1,457 | | | | | | 365 | | |
Intangibles
|
| | | | — | | | | | | 40 | | |
Deferred rent
|
| | | | 74 | | | | | | 78 | | |
Other
|
| | | | 276 | | | | | | 234 | | |
Total gross deferred tax assets
|
| | | | 14,265 | | | | | | 5,059 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Less: Valuation allowance
|
| | | | (1,002) | | | | | | — | | |
Total deferred tax asset
|
| | | | 13,263 | | | | | | 5,059 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Intangibles
|
| | | | 185 | | | | | | — | | |
Property and equipment
|
| | | | 12,457 | | | | | | 8,123 | | |
Prepaid taxes
|
| | | | 482 | | | | | | 365 | | |
Total deferred tax liabilities
|
| | | | 13,124 | | | | | | 8,488 | | |
Deferred tax asset (liability), net
|
| | | $ | 139 | | | | | $ | (3,429) | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Balance at beginning of period
|
| | | $ | — | | | | | $ | — | | |
Charged to provision for income taxes
|
| | | | 1,002 | | | | | | — | | |
Other
|
| | | | — | | | | | | — | | |
Balance at end of period
|
| | | $ | 1,002 | | | | | $ | — | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Accrued royalties(1)
|
| | | $ | 100 | | | | | $ | 1,100 | | |
Minimum guarantee liability
|
| | | | 300 | | | | | | 500 | | |
Total minimum guarantee obligations
|
| | | $ | 400 | | | | | $ | 1,600 | | |
Weighted-average remaining term (in years)
|
| | | | 2.50 | | | | | | 3.53 | | |
Year Ending December 31,
|
| |
Minimum Guarantee
Obligations |
| |||
2021
|
| | | $ | 200 | | |
2022
|
| | | | 200 | | |
2023
|
| | | | — | | |
2024
|
| | | | — | | |
2025
|
| | | | — | | |
Total
|
| | | $ | 400 | | |
Year Ending December 31,
|
| |
Minimum Rental
Commitments |
| |||
2021
|
| | | $ | 4,667 | | |
2022
|
| | | | 3,221 | | |
2023
|
| | | | 1,160 | | |
2024
|
| | | | 430 | | |
2025
|
| | | | — | | |
Total
|
| | | $ | 9,478 | | |
Series
|
| |
Shares
Outstanding (In Thousands) |
| |
Liquidation
Price Per Share |
| |
Conversion Price
Per Share |
| |
Annual
Noncumulative Dividend Rights Per Share |
| ||||||||||||
A
|
| | | | 80,800 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.01 | | |
B
|
| | | | 41,348 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.02 | | |
C-1
|
| | | | 13,556 | | | | | | 0.27 | | | | | | 0.27 | | | | | | 0.02 | | |
C
|
| | | | 26,892 | | | | | | 0.61 | | | | | | 0.61 | | | | | | 0.05 | | |
Total
|
| | | | 162,596 | | | | | | | | | | | | | | | | | | | | |
Warrant Series
|
| |
Warrants
Outstanding (In Thousands) |
| |
Exercise Price
|
| ||||||
A
|
| | | | 560 | | | | | $ | 0.06 | | |
B
|
| | | | 2,563 | | | | | | 0.21 | | |
C-1
|
| | | | 2,302 | | | | | | 0.27 | | |
C
|
| | | | 617 | | | | | | 0.61 | | |
Total
|
| | | | 6,042 | | | | | | | | |
| | |
Currency
Translation Adjustment |
| |
Total Accumulated
Other Comprehensive Income (Loss) |
| ||||||
Balance as of December 31, 2018
|
| | | $ | (81) | | | | | $ | (81) | | |
Foreign currency translation gain
|
| | | | 179 | | | | | | 179 | | |
Balance as of December 31, 2019
|
| | | $ | 98 | | | | | $ | 98 | | |
Foreign currency translation gain
|
| | | | 383 | | | | | | 383 | | |
Balance as of December 31, 2020
|
| | | $ | 481 | | | | | $ | 481 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Selling and marketing
|
| | | $ | 94 | | | | | $ | 85 | | | | | $ | 442 | | |
General and administrative
|
| | | | 1,044 | | | | | | 964 | | | | | | 7,328 | | |
Research and development
|
| | | | 2,381 | | | | | | 4,835 | | | | | | 3,132 | | |
Stock-based compensation expense
|
| | | $ | 3,519 | | | | | $ | 5,884 | | | | | $ | 10,902 | | |
Capitalized stock-based compensation
|
| | | $ | 605 | | | | | $ | 912 | | | | | $ | 1,405 | | |
| | |
No. of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Term (in Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding – December 31, 2019
|
| | | | 91,300 | | | | | $ | 0.16 | | | | | | | | | | | | | | |
Granted
|
| | | | 7,080 | | | | | | 0.40 | | | | | | | | | | | | | | |
Exercised
|
| | | | (16,314) | | | | | | 0.06 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (3,255) | | | | | | 0.33 | | | | | | | | | | | | | | |
Expired
|
| | | | (1,171) | | | | | | 0.19 | | | | | | | | | | | | | | |
Outstanding – December 31, 2020
|
| | | | 77,640 | | | | | | 0.20 | | | | | | 7.1 | | | | | $ | 88,615 | | |
Unvested – December 31, 2020
|
| | | | 39,942 | | | | | | 0.17 | | | | | | 8.3 | | | | | | 46,669 | | |
Exercisable – December 31, 2020
|
| | | | 37,698 | | | | | | 0.23 | | | | | | 5.8 | | | | | | 41,946 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Expected term (in years)
|
| | | | 5.96 | | | | | | 5.93 | | | | | | 5.99 | | |
Expected volatility
|
| | | | 59.56% | | | | | | 70.00% | | | | | | 63.12% | | |
Risk-free interest rate range
|
| |
0.24% – 0.51%
|
| |
1.54% – 2.59%
|
| |
2.77% – 3.13%
|
| |||||||||
Dividend yield
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | |
Grant-date fair value
|
| | | $ | 0.60 | | | | | $ | 0.27 | | | | | $ | 0.19 | | |
| | |
Year Ended December 31, 2020
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Expensed
|
| |
Capitalized
|
| |
Total
|
| ||||||||||||
Stock repurchase through exercise of right of first refusal
|
| | | | 25 | | | | | $ | 25 | | | | | $ | | | | | $ | 25 | | | |
Total
|
| | | | | | | | | $ | 25 | | | | | $ | | | | | $ | 25 | | |
| | |
Year Ended December 31, 2019
|
| | | | | | | | | | |||||||||||||||||||||
| | |
Shares
|
| |
Expensed
|
| |
Capitalized
|
| |
Total
|
| | | | ||||||||||||||||||
Stock repurchase through exercise of right of first refusal
|
| | | | 9,570 | | | | | $ | 2,881 | | | | | $ | 119 | | | | | $ | 3,000 | | | | | | ||||||
Total
|
| | | | | | | | | $ | 2,881 | | | | | $ | 119 | | | | | $ | 3,000 | | | | | |
| | |
Year Ended December 31, 2018
|
| | | | | | | | | | |||||||||||||||||||||
| | |
Shares
|
| |
Expensed
|
| |
Capitalized
|
| |
Total
|
| | | | ||||||||||||||||||
Secondary transaction between employees and MGM
|
| | | | 10,050 | | | | | $ | 6,485 | | | | | $ | 349 | | | | | $ | 6,834 | | | | | | ||||||
Secondary transaction between employees and existing investors
|
| | | | 6,128 | | | | | | 2,040 | | | | | | 190 | | | | | | 2,230 | | | | | | ||||||
Stock repurchase through exercise of right of first refusal
|
| | | | 2,130 | | | | | | 707 | | | | | | 148 | | | | | | 855 | | | | | | ||||||
Total
|
| | | | | | | | | $ | 9,232 | | | | | $ | 687 | | | | | $ | 9,919 | | | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Net income attributable to common stockholders-basic | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 12,807 | | | | | $ | 13,614 | | | | | $ | 2,822 | | |
Deemed contribution related to redemption of preferred
NCI |
| | | | — | | | | | | — | | | | | | 5,632 | | |
Income allocated to participating preferred stock
|
| | | | (6,822) | | | | | | (7,174) | | | | | | (5,087) | | |
Net income attributable to common stockholders – basic
|
| | | $ | 5,985 | | | | | $ | 6,440 | | | | | $ | 3,367 | | |
Net income attributable to common stockholders-diluted | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 12,807 | | | | | $ | 13,614 | | | | | $ | 2,822 | | |
Deemed contribution related to redemption of preferred
NCI(1) |
| | | | — | | | | | | — | | | | | | 5,632 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Income allocated to participating preferred stock
|
| | | | (6,387) | | | | | | (6,945) | | | | | | (4,977) | | |
Net income attributable to common stockholders – diluted
|
| | | $ | 6,420 | | | | | $ | 6,669 | | | | | $ | 3,477 | | |
Weighted average shares of common stock outstanding | | | | | | | | | | | | | | | | | | | |
Basic weighted average shares of common stock
|
| | | | | | | | | | | | | | | | | | |
outstanding
|
| | | | 236,118,856 | | | | | | 234,070,277 | | | | | | 229,409,649 | | |
Dilutive effect of weighted average Series A warrants
|
| | | | 509,959 | | | | | | 466,040 | | | | | | 452,308 | | |
Dilutive effect of weighted average Series B warrants
|
| | | | 930,400 | | | | | | 579,050 | | | | | | 469,189 | | |
Dilutive effect of weighted average Series C-1 warrants
|
| | | | 1,413,452 | | | | | | 633,290 | | | | | | 389,348 | | |
Dilutive effect of weighted average Series C warrants
|
| | | | 142,960 | | | | | | — | | | | | | — | | |
Dilutive effect of weighted average stock options
|
| | | | 43,951,931 | | | | | | 19,704,926 | | | | | | 17,459,421 | | |
Dilutive weighted average shares of common stock outstanding
|
| | | | 283,067,558 | | | | | | 255,453,583 | | | | | | 248,179,915 | | |
Net income attributable to common stockholders per share | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.03 | | | | | $ | 0.03 | | | | | $ | 0.01 | | |
Diluted
|
| | | $ | 0.02 | | | | | $ | 0.03 | | | | | $ | 0.01 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Series C warrants
|
| | | | — | | | | | | 617,192 | | | | | | 617,192 | | |
Series B warrants(2)
|
| | | | 1,231,872 | | | | | | 1,231,872 | | | | | | 1,231,872 | | |
Stock options
|
| | | | 340,000 | | | | | | 27,796,684 | | | | | | 36,020,008 | | |
| | |
March 31, 2021
|
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 39,475 | | | | | $ | 48,927 | | |
Receivables
|
| | | | 31,961 | | | | | | 16,616 | | |
Prepaid expenses
|
| | | | 2,566 | | | | | | 2,429 | | |
Income tax receivable
|
| | | | 5,938 | | | | | | 6,959 | | |
Other current assets
|
| | | | 6,113 | | | | | | 2,854 | | |
Total current assets
|
| | | | 86,053 | | | | | | 77,785 | | |
Property and equipment, net
|
| | | | 5,687 | | | | | | 6,201 | | |
Internal-use software, net
|
| | | | 40,074 | | | | | | 38,756 | | |
Goodwill
|
| | | | 5,059 | | | | | | 5,059 | | |
Intangibles, net
|
| | | | 1,512 | | | | | | 1,624 | | |
Deferred income taxes
|
| | | | 3,109 | | | | | | 3,109 | | |
Other long-term assets
|
| | | | 4,379 | | | | | | 1,927 | | |
Total non-current assets
|
| | | | 59,820 | | | | | | 56,676 | | |
Total assets
|
| | | $ | 145,873 | | | | | $ | 134,461 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 5,348 | | | | | $ | 4,717 | | |
Accrued liabilities
|
| | | | 32,612 | | | | | | 29,089 | | |
Total current liabilities
|
| | | | 37,960 | | | | | | 33,806 | | |
Minimum guarantee liability
|
| | | | 250 | | | | | | 300 | | |
Deferred income taxes
|
| | | | 2,860 | | | | | | 2,970 | | |
Other long-term liabilities
|
| | | | 1,185 | | | | | | 1,306 | | |
Total non-current liabilities
|
| | | | 4,295 | | | | | | 4,576 | | |
Total liabilities
|
| | | $ | 42,255 | | | | | $ | 38,382 | | |
Commitments and contingencies (see Note 14) | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.00005 par value (168,638 shares authorized, 162,596 shares issued and outstanding as of March 31, 2021 and December 31, 2020; aggregate liquidation preference of $33,750 as of March 31, 2021 and December 31, 2020)
|
| | | | 8 | | | | | | 8 | | |
Common stock, $0.00005 par value (506,000 shares authorized, 241,347 and
238,186 shares issued and outstanding as of March 31, 2021 and December 31, 2020) |
| | | | 12 | | | | | | 12 | | |
Additional paid-in capital
|
| | | | 73,693 | | | | | | 71,776 | | |
Retained earnings
|
| | | | 29,720 | | | | | | 23,802 | | |
Accumulated other comprehensive income
|
| | | | 185 | | | | | | 481 | | |
Total stockholders’ equity
|
| | | | 103,618 | | | | | | 96,079 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 145,873 | | | | | $ | 134,461 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net revenues
|
| | | $ | 74,097 | | | | | $ | 58,302 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 24,488 | | | | | | 19,734 | | |
Selling and marketing
|
| | | | 17,000 | | | | | | 11,926 | | |
General and administrative
|
| | | | 4,279 | | | | | | 5,710 | | |
Research and development
|
| | | | 14,746 | | | | | | 9,483 | | |
Depreciation and amortization
|
| | | | 6,034 | | | | | | 5,388 | | |
Total operating costs and expenses
|
| | | | 66,547 | | | | | | 52,241 | | |
Income from operations
|
| | | | 7,550 | | | | | | 6,061 | | |
Other expense, net: | | | | | | | | | | | | | |
Interest income (expense), net
|
| | | | (42) | | | | | | 54 | | |
Other expense, net
|
| | | | (242) | | | | | | (188) | | |
Total other expense, net
|
| | | | (284) | | | | | | (134) | | |
Income before income taxes
|
| | | | 7,266 | | | | | | 5,927 | | |
Income tax expense
|
| | | | (1,348) | | | | | | (435) | | |
Net income
|
| | | $ | 5,918 | | | | | $ | 5,492 | | |
Net income attributable to common stockholders(2): | | | | | | | | | | | | | |
Basic
|
| | | $ | 1,918 | | | | | $ | 1,654 | | |
Diluted
|
| | | $ | 2,099 | | | | | $ | 1,729 | | |
Net income attributable to common stockholders per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.01 | | | | | $ | 0.01 | | |
Diluted
|
| | | $ | 0.01 | | | | | $ | 0.01 | | |
Weighted average shares of common stock outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 239,946 | | | | | | 236,367 | | |
Diluted
|
| | | | 305,007 | | | | | | 264,323 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 5,918 | | | | | $ | 5,492 | | |
Other comprehensive loss: | | | | | | | | | | | | | |
Change in foreign currency translation adjustment(1)
|
| | | | (296) | | | | | | (55) | | |
Total other comprehensive loss
|
| | | $ | (296) | | | | | | (55) | | |
Comprehensive income
|
| | | $ | 5,622 | | | | | $ | 5,437 | | |
| | |
Preferred Stock
|
| |
common stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Retained
Earnings |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of December 31,
2020 |
| | | | 162,596 | | | | | $ | 8 | | | | | | 238,186 | | | | | $ | 12 | | | | | $ | 71,776 | | | | | $ | 481 | | | | | $ | 23,802 | | | | | $ | 96,079 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,918 | | | | | | 5,918 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | 3,161 | | | | | | — | | | | | | 808 | | | | | | — | | | | | | — | | | | | | 808 | | |
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,109 | | | | | | — | | | | | | — | | | | | | 1,109 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (296) | | | | | | — | | | | | | (296) | | |
Balance as of March 31, 2021
|
| | | | 162,596 | | | | | $ | 8 | | | | | | 241,347 | | | | | $ | 12 | | | | | $ | 73,693 | | | | | $ | 185 | | | | | $ | 29,720 | | | | | $ | 103,618 | | |
| | |
Preferred Stock
|
| |
common stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Retained
Earnings |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of December 31,
2019 |
| | | | 162,596 | | | | | $ | 8 | | | | | | 225,490 | | | | | $ | 11 | | | | | $ | 66,661 | | | | | $ | 98 | | | | | $ | 13,535 | | | | | $ | 80,313 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,492 | | | | | | 5,492 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | 446 | | | | | | — | | | | | | 21 | | | | | | — | | | | | | — | | | | | | 21 | | |
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 787 | | | | | | — | | | | | | — | | | | | | 787 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (55) | | | | | | — | | | | | | (55) | | |
Balance as of March 31, 2020
|
| | | | 162,596 | | | | | $ | 8 | | | | | | 225,936 | | | | | $ | 11 | | | | | $ | 67,469 | | | | | $ | 43 | | | | | $ | 19,027 | | | | | $ | 86,558 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,918 | | | | | $ | 5,492 | | |
Adjustments: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 6,034 | | | | | | 5,388 | | |
Amortization of loan costs
|
| | | | 20 | | | | | | — | | |
Stock-based compensation expense
|
| | | | 900 | | | | | | 625 | | |
Deferred income tax benefit
|
| | | | (110) | | | | | | (828) | | |
Loss on disposal of equipment
|
| | | | 1 | | | | | | — | | |
Loss on foreign currency translation
|
| | | | 241 | | | | | | 188 | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Receivables
|
| | | | (10,311) | | | | | | (6,271) | | |
Income tax receivable
|
| | | | 1,021 | | | | | | 821 | | |
Prepaid expenses and other current assets
|
| | | | (164) | | | | | | 255 | | |
Accounts payable & accrued liabilities
|
| | | | 1,220 | | | | | | (290) | | |
Other
|
| | | | 28 | | | | | | 85 | | |
Net cash provided by operating activities
|
| | | | 4,798 | | | | | | 5,465 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (197) | | | | | | (348) | | |
Additions to internal-use software
|
| | | | (6,710) | | | | | | (5,778) | | |
Additions to notes receivable
|
| | | | (5,034) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (11,941) | | | | | | (6,126) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from option exercises
|
| | | | 808 | | | | | | 21 | | |
Payments for capitalized offering costs
|
| | | | (2,968) | | | | | | — | | |
Net cash used in financing activities
|
| | | | (2,160) | | | | | | 21 | | |
Foreign currency translation
|
| | | | (149) | | | | | | (24) | | |
Net change in cash and cash equivalents
|
| | | | (9,452) | | | | | | (664) | | |
Cash and cash equivalents at beginning of period
|
| | | | 48,927 | | | | | | 31,022 | | |
Cash and cash equivalents at end of period
|
| | | $ | 39,475 | | | | | $ | 30,358 | | |
Supplemental cash flow disclosures: | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 27 | | | | | $ | | | |
Income taxes paid, net of refunds
|
| | | | 487 | | | | | | 382 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Capitalization of stock-based compensation
|
| | | $ | 209 | | | | | $ | 162 | | |
Capitalization of deferred transaction costs included in accrued liabilities and
accounts payable |
| | | | 263 | | | | | | — | | |
Addition to note receivable included in accrued liabilities
|
| | | | 2,500 | | | | | | | | |
| | |
Estimated Useful Life
|
|
Computer equipment
|
| |
3 years
|
|
Purchased software
|
| |
3 years
|
|
Furniture and fixtures
|
| |
7 years
|
|
Leasehold improvements
|
| |
Lesser of 10 years or remaining lease term
|
|
| | |
Estimated Useful Life
|
|
Licenses
|
| |
3-5 years
|
|
Trade names
|
| |
5 years
|
|
| | |
March 31,
2021 |
| |
December 31,
2020 |
| |
Financial Statement Line Item
|
| ||||||
Marketing Agreement
|
| | | $ | 1,000 | | | | | $ | 1,000 | | | | Intangibles, net | |
Marketing Agreement
|
| | | $ | 20,000 | | | | | $ | 20,000 | | | | Accrued liabilities | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Trade receivables
|
| | | $ | 26,927 | | | | | $ | 16,616 | | |
Notes receivables
|
| | | | 5,034 | | | | | | — | | |
Total receivables
|
| | | $ | 31,961 | | | | | $ | 16,616 | | |
| | |
December 31, 2020
|
| | | | |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Estimated
Fair Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Financial Statement Line Item
|
| |||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes
receivable — non-current |
| | | $ | 815 | | | | | $ | 815 | | | | | | — | | | | | | — | | | | | $ | 815 | | | |
Other long-term assets
|
|
Total financial assets
|
| | | $ | 815 | | | | | $ | 815 | | | | | | — | | | | | | — | | | | | $ | 815 | | | | | |
| | |
December 31, 2020
|
| | | | |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Estimated
Fair Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Financial Statement Line Item
|
| |||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes receivable — current
|
| | | $ | 5,034 | | | | | $ | 5,034 | | | | | | — | | | | | | — | | | | | $ | 5,034 | | | | Receivables | |
Notes receivable — non-current
|
| | | | 3,316 | | | | | | 3,316 | | | | | | — | | | | | | — | | | | | | 3,316 | | | |
Other long-term assets
|
|
Total financial assets
|
| | | $ | 8,350 | | | | | $ | 8,350 | | | | | | — | | | | | | — | | | | | $ | 8,350 | | | | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Computer equipment
|
| | | $ | 8,550 | | | | | $ | 8,328 | | |
Leasehold improvements
|
| | | | 6,233 | | | | | | 6,365 | | |
Furniture and fixtures
|
| | | | 2,243 | | | | | | 2,266 | | |
Construction in progress
|
| | | | 87 | | | | | | 90 | | |
Total property and equipment
|
| | | | 17,113 | | | | | | 17,049 | | |
Less: accumulated depreciation
|
| | | | (11,426) | | | | | | (10,848) | | |
Total property and equipment, net
|
| | | $ | 5,687 | | | | | $ | 6,201 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
United States
|
| | | $ | 1,850 | | | | | $ | 2,098 | | |
EMEA(1) | | | | | 3,282 | | | | | | 3,436 | | |
All other countries
|
| | | | 555 | | | | | | 667 | | |
Total property and equipment, net
|
| | | $ | 5,687 | | | | | $ | 6,201 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Internal-use software
|
| | | $ | 109,106 | | | | | $ | 103,041 | | |
Less: accumulated amortization
|
| | | | (69,032) | | | | | | (64,285) | | |
Total internal-use software, net
|
| | | $ | 40,074 | | | | | $ | 38,756 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Amortizable intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Licenses
|
| | | $ | 1,000 | | | | | $ | (550) | | | | | $ | 450 | | | | | $ | 1,000 | | | | | $ | (500) | | | | | $ | 500 | | |
Trade names
|
| | | | 1,240 | | | | | | (1,178) | | | | | | 62 | | | | | | 1,240 | | | | | | (1,116) | | | | | | 124 | | |
| | | | | 2,240 | | | | | | (1,728) | | | | | | 512 | | | | | | 2,240 | | | | | | (1,616) | | | | | | 624 | | |
Nonamortizable intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketing Agreement with a related party
|
| | | | 1,000 | | | | | | — | | | | | | 1,000 | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
Total intangible assets
|
| | | $ | 3,240 | | | | | $ | (1,728) | | | | | $ | 1,512 | | | | | $ | 3,240 | | | | | $ | (1,616) | | | | | $ | 1,624 | | |
|
Year Ending December 31,
|
| |
Projected
Amortization Expense |
| |||
|
Remainder of 2021
|
| | | $ | 212 | | |
|
2022
|
| | | | 200 | | |
|
2023
|
| | | | 100 | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | — | | |
|
Total
|
| | | $ | 512 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
MGM profit share buyout
|
| | | $ | 20,000 | | | | | $ | 20,000 | | |
Accrued payroll and vacation
|
| | | | 5,847 | | | | | | 4,860 | | |
Accrued liability to fund note receivable
|
| | | | 2,500 | | | | | | — | | |
Other accruals
|
| | | | 4,265 | | | | | | 4,229 | | |
Total accrued liabilities
|
| | | $ | 32,612 | | | | | $ | 29,089 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Virtual currency (over time)(1)
|
| | | $ | 73,226 | | | | | $ | 58,168 | | |
Advertising (point in time)
|
| | | | 871 | | | | | | 134 | | |
Total net revenue
|
| | | $ | 74,097 | | | | | $ | 58,302 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
United States
|
| | | $ | 64,074 | | | | | $ | 49,152 | | |
All other countries
|
| | | | 10,023 | | | | | | 9,150 | | |
Total net revenue
|
| | | $ | 74,097 | | | | | $ | 58,302 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Accrued royalties(1)
|
| | | $ | 150 | | | | | $ | 100 | | |
Minimum guarantee liability
|
| | | | 250 | | | | | | 300 | | |
Total minimum guarantee obligations
|
| | | $ | 400 | | | | | $ | 400 | | |
Weighted-average remaining term (in years)
|
| | | | 2.25 | | | | | | 2.50 | | |
Year Ending December 31,
|
| |
Minimum Guarantee Obligations
|
| |||
Remainder of 2021
|
| | | $ | 200 | | |
2022
|
| | | | 200 | | |
2023
|
| | | | — | | |
2024
|
| | | | — | | |
2025
|
| | | | — | | |
Total
|
| | | $ | 400 | | |
Year Ending December 31,
|
| |
Minimum
Rental Commitments |
| |||
Remainder of 2021
|
| | | $ | 3,474 | | |
2022
|
| | | | 3,172 | | |
2023
|
| | | | 1,143 | | |
2024
|
| | | | 429 | | |
2025
|
| | | | — | | |
Total
|
| | | $ | 8,218 | | |
Series
|
| |
Shares
Outstanding |
| |
Liquidation
Price Per Share |
| |
Conversion
Price Per Share |
| |
Annual
Noncumulative Dividend Rights Per Share |
| ||||||||||||
A
|
| | | | 80,800 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.01 | | |
B
|
| | | | 41,348 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.02 | | |
C-1
|
| | | | 13,556 | | | | | | 0.27 | | | | | | 0.27 | | | | | | 0.02 | | |
C
|
| | | | 26,892 | | | | | | 0.61 | | | | | | 0.61 | | | | | | 0.05 | | |
Total
|
| | | | 162,596 | | | | | | | | | | | | | | | | | | | | |
Warrant Series
|
| |
Warrants
Outstanding |
| |
Exercise
Price |
| ||||||
A
|
| | | | 560 | | | | | $ | 0.06 | | |
B
|
| | | | 2,563 | | | | | | 0.21 | | |
C-1
|
| | | | 2,302 | | | | | | 0.27 | | |
C
|
| | | | 617 | | | | | | 0.61 | | |
Total
|
| | | | 6,042 | | | | | | | | |
| | |
Currency
Translation Adjustment |
| |
Total Accumulated
Other Comprehensive Income |
| ||||||
Balance as of December 31, 2020
|
| | | $ | 481 | | | | | $ | 481 | | |
Foreign currency translation
|
| | | | (296) | | | | | | (296) | | |
Balance as of March 31, 2021
|
| | | $ | 185 | | | | | $ | 185 | | |
| | |
Currency
Translation Adjustment |
| |
Total Accumulated
Other Comprehensive Income |
| ||||||
Balance as of December 31, 2019
|
| | | $ | 98 | | | | | $ | 98 | | |
Foreign currency translation
|
| | | | (55) | | | | | | (55) | | |
Balance as of March 31, 2020
|
| | | $ | 43 | | | | | $ | 43 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Selling and marketing
|
| | | $ | 21 | | | | | $ | 24 | | |
General and administrative
|
| | | | 383 | | | | | | 263 | | |
Research and development
|
| | | | 496 | | | | | | 338 | | |
Stock-based compensation expense
|
| | | $ | 900 | | | | | $ | 625 | | |
Capitalized stock-based compensation expense
|
| | | $ | 209 | | | | | $ | 162 | | |
| | |
No. of Options
|
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Term (in Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding – December 31, 2020
|
| | | | 77,640 | | | | | $ | 0.20 | | | | | | | | | | | | | | |
Granted
|
| | | | 550 | | | | | | 1.83 | | | | | | | | | | | | | | |
Exercised
|
| | | | (3,161) | | | | | | 0.26 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (695) | | | | | | 0.36 | | | | | | | | | | | | | | |
Expired
|
| | | | (59) | | | | | | 0.32 | | | | | | | | | | | | | | |
Outstanding — March 31, 2021
|
| | | | 74,275 | | | | | | 0.21 | | | | | | 6.9 | | | | | $ | 84,448 | | |
Unvested – March 31, 2021
|
| | | | 36,467 | | | | | | 0.18 | | | | | | 8.1 | | | | | | 42,426 | | |
Exercisable – March 31, 2021
|
| | | | 37,808 | | | | | | 0.23 | | | | | | 5.6 | | | | | | 42,022 | | |
| | |
Three Months Ended March 31,
|
| |||
|
2021
|
| |
2020
|
| ||
Expected term (in years)
|
| |
5.86
|
| |
5.85
|
|
Expected volatility
|
| |
51.24%
|
| |
58.45%
|
|
Risk-free interest rate range
|
| |
0.54%-0.60%
|
| |
0.41%-0.47%
|
|
Dividend yield
|
| |
0%
|
| |
0%
|
|
Grant-date fair value
|
| |
$0.52
|
| |
$0.29
|
|
| | |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net income attributable to common stockholders-basic | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,918 | | | | | $ | 5,492 | | |
Income allocated to participating preferred stock
|
| | | | (4,000) | | | | | | (3,838) | | |
Net income attributable to common stockholders – basic
|
| | | $ | 1,918 | | | | | $ | 1,654 | | |
Net income attributable to common stockholders-diluted | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,918 | | | | | $ | 5,492 | | |
Income allocated to participating preferred stock
|
| | | | (3,819) | | | | | | (3,763) | | |
Net income attributable to common stockholders – diluted
|
| | | $ | 2,099 | | | | | $ | 1,729 | | |
Weighted average shares of common stock outstanding | | | | | | | | | | | | | |
Basic weighted average shares of common stock outstanding
|
| | | | 239,946 | | | | | | 236,367 | | |
Dilutive effect of weighted average Series A warrants
|
| | | | 539 | | | | | | 483 | | |
Dilutive effect of weighted average Series B warrants
|
| | | | 1,167 | | | | | | 715 | | |
Dilutive effect of weighted average Series C-1 warrants
|
| | | | 1,938 | | | | | | 936 | | |
Dilutive effect of weighted average Series C warrants
|
| | | | 397 | | | | | | — | | |
Dilutive effect of weighted average stock options
|
| | | | 61,020 | | | | | | 25,822 | | |
Dilutive weighted average shares of common stock outstanding
|
| | | | 305,007 | | | | | | 264,323 | | |
Net income attributable to common stockholders per share | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.01 | | | | | $ | 0.01 | | |
Diluted
|
| | | $ | 0.01 | | | | | $ | 0.01 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Series C warrants
|
| | | | — | | | | | | 617 | | |
Series B warrants(2)
|
| | | | 1,232 | | | | | | 1,232 | | |
Stock options
|
| | | | 885 | | | | | | 20,053 | | |
| | |
December 31, 2020
(As Restated) |
| |||
ASSETS | | | | | | | |
Current Assets
|
| | | | | | |
Cash
|
| | | $ | 1,061,717 | | |
Prepaid expenses
|
| | | | 676,797 | | |
Total Current Assets
|
| | | | 1,738,514 | | |
Security deposit
|
| | | | 2,875 | | |
Cash and Marketable securities held in Trust Account
|
| | | | 215,275,732 | | |
Total Assets
|
| | | $ | 217,017,121 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | |
Current liabilities — accrued expenses
|
| | | $ | 6,150 | | |
Deferred underwriting fee payable
|
| | | | 7,533,750 | | |
Warrant liabilities
|
| | | | 24,945,850 | | |
Total Liabilities
|
| | | | 32,485,750 | | |
Commitments and Contingencies | | | | | | | |
Class A Ordinary Shares subject to possible redemption 17,950,991 shares at redemption
value |
| | | | 179,531,370 | | |
Shareholders’ Equity | | | | | | | |
Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
Class A Ordinary Shares, $0.0001 par value; 500,000,000 shares authorized; 3,574,009 shares issued and outstanding (excluding 17,950,991 shares subject to possible redemption)
|
| | | | 357 | | |
Class B Ordinary Shares, $0.0001 par value; 50,000,000 shares authorized; 5,381,250 shares issued and outstanding
|
| | | | 538 | | |
Additional paid-in capital
|
| | | | 12,619,799 | | |
Accumulated deficit
|
| | | | (7,620,693) | | |
Total Shareholders’ Equity
|
| | | | 5,000,001 | | |
Total Liabilities and Shareholders’ Equity
|
| | | $ | 217,017,121 | | |
|
Formation and operating costs
|
| | | $ | 1,439,242 | | |
|
Loss from operations
|
| | | | (1,439,242) | | |
| Other expense: | | | | | | | |
|
Interest income
|
| | | | 22,174 | | |
|
Unrealized gain on marketable securities held in Trust Account
|
| | | | 3,558 | | |
|
Change in fair value of warrant liabilities
|
| | | | (6,207,183) | | |
|
Other expense
|
| | | | (6,181,451) | | |
|
Net loss
|
| | | $ | (7,620,693) | | |
|
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption
|
| | | | 18,321,541 | | |
|
Basic and diluted net income per share, Common stock subject to possible redemption
|
| | | $ | 0.00 | | |
|
Weighted average shares outstanding, basic and diluted
|
| | | | 6,764,617 | | |
|
Basic and diluted net loss per non-redeemable common share
|
| | | $ | (1.13) | | |
| | |
Class A Ordinary Shares
|
| |
Class B Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance — August 14, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B Ordinary Shares to Sponsor
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | | 575 | | | | | | 24,425 | | | | | | — | | | | | | 25,000 | | |
Sale of 21,525,000 Units, net of underwriting discounts and offering costs
|
| | | | 21,525,000 | | | | | | 2,153 | | | | | | — | | | | | | — | | | | | | 192,124,911 | | | | | | — | | | | | | 192,127,064 | | |
Forfeiture of Founder
Shares |
| | | | — | | | | | | — | | | | | | (368,750) | | | | | | (37) | | | | | | 37 | | | | | | — | | | | | | — | | |
Class A Ordinary Shares subject to possible redemption
|
| | | | (17,950,991) | | | | | | (1,796) | | | | | | — | | | | | | — | | | | | | (179,529,574) | | | | | | — | | | | | | (179,531,370) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | (7,620,693) | | | | | | (7,620,693) | | |
Balance — December 31, 2020
|
| | | | 3,574,009 | | | | | $ | 357 | | | | | | 5,381,250 | | | | | $ | 538 | | | | | $ | 12,619,799 | | | | | $ | (7,620,693) | | | | | $ | 5,000,001 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (7,620,693) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (22,174) | | |
|
Unrealized gain on marketable securities held in Trust Account
|
| | | | (3,558) | | |
|
Change in fair value of warrant liabilities
|
| | | | 6,207,183 | | |
|
Allocation of IPO costs to warrant liabilities
|
| | | | 720,885 | | |
|
Compensation expense — Private Warrants
|
| | | | 453,667 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid expenses
|
| | | | (676,797) | | |
|
Accrued expenses
|
| | | | 6,150 | | |
|
Net cash used in operating activities
|
| | | | (935,337) | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Investment of cash in Trust Account
|
| | | | (215,250,000) | | |
|
Security deposit
|
| | | | (2,875) | | |
|
Net cash used in investing activities
|
| | | | (215,252,875) | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from issuance of Class B Ordinary Shares to Sponsor
|
| | | | 25,000 | | |
|
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 210,945,000 | | |
|
Proceeds from advance — related party
|
| | | | 2,621,369 | | |
|
Repayment of advance — related party
|
| | | | (2,621,369) | | |
|
Proceeds from sale of Private Placement Warrants
|
| | | | 6,805,000 | | |
|
Proceeds from promissory note — related party
|
| | | | 278,631 | | |
|
Repayment of promissory note — related party
|
| | | | (278,631) | | |
|
Payment of offering costs
|
| | | | (525,071) | | |
|
Net cash provided by financing activities
|
| | | | 217,249,929 | | |
|
Net Change in Cash
|
| | | | 1,061,717 | | |
|
Cash — Beginning
|
| | | | — | | |
| Cash — Ending | | | | $ | 1,061,717 | | |
| Non-Cash Investing and Financing Activities: | | | | | | | |
|
Initial classification of Class A Ordinary Shares subject to possible redemption
|
| | | $ | 185,930,930 | | |
|
Change in value of Class A Ordinary Shares subject to possible redemption
|
| | | $ | (6,399,560) | | |
|
Initial classification of warrant liabilities
|
| | | $ | 18,738,667 | | |
|
Deferred underwriting fee payable
|
| | | $ | 7,533,750 | | |
| | |
As Previously Reported
|
| |
Adjustments
|
| |
As Revised
|
| |||||||||
Balance sheet as of October 27, 2020 (audited)
|
| | | | | | | | | | | | | | | | | | |
Warrant Liabilities
|
| | | $ | — | | | | | $ | 17,600,000 | | | | | $ | 17,600,000 | | |
Total Liabilities
|
| | | | 9,979,556 | | | | | | 17,600,000 | | | | | | 27,579,556 | | |
Ordinary Shares Subject to Possible Redemption
|
| | | | 189,953,340 | | | | | | (17,600,000) | | | | | | 172,353,340 | | |
Class A Ordinary Shares
|
| | | | 100 | | | | | | 176 | | | | | | 276 | | |
Additional Paid-in Capital
|
| | | | 5,045,914 | | | | | | 1,129,643 | | | | | | 6,175,557 | | |
Accumulated Deficit
|
| | | | (46,579) | | | | | | (1,129,643) | | | | | | (1,176,398) | | |
| | |
As Previously Reported
|
| |
Adjustments
|
| |
As Revised
|
| |||||||||
Balance sheet as of December 31, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Warrant Liabilities
|
| | | $ | — | | | | | $ | 24,945,850 | | | | | $ | 24,945,850 | | |
Total Liabilities
|
| | | | 7,539,900 | | | | | | 24,945,850 | | | | | | 32,485,750 | | |
Ordinary Shares Subject to Possible Redemption
|
| | | | 204,477,211 | | | | | | (24,945,841) | | | | | | 179,531,370 | | |
Class A Ordinary Shares
|
| | | | 108 | | | | | | 249 | | | | | | 357 | | |
Additional Paid-in Capital
|
| | | | 5,238,322 | | | | | | 7,381,477 | | | | | | 12,619,799 | | |
Accumulated Deficit
|
| | | | (238,958) | | | | | | (7,381,735) | | | | | | (7,620,693) | | |
Shareholders’ Equity
|
| | | | 5,000,010 | | | | | | (9) | | | | | | 5,000,001 | | |
Statement of Operations for the period from August 20, 2020 (inception) to December 31, 2020 (audited)
|
| | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | $ | — | | | | | $ | (6,207,183) | | | | | $ | (6,207,183) | | |
Transaction Costs – warrant liabilities
|
| | | | — | | | | | | (720,885) | | | | | | (720,885) | | |
Compensation expense – Private Warrants
|
| | | | — | | | | | | (453,667) | | | | | | (453,667) | | |
Formation and operating costs
|
| | | | (264,690) | | | | | | (1,174,552) | | | | | | (1,439,242) | | |
Net loss
|
| | | | (238,958) | | | | | | (7,381,735) | | | | | | (7,620,693) | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 20,172,634 | | | | | | (1,851,093) | | | | | | 18,321,541 | | |
Weighted average shares outstanding, basic and
diluted Basic and diluted weighted average shares outstanding Non-redeemable common stock |
| | | | 5,744,947 | | | | | | 1,019,670 | | | | | | 6,764,617 | | |
| | |
As Previously Reported
|
| |
Adjustments
|
| |
As Revised
|
| |||||||||
Basic and diluted net loss per non-redeemable common share
|
| | | | (0.05) | | | | | | (1.08) | | | | | | (1.13) | | |
Statement of Cash Flows for the period from
August 20, 2020 (inception) through December 31, 2020 (audited) |
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | (238,958) | | | | | | (7,381,735) | | | | | | (7,620,693) | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | 6,207,183 | | | | | | 6,207,183 | | |
Allocation of IPO costs to warrant liabilities
|
| | | | — | | | | | | 720,885 | | | | | | 720,885 | | |
Compensation expense – Private Warrants
|
| | | | — | | | | | | 453,667 | | | | | | 453,667 | | |
Initial classification of Class A Ordinary Shares subject to possible redemption
|
| | | | 204,669,590 | | | | | | (18,738,660) | | | | | | 185,930,930 | | |
Change in value of Class A Ordinary Shares subject
to possible redemption |
| | | | (192,379) | | | | | | (6,207,181) | | | | | | (6,399,560) | | |
Initial classification of warrant liabilities
|
| | | | — | | | | | | 18,738,667 | | | | | | 18,738,667 | | |
| | |
For the Period from
August 14, 2020 (Inception) through December 31,2020 |
| |||
Common stock subject to possible redemption | | | | | | | |
Numerator: Earnings allocable to Common stock subject to possible redemption | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | $ | 18,493 | | |
Unrealized gain on marketable securities held in Trust Account
|
| | | | 2,967 | | |
Net Income allocable to shares subject to redemption
|
| | | $ | 21,460 | | |
Denominator: Weighted Average Class A common stock subject to possible redemption
|
| | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 18,321,541 | | |
Basic and diluted net income per share
|
| | | $ | 0.00 | | |
Non-Redeemable common stock | | | | | | | |
Numerator: Net Loss minus Net Earnings | | | | | | | |
Net loss
|
| | | $ | (7,620,693) | | |
Less: Net income allocable to Class A common stock subject to possible redemption
|
| | | | (21,460) | | |
Non-Redeemable Net Loss
|
| | | $ | (7,642,153) | | |
Denominator: Weighted Average Non-Redeemable common stock | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 6,764,617 | | |
Basic and diluted net loss per share
|
| | | $ | (1.13) | | |
| | |
Level
|
| |
December 31, 2020
|
| ||||||
Assets: | | | | | | | | | | | | | |
Cash and marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 215,275,732 | | |
Liabilities: | | | | | | | | | | | | | |
Warrant Liabilities – Public Warrants
|
| | | | 1 | | | | | $ | 15,282,749 | | |
Warrant Liabilities – Private Placement Warrants
|
| | | | 3 | | | | | $ | 9,663,101 | | |
Input
|
| |
October 27, 2020
(Initial Measurement) |
| |||
Risk-free interest rate
|
| | | | 0.34% | | |
Trading days per year
|
| | | | 252 | | |
Expected volatility
|
| | | | 27.0% | | |
Exercise price
|
| | | $ | 11.50 | | |
Stock Price | | | | $ | 10.00 | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of October 27, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on October 27, 2020 (IPO)
|
| | | | 6,933,333 | | | | | | 10,666,667 | | | | | | 17,600,000 | | |
Measurement on November 9, 2020 (Over-Allotment)
|
| | | | 325,334 | | | | | | 813,333 | | | | | | 1,138,667 | | |
Change in valuation inputs or other assumptions
|
| | | | 2,404,434 | | | | | | 3,802,749 | | | | | | 6,207,183 | | |
Fair value as of December 31, 2020
|
| | | $ | 9,663,101 | | | | | $ | 15,282,749 | | | | | $ | 24,945,850 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 264,630 | | | | | $ | 1,061,717 | | |
Prepaid expenses
|
| | | | 633,767 | | | | | | 676,797 | | |
Total Current Assets
|
| | | | 898,397 | | | | | | 1,738,514 | | |
Security deposit
|
| | | | 2,875 | | | | | | 2,875 | | |
Cash and Marketable securities held in Trust Account
|
| | | | 215,289,800 | | | | | | 215,275,732 | | |
Total Assets
|
| | | $ | 216,191,072 | | | | | $ | 217,017,121 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities – accrued expenses
|
| | | $ | 65,519 | | | | | $ | 6,150 | | |
Deferred underwriting fee payable
|
| | | | 7,533,750 | | | | | | 7,533,750 | | |
Warrant liabilities
|
| | | | 17,801,733 | | | | | | 24,945,850 | | |
Total Liabilities
|
| | | | 25,401,002 | | | | | | 32,485,750 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption, 18,575,572 and 17,950,991 shares at redemption value at March 31, 2021 and December 31, 2020, respectively
|
| | | | 185,790,066 | | | | | | 179,531,370 | | |
Shareholders’ Equity | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A Ordinary Shares, $0.0001 par value; 500,000,000 shares authorized; 2,949,428 and 3,574,009 shares issued and outstanding (excluding 18,575,572 and 17,950,991 shares subject to possible redemption) at March 31, 2021 and December 31, 2020, respectively
|
| | | | 295 | | | | | | 357 | | |
Class B Ordinary Shares, $0.0001 par value; 50,000,000 shares authorized; 5,381,250 shares issued and outstanding
|
| | | | 538 | | | | | | 538 | | |
Additional paid-in capital
|
| | | | 6,361,165 | | | | | | 12,619,799 | | |
Accumulated deficit
|
| | | | (1,361,994) | | | | | | (7,620,693) | | |
Total Shareholders’ Equity
|
| | | | 5,000,004 | | | | | | 5,000,001 | | |
Total Liabilities and Shareholders’ Equity
|
| | | $ | 216,191,072 | | | | | $ | 217,017,121 | | |
| | |
Three Months Ended
March 31,2021 |
| |||
General and administrative costs
|
| | | $ | 899,486 | | |
Loss from operations
|
| | | | (899,486) | | |
Other income: | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 17,626 | | |
Unrealized gain (loss) on marketable securities held in Trust Account
|
| | | | (3,558) | | |
Change in fair value of warrant liabilities
|
| | | | 7,144,117 | | |
Net income
|
| | | $ | 6,258,699 | | |
Weighted average shares outstanding of redeemable ordinary shares
|
| | | | 17,950,991 | | |
Basic and diluted net income per ordinary share, redeemable
|
| | | $ | 0.00 | | |
Weighted average shares outstanding of non-redeemable ordinary shares
|
| | | | 8,955,259 | | |
Basic and diluted net loss per ordinary share, non-redeemable
|
| | | $ | 0.70 | | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity |
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance – January 1, 2021
|
| | | | 3,574,009 | | | | | $ | 357 | | | | | | 5,381,250 | | | | | $ | 538 | | | | | $ | 12,619,799 | | | | | $ | (7,620,693) | | | | | $ | 5,000,004 | | |
Class A Ordinary Shares subject to possible redemption
|
| | | | (624,581) | | | | | | (62) | | | | | | — | | | | | | — | | | | | | (6,258,634) | | | | | | — | | | | | | (6,258,696) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,258,699 | | | | | | 6,258,699 | | |
Balance – March 31, 2021
|
| | | | 2,949,428 | | | | | $ | 295 | | | | | | 5,381,250 | | | | | $ | 538 | | | | | $ | 6,361,165 | | | | | $ | (1,361,994) | | | | | $ | 5,000,004 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net income
|
| | | $ | 6,258,699 | | |
| Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (17,626) | | |
|
Unrealized loss on marketable securities held in Trust Account
|
| | | | 3,558 | | |
|
Change in fair value of derivative liability
|
| | | | (7,144,117) | | |
| Change in operating assets and liabilities | | | | | | | |
|
Prepaid expenses
|
| | | | 43,030 | | |
|
Accrued expenses
|
| | | | 59,369 | | |
|
Net cash used in operating activities
|
| | | | (797,087) | | |
|
Net Change in Cash
|
| | | | (797,087) | | |
|
Cash – Beginning of period
|
| | | | 1,061,717 | | |
|
Cash – End of period
|
| | | $ | 264,630 | | |
| Non-Cash investing and financing activities: | | | | | | | |
|
Change in value of Class A ordinary shares subject to possible redemption
|
| | | $ | 6,258,696 | | |
| | |
Three Months
Ended March 31, 2021 |
| |||
Ordinary shares subject to possible redemption | | | | | | | |
Numerator: Earnings allocable to ordinary shares subject to possible redemption | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | $ | 15,212 | | |
Unrealized loss on marketable securities held in Trust Account
|
| | | | (3,071) | | |
Net Income allocable to shares subject to redemption
|
| | | $ | 12,141 | | |
Denominator: Weighted Average Class A ordinary shares subject to possible redemption
|
| | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 17,950,991 | | |
Basic and diluted net income per share
|
| | | $ | 0.00 | | |
Non-Redeemable Ordinary Shares | | | | | | | |
Numerator: Net Income minus Net Earnings | | | | | | | |
Net Income
|
| | | $ | 6,258,699 | | |
Less: Net income allocable to Class A ordinary shares subject to possible
redemption |
| | | | (12,141) | | |
Non-Redeemable Net Income
|
| | | $ | 6,246,558 | | |
Denominator: Weighted Average Non-Redeemable Ordinary Shares | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 8,955,259 | | |
Basic and diluted net Income per share
|
| | | $ | 0.70 | | |
| | |
Level
|
| |
March 31, 2021
|
| |
December 31,2020
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Cash and marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 215,289,800 | | | | | $ | 215,275,732 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Warrant Liability — Public Warrants
|
| | | | 1 | | | | | $ | 10,906,000 | | | | | $ | 15,282,750 | | |
Warrant Liability — Private Placement Warrants
|
| | | | 3 | | | | | $ | 6,895,734 | | | | | $ | 9,663,101 | | |
| | |
Private Placement
|
| |
Public
|
| |
Warrant Liabilities
|
| |||||||||
Fair value as of January 1, 2021
|
| | | $ | 9,663,101 | | | | | $ | 15,282,750 | | | | | $ | 24,945,850 | | |
Change in valuation inputs or other assumptions
|
| | | | (2,767,367) | | | | | | (4,376,750) | | | | | | (7,144,117) | | |
Fair value as of March 31, 2021
|
| | | $ | 6,895,734 | | | | | $ | 10,906,000 | | | | | $ | 17,801,733 | | |