Delaware |
7990 |
86-3355184 | ||
(State or other jurisdiction of incorporation or organization) |
(Primary Standard Industrial Classification Code Number) |
(IRS Employer Identification Number) |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☒ | Smaller reporting company | ||||
Emerging growth company |
| ||||||||
Title of each class of securities to be registered |
Amount to be registered |
Proposed maximum offering price per security |
Proposed maximum aggregate offering price |
Amount of registration fee | ||||
Class A common stock (1)(2) |
187,267,173 |
$12.82 (3) |
$2,400,765,158.86 |
$222,550.93 | ||||
Class A common stock underlying warrants (1)(4) |
41,652,569 |
$12.82 (3) |
$533,985,934.58 |
$49,500.50 | ||||
Class A common stock underlying warrants (1)(5) |
17,000,000 |
$15.00 (6) |
$255,000,000.00 |
$23,638.50 | ||||
Warrants (7) |
45,686,457 |
$— |
$— |
$— (8) | ||||
Total |
$3,189,751,092.44 |
$295,689.93 (9) | ||||||
| ||||||||
|
(1) |
Pursuant to Rule 416 under the Securities Act, the registrant is also registering an indeterminate number of additional shares of Class A common stock of Vivid Seats Inc., par value $0.0001 per share (the “Class A common stock”), issuable by reason of any stock dividend, stock split, recapitalization or other similar transaction. |
(2) |
The number of shares of Class A common stock being registered includes (i) 47,517,173 shares of Class A common stock issued to certain qualified institutional buyers and accredit investors in private placements consummated in connection with the Business Combination described herein, (ii) 15,550,000 shares of Class A common stock issued to Horizon Sponsor, LLC, a Delaware limited liability company (“Sponsor”) in connection with the Business Combination and (iii) 124,200,000 shares of Class A common stock that may be issued upon exchange of Intermediate Common Units (as defined below) held by Hoya Topco, LLC, a Delaware limited liability company (“Hoya Topco”), including 6,000,000 Intermediate Common Units issuable in the future pursuant to the exercise of warrants held by Hoya Topco. |
(3) |
Estimated solely for the purpose of calculating the registration fee, based on the average of the high and low prices of the shares of Class A common stock on The Nasdaq Global Select Market on November 2, 2021. November 2, 2021 was the date for which the most recent reported high and low prices of the Class A common stock were available prior to the initial filing of this registration statement (such date being within five business days of the date that this registration statement was first filed with the Securities and Exchange Commission (the “SEC”)). This calculation is in accordance with Rule 457(c) and Rule 457(g) under the Securities Act. |
(4) |
Reflects (i) 18,132,778 shares of Class A common stock that may be issued upon exercise of the Vivid Seats Public IPO Warrants (as defined below), with each warrant exercisable for one share of Class A common stock, subject to adjustment, for an exercise price of $11.50 per share, (ii) 6,519,791 shares of Class A common stock that may be issued upon exercise of the Vivid Seats Private Placement IPO Warrants (as defined below), with each warrant exercisable for one share of Class A common stock, subject to adjustment, for an exercise price of $11.50 per share and (iii) 17,000,000 shares of Class A common stock that may be issued upon exercise of the Vivid Seats PubCo $10.00 Exercise Warrants (as defined below), with each warrant exercisable for one share of Class A common stock, subject to adjustment, for an exercise price of $10.00 per share. |
(5) |
Reflects the shares of Class A common stock that may be issued upon exercise of the Vivid Seats PubCo $15.00 Exercise Warrants (as defined below), with each warrant exercisable for one share of Class A common stock, subject to adjustment, for an exercise price of $15.00 per share. |
(6) |
Calculated pursuant to Rule 457(g) under the Securities Act, based on the exercise price of the Vivid Seats PubCo $15.00 Exercise Warrants. |
(7) |
The number of warrants being registered includes (i) 6,519,791 Vivid Seats Private Placement IPO Warrants to acquire shares of Class A common stock, (ii) 5,166,666 Vivid Seats Public IPO Warrants to acquire shares of Class A common stock, (iii) 17,000,000 Vivid Seats PubCo $10.00 Exercise Warrants to acquire shares of Class A common stock and (iv) 17,000,000 Vivid Seats PubCo $15.00 Exercise Warrants to acquire shares of Class A common stock, all held by the Sponsor. |
(8) |
In accordance with Rule 457(g) under the Securities Act, the entire registration fee for the warrants is allocated to the shares of Class A common stock underlying the warrants, and no separate fee is payable for the warrants. |
(9) |
A filing fee of $295,689.93 has already been paid. |
Page | ||||
vi | ||||
1 | ||||
5 | ||||
31 | ||||
32 | ||||
33 | ||||
47 | ||||
74 | ||||
87 | ||||
94 | ||||
112 | ||||
122 | ||||
124 | ||||
127 | ||||
129 | ||||
135 | ||||
138 | ||||
138 | ||||
138 | ||||
F-1 |
• | “2021 Plan” are to the Vivid Seats Inc. 2021 Incentive Award Plan; |
• | “Amended and Restated Bylaws” are to the amended and restated bylaws of Vivid Seats PubCo; |
• | “Amended and Restated Charter” are to the amended and restated certificate of incorporation of Vivid Seats PubCo; |
• | “Amended and Restated Warrant Agreement” are to that certain Warrant Agreement, dated as of October 14, 2021, between Continental Stock Transfer & Trust Company and Horizon, which amended and restated the Prior Warrant Agreement; |
• | “Blocker Corporations” are to the Blocker Corporations as defined in the Tax Receivable Agreement; |
• | “Blocker Sellers” are to Crescent Mezzanine Partners VIB, L.P., Crescent Mezzanine Partners VIC, L.P., NPS/Crescent Strategic Partnership II, LP and Crescent Mezzanine Partners VIIB, L.P.; |
• | “Business Combination” are to the transactions contemplated by the Transaction Agreement; |
• | “Class A common stock” are to Vivid Seats PubCo’s Class A common stock, par value $0.0001 per share; |
• | “Class B common stock” are to Vivid Seats PubCo’s Class B common stock, par value $0.0001; |
• | “Closing” are to the consummation of the Business Combination; |
• | “Closing Date” are to October 18, 2021; |
• | “Code” are to the U.S. Internal Revenue Code of 1986, as amended; |
• | “DGCL” are to the General Corporation Law of the State of Delaware; |
• | “Effective Time” are to the time at which the Merger becomes effective pursuant to the Transaction Agreement; |
• | “ESPP” are to the Vivid Seats Inc. 2021 Employee Stock Purchase Plan; |
• | “Exchange” are to the irrevocable tender by Sponsor to Horizon all of its Horizon Class B ordinary shares for cancellation in exchange for (i) the Horizon $10.00 Exercise Warrants, (ii) the Horizon $15.00 Exercise Warrants and (iii) 50,000 shares of Horizon Class A ordinary shares pursuant to the Exchange Agreement; |
• | “Exchange Agreement” are to that certain exchange Agreement, dated as of April 21, 2021, by and between Sponsor and Horizon; |
• | “Form of New Warrant Agreement” are to that certain form of warrant agreement entered into by and between Horizon and Continental Stock Transfer & Trust Company pursuant to which the Vivid Seats PubCo $10.00 Exercise Warrants and Vivid Seats PubCo $15.00 Exercise Warrants were issued; |
• | “founder shares” are to Horizon Class B ordinary shares initially purchased by Sponsor in a private placement prior to the IPO, and the Horizon Class A ordinary shares issued upon the conversion thereof; |
• | “Horizon $10.00 Exercise Warrants” are to warrants for Horizon Class A ordinary shares with an exercise price of $10.00, issued in connection with the Exchange; |
• | “Horizon $15.00 Exercise Warrants” are to warrants for Horizon Class A ordinary shares with an exercise price of $15.00, issued in connection with the Exchange; |
• | “Horizon Class A ordinary shares” are to Horizon’s Class A ordinary shares, par value $0.0001 per share; |
• | “Horizon Class B ordinary shares” are to Horizon’s Class B ordinary shares, par value $0.0001 per share; |
• | “Horizon Equityholders” are to Sponsor and any investment vehicles or funds managed or controlled, directly or indirectly, by any of Sponsor’s affiliates; |
• | “Horizon IPO Private Placement Warrants” are to the warrants sold by Horizon as part of the private placement in connection with the IPO; |
• | “Horizon IPO Public Warrants” are to the warrants sold by Horizon as part of the units in the IPO; |
• | “Horizon Warrants” are to the Horizon IPO Public Warrants, Horizon IPO Private Placement Warrants, the Horizon $10.00 Exercise Warrants and the Horizon $15.00 Exercise Warrants; |
• | “Hoya Intermediate Warrants” are warrants issued by Hoya Intermediate to Vivid Seats PubCo and Hoya Topco; |
• | “Intermediate Common Units” means Common Units of Hoya Intermediate; |
• | “IPO” are to Horizon’s initial public offering of units, the base offering of which closed on August 25, 2020; |
• | “IRS” are to the U.S. Internal Revenue Service; |
• | “Lock-up Period” are to the period beginning on the Closing Date and ending on the date that is twelve (12) months following the Closing Date; |
• | “lock-up shares” are to (a) with respect to Sponsor, the shares of Vivid Seats PubCo common stock and warrants exercisable for shares of Vivid Seats PubCo common stock held by Sponsor and its affiliates (other than any such shares acquired in connection with the PIPE Subscription) and (b) with respect to Hoya Topco, any Vivid Seats PubCo common stock and any warrants exercisable for shares of Vivid Seats PubCo common stock held by Hoya Topco and its affiliates; |
• | “Marketplace GOV” are to the total transactional amount of Marketplace segment orders placed on the Vivid Seats platform in a period, inclusive of fees, exclusive of taxes, and net of event cancellations that occurred during that period; |
• | “Merger” are to the merging of Horizon with and into Vivid Seats PubCo, upon which the separate corporate existence of Horizon ceased and Vivid Seats PubCo became the surviving entity; |
• | “Nasdaq” are to The Nasdaq Global Select Market; |
• | “PIPE Investors” are to the qualified institutional buyers and accredited investors, including Sponsor or its affiliates, that purchased shares of our Class A common stock in the PIPE Subscription; |
• | “PIPE Subscription” are to the issuance and sale of shares of our Class A common stock to the PIPE Investors in a private placement that closed concurrently with the Closing; |
• | “Prior Warrant Agreement” are to that certain Warrant Agreement, dated as of August 20, 2020, between Continental Stock Transfer & Trust Company and Horizon; |
• | “Private Equity Owner” are to, collectively, GTCR Fund XI/B LP, GTCR Fund XI/C LP, GTCR Co-Invest XI LP, GTCR Golder Rauner, L.L.C., GTCR Golder Rauner II, L.L.C., GTCR Management XI LLC and GTCR LLC; |
• | “public shareholders” are to the holders of Horizon’s public shares prior to the Closing; |
• | “public shares” are to Horizon Class A ordinary shares sold as part of the units in the IPO (whether they were purchased in the IPO or thereafter in the open market); |
• | “Registration Rights Agreement” are to that certain Amended and Restated Registration Rights Agreement, dated as of October 18, 2021, by and among Vivid Seats PubCo, Sponsor, Hoya Topco and the other holders party thereto; |
• | “Reorganization Transaction” are to a Reorganization Transaction as defined in the Tax Receivable Agreement; |
• | “special dividend” are to the special dividend, in an amount of $0.23 per share as described herein, paid by Vivid Seats on November 2, 2021 to holders of shares of our Class A common stock as of the record date for such special dividend, which holders included, among others, |
• | “Sponsor” are to Horizon Sponsor, LLC, a Delaware limited liability company; |
• | “Sponsor Agreement” are to that certain Sponsor Agreement, dated as of April 21, 2021, by and among Eldridge Industries, LLC, Sponsor, Horizon and Hoya Topco; |
• | “Stockholders’ Agreement” are to that certain Stockholders’ Agreement, dated as of October 18, 2021, by and among Vivid Seats PubCo, Sponsor and Hoya Topco; |
• | “Tax Receivable Agreement” are to that certain Tax Receivable Agreement, dated as of October 18, 2021, by and among Vivid Seats PubCo, Hoya Intermediate, the TRA Holder Representative, Hoya Topco and the other TRA Holders; |
• | “Topco Equityholders” are to (a) Hoya Topco or (b) after the distribution (in the aggregate pursuant to one or more distributions) by Hoya Topco of more than 50% of the voting shares of Vivid Seats PubCo held by Hoya Topco on the Closing Date, (i) GTCR Fund XI/B LP, GTCR Fund XI/C LP, GTCR Co-Invest XI LP, GTCR Golder Rauner, L.L.C., GTCR Golder Rauner II, L.L.C., GTCR Management XI LLC and/or GTCR LLC and (ii) any investment vehicles or funds managed or controlled, directly or indirectly, by or otherwise affiliated with the foregoing entities; |
• | “Total Marketplace orders” are to the volume of Marketplace segment orders placed on the Vivid Seats platform during a period, net of event cancellations occurring during the period; |
• | “Total Resale orders” are to the volume of Resale segment orders sold by the Vivid Seats’ resale team in a period, net of event cancellations that occurred during that period; |
• | “TRA Holder Representative” are to GTCR Management XI, LLC; |
• | “TRA Holders” are to the TRA Holders as defined in the Tax Receivable Agreement; |
• | “Transactions” means the PIPE Subscription and the Business Combination; |
• | “Transaction Agreement” are to the Transaction Agreement, dated as of April 21, 2021, by and among Horizon, Sponsor, Hoya Topco, Hoya Intermediate and Vivid Seats PubCo; |
• | “Trust Account” are to the trust account for the benefit of Horizon, certain of its public shareholders and the underwriter of the IPO; |
• | “Vivid Seats” are to, prior to the consummation of the Business Combination, Hoya Intermediate and its consolidated subsidiaries and, following the consummation of the Business Combination, to Vivid Seats PubCo and its consolidated subsidiaries; |
• | “Vivid Seats PubCo” are to Vivid Seats Inc., a Delaware corporation; |
• | “Vivid Seats PubCo $10.00 Exercise Warrants” are to warrants for our Class A common stock with an exercise price of $10.00, issued in exchange for the Horizon $10.00 Exercise Warrants, with terms consistent with the Form of New Warrant Agreement; |
• | “Vivid Seats PubCo $15.00 Exercise Warrants” are to warrants for our Class A common stock with an exercise price of $10.00, issued in exchange for the Horizon $15.00 Exercise Warrants, with terms consistent with the Form of New Warrant Agreement; |
• | “Vivid Seats PubCo Class B Warrants” are to warrants for our Class B common stock exercisable upon the exercise of Hoya Intermediate Warrants held by Hoya Topco; |
• | “Vivid Seats PubCo common stock” are to our Class A common stock and our Class B common stock, collectively; |
• | “Vivid Seats PubCo Warrants” are to the warrants for our Class A common stock and our Class B common stock; |
• | “Vivid Seats Private Placement IPO Warrants” are to warrants for our Class A common stock, with terms identical to the Horizon IPO Private Placement Warrants; and |
• | “Vivid Seats Public IPO Warrants” are to warrants for our Class A common stock, with terms identical to Horizon IPO Public Warrants. |
• | the COVID-19 pandemic, its duration, its impact on our business, results of operations, financial condition, liquidity, use of our borrowings, business practices, operations, suppliers, third-party service providers, customers, employees, industry, ability to meet future performance obligations, ability to efficiently implement advisable safety precautions; |
• | our ability to raise financing in the future; |
• | our future financial performance; |
• | our success in retaining or recruiting, or changes required in, our officers, key employees or directors; |
• | our ability to pay dividends on our Class A common stock on the terms currently contemplated or at all; and |
• | factors relating to our business, operations and financial performance, including, but not limited to: |
• | the impact of the COVID-19 pandemic on our business and the industries in which we operate; |
• | our ability to compete in the ticketing industry; |
• | our ability to maintain relationships with buyers, sellers and distribution partners; |
• | our ability to continue to improve our platform and maintain and enhance our brand; |
• | the impact of extraordinary events or adverse economic conditions on discretionary consumer and corporate spending or on the supply and demand of live events; |
• | our ability to comply with domestic regulatory regimes; |
• | our ability to successfully defend against litigation; |
• | our ability to maintain the integrity of our information systems and infrastructure, and to mitigate possible cyber security risks; |
• | our ability to generate sufficient cash flows or raise additional capital necessary to fund our operations; and |
• | The COVID-19 pandemic has had, and is likely to continue to have, a material negative impact on our business and operating results. |
• | Our business is dependent on the continued occurrence of large-scale sporting events, concerts and theater shows and on relationships with buyers, sellers and distribution partners and any change in such occurrence or relationships could adversely affect our business. |
• | Changes in Internet search engine algorithms or changes in marketplace rules could have a negative impact on traffic for our sites and ultimately, our business and results of operations. |
• | We face intense competition in the ticketing industry. |
• | Our business is dependent on the willingness of artists, teams and promoters to continue to support the secondary ticket market and any decrease in such support may result in decreased demand for our services. |
• | If we do not continue to maintain and improve our platform and brand or develop successful new solutions and enhancements or improve existing ones, our business will suffer. |
• | We may be adversely affected by the occurrence of extraordinary events or factors affecting concert, sporting and theater events. |
• | We may be unsuccessful in potential future acquisition endeavors. |
• | Due to our business’ seasonality, our financial performance in particular financial periods may not be indicative of, or comparable to, our financial performance in subsequent financial periods. |
• | The failure to retain, motivate or integrate any of our senior management team or other skilled personnel could have an adverse effect on our business, financial condition or results of operations. |
• | The processing, storage, use and disclosure of personal data could give rise to liabilities as a result of governmental regulation, conflicting legal requirements or applications of privacy regulations. |
• | Unfavorable legislative outcomes, or outcomes in legal proceedings in which we may be involved, may adversely affect our business and operating results. |
• | System interruption and the lack of integration and redundancy in our systems and infrastructure may have an adverse impact on our business, financial condition and results of operations. |
• | Cyber security risks, data loss or other breaches of our network security could materially harm our business and results of operations. |
• | We may fail to adequately protect or enforce our intellectual property rights or face potential liability and expense for legal claims alleging that the operation of our business infringes intellectual property rights of third parties. |
• | Our payments system depends on third-party providers. |
• | The agreements governing our indebtedness impose restrictions on us that limit the discretion of management in operating our business. |
• | We depend on the cash flows of our subsidiaries in order to satisfy our obligations, and we may not be able to generate sufficient cash flows or raise the additional capital necessary to fund our liquidity needs. |
• | Our Private Equity Owner controls us, and its interest may conflict with ours or yours in the future. |
• | We are a “controlled company” within the meaning of Nasdaq listing standards. |
• | Our only material asset is our direct and indirect interests in Hoya Intermediate. |
• | The Tax Receivable Agreement requires us to make cash payments to Hoya Topco. |
• | Our ability to pay dividends may be limited by our holding company structure and Delaware law. |
• | the impact of any lingering economic downturn or recession resulting from the pandemic, including without limitation any reduction in discretionary spending or confidence for both buyers and sellers, that would result in a decline in ticket sales and attendance; |
• | a reduction in the profitability of our operations |
• | sub-national borders are closed to travel, which could reduce the demand for our services; |
• | |
• | loss of ticketing sales due to the economic impacts of the pandemic whereby certain venue operators are no longer in operation, reducing the number of events our marketplace can serve; |
• | the inability to pursue expansion opportunities or acquisitions due to capital constraints; |
• | the future availability or increased cost of insurance coverage; and |
• | the incurrence of additional expenses related to compliance, precautions and management |
• | competitors’ offerings that may include more favorable terms or pricing; |
• | technological changes and innovations that we are unable to adopt or are late in adopting that offer more attractive alternatives than we currently offer, which may lead to a loss of ticket sales or lower ticket fees; |
• | other entertainment options or ticket inventory selection and variety that we do not offer; and |
• | increased pricing in the primary ticket marketplace, which could result in reduced profits for secondary ticket sellers and reduced demand for our services. |
• | using a significant portion of our available cash; |
• | issuing equity securities, which would dilute current stockholders’ percentage ownership; |
• | incurring substantial debt; |
• | incurring or assuming contingent liabilities, known or unknown; |
• | incurring amortization expenses related to intangibles; and |
• | incurring large accounting write-offs or impairments. |
• | integrating the operations, financial reporting, technologies and personnel of acquired companies; |
• | scaling of operations, system and infrastructure and achieving synergies to meet the needs of the combines or acquired company; |
• | managing geographically dispersed operations; |
• | the diversion of management’s attention from other business concerns; |
• | the inherent risks in entering markets or lines of business in which we have either limited or no direct experience; |
• | the potential loss of key employees, customers and strategic partners of acquired companies; and |
• | the impact of laws and regulations at the state, federal and international levels when entering new markets or business, which could significantly affect our ability to complete acquisitions and expand our business. |
• | incur additional debt; |
• | pay dividends and make distributions; |
• | make certain investments; |
• | |
• | create liens; |
• | enter into transactions with affiliates; |
• | modify the nature of our business; |
• | transfer and sell assets, including material intellectual property; |
• | enter into agreements prohibiting our ability to grant liens in favor of our senior secured creditors; |
• | amend or modify the terms of any junior financing arrangements; |
• | amend our organizational documents; and |
• | merge or consolidate. |
• | making it more difficult for us to satisfy our obligations; |
• | increasing our vulnerability to adverse economic, regulatory and industry conditions; |
• | limiting our ability to obtain additional financing for future working capital, capital expenditures, acquisitions and other purposes; |
• | requiring us to dedicate a substantial portion of our cash flow from operations to fund payments on our debt, thereby reducing funds available for operations and other purposes; |
• | limiting our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate; |
• | making us more vulnerable to increases in interest rates; and |
• | placing us at a competitive disadvantage compared to our competitors that have less debt. |
• | general economic and capital market conditions, including as a result of the COVID-19 pandemic; |
• | the availability of credit from banks or other lenders; |
• | investor confidence in us; and |
• | our results of operations. |
• | develop and enhance our platform and solutions; |
• | continue to invest in our technology development and marketing organizations; |
• | hire, train and retain employees; |
• | respond to competitive pressures or unanticipated working capital requirements; or |
• | pursue acquisition opportunities. |
• | existing tax basis in certain assets of Hoya Intermediate and certain of its direct or indirect subsidiaries, including assets that will eventually be subject to depreciation or amortization, once placed in service; |
• | tax basis adjustments resulting from taxable exchanges of Intermediate Common Units (including any such adjustments resulting from certain payments made by us under the Tax Receivable Agreement) acquired by us from a TRA Holder pursuant to the terms of the Second Amended and Restated Limited Liability Company Agreement of Hoya Intermediate (the “Second A&R LLCA”); |
• | certain tax attributes of Blocker Corporations holding Intermediate Common Units that are acquired directly or indirectly by us pursuant to a Reorganization Transaction; |
• | certain tax benefits realized by us as a result of certain U.S. federal income tax allocations of taxable income or gain away from us to other members of Hoya Intermediate and deductions or losses to us and away from other members of Hoya Intermediate, in each case, as a result of the Business Combination; and |
• | tax deductions in respect of portions of certain payments made under the Tax Receivable Agreement. |
• | it is an “orthodox” investment company because it is or holds itself out as being engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting or trading in securities; or |
• | it is an inadvertent investment company because, absent an applicable exemption, it owns or proposes to acquire investment securities having a value exceeding 40% of the value of its total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis. |
• | the realization of any of the risk factors presented in this prospectus; |
• | difficult global market and economic conditions; |
• | loss of investor confidence in the global financial markets and investing in general; |
• | adverse market reaction to indebtedness we may incur, securities we may grant under our 2021 Plan or otherwise, or any other securities we may issue in the future, including shares of our Class A common stock; |
• | unanticipated variations in our quarterly operating results or dividends; |
• | failure to meet securities analysts’ earnings estimates; |
• | publication of negative or inaccurate research reports about us or the live events or ticketing industry or the failure of securities analysts to provide adequate coverage of our Class A common stock in the future; |
• | changes in market valuations of similar companies; |
• | speculation in the press or investment community about our business; |
• | additional or unexpected changes or proposed changes in laws or regulations or differing interpretations thereof affecting our business or enforcement of these laws and regulations, or announcements relating to these matters; and |
• | increases in compliance or enforcement inquiries and investigations by regulatory authorities. |
• | not being required to have our independent registered public accounting firm audit our internal control over financial reporting under Section 404 of the Sarbanes-Oxley Act; |
• | reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements; and |
• | exemptions from the requirements of holding a nonbinding advisory vote on executive compensation or golden parachute payments not previously approved. |
• | Our status as an emerging growth company will end as soon as any of the following takes occurs: |
• | the last day of the fiscal year in which we have more than $1.07 billion in annual revenue; |
• | the date we qualify as a “large accelerated filer,” with at least $700 million of equity securities held by non-affiliates; |
• | the date on which we have issued, in any three-year period, more than $1.0 billion in non-convertible debt securities; or |
• | December 31, 2026 |
• | the sole ability of directors to fill a vacancy on the board of directors; |
• | advance notice requirements for stockholder proposals and director nominations; |
• | after we no longer qualify as a “controlled company” under applicable Nasdaq listing rules, provisions limiting stockholders’ ability (i) to call special meetings of stockholders, (ii) to require extraordinary general meetings of stockholders to be called and (iii) to take action by written consent; |
• | the ability of the board of directors to designate the terms of and issue new series of preferred stock without stockholder approval, which could be used, among other things, to institute a rights plan that would have the effect of significantly diluting the stock ownership of a potential hostile acquirer, likely preventing acquisitions that have not been approved by our governing body; |
• | the division of the board of directors into three classes, with each class serving staggered three year terms; and |
• | the lack of cumulative voting for the election of directors. |
• | general economic and business conditions; |
• | our strategic plans and prospects; |
• | our business and investment opportunities; |
• | our financial condition and operating results, including our cash position, net income and realizations on investments made by its investment funds; |
• | working capital requirements and anticipated cash needs; |
• | contractual restrictions and obligations, including payment obligations pursuant to the Tax Receivable Agreement and restrictions pursuant to any credit facility; and |
• | legal, tax and regulatory restrictions. |
• | Payment of $13.6 million in deferred underwriting commissions associated with Horizon’s initial public offering; |
• | The Crescent Redemption; |
• | Reduction of long-term debt of Hoya Intermediate and its subsidiaries; and |
• | Payment of all advisory fees, transaction fees and expenses of Horizon and Hoya Topco. |
Pro Forma Combined |
||||||||
Number of |
% |
|||||||
Shares |
Ownership |
|||||||
Hoya Topco |
118,200,000 | 60.6 | % | |||||
Horizon Public shareholders |
13,881,260 | 7.1 | % | |||||
Shares held by Horizon Sponsor and other holders of founder shares (1) |
59,557,173 | 30.5 | % | |||||
PIPE Investors (2) |
3,510,000 | 1.8 | % | |||||
|
|
|
|
|||||
Total |
195,148,433 | 100 | % | |||||
|
|
|
|
(1) |
Includes shares acquired by Horizon Sponsor, or its affiliates, as part of the PIPE Subscription. Horizon Sponsor, or its affiliates, acquired 44,017,173 shares under the PIPE Subscription. |
(2) |
Excludes shares acquired by Horizon Sponsor, or its affiliates, as part of the PIPE Subscription. |
• | Horizon IPO Public Warrants and Horizon IPO Private Placement Warrants exchanged for Vivid Seats Public IPO Warrants and Vivid Seats Private Placement IPO Warrants, respectively – |
• | Horizon $10.00 Exercise Warrants and Horizon $15.00 Exercise Warrants (collectively, the “Exercise Warrants”) exchanged for Vivid Seats PubCo $10.00 Exercise Warrants and Vivid Seats PubCo $15.00 Exercise Warrants, respectively – |
• | Hoya Intermediate Warrants issued to Vivid Seats PubCo – |
• | Hoya Intermediate Warrants issued to Hoya Topco - |
• | Vivid Seats PubCo Class B Warrants issued to Hoya Topco - |
• | existing tax basis in certain assets of Hoya Intermediate and certain of its direct or indirect subsidiaries, including assets that will eventually be subject to depreciation or amortization, once placed in service; |
• | tax basis adjustments resulting from taxable exchanges of Intermediate Common Units (including any such adjustments resulting from certain payments made by Vivid Seats PubCo under the Tax Receivable Agreement) acquired by Vivid Seats PubCo from a TRA Holder pursuant to the terms of the Second Amended and Restated Limited Liability Company Agreement of Hoya Intermediate (“Second A&R LLCA”); |
• | certain tax attributes of blocker corporations holding Intermediate Common Units that are acquired directly or indirectly by Vivid Seats PubCo pursuant to a reorganization transaction; |
• | certain tax benefits realized by Vivid Seats PubCo as a result of certain U.S. federal income tax allocations of taxable income or gain away from Vivid Seats PubCo and to other members of Hoya Intermediate and deductions or losses to Vivid Seats PubCo and away from other members of Hoya Intermediate, in each case as a result of the Business Combination; and |
• | tax deductions in respect of portions of certain payments made under the Tax Receivable Agreement. |
Hoya Intermediate, LLC (Historical) |
Horizon Acquisition Corp. (Historical) |
Transaction Accounting Adjustments |
PIPE Subscription Adjustments |
Pro Forma Balance Sheet |
||||||||||||||||
Current assets: |
||||||||||||||||||||
Cash and cash equivalents |
$ | 488,467 | $ | 18,015 | $ | (234,489 | )(c) | $ | 475,172 | (e) | $ | 486,975 | ||||||||
293,836 | (f) | |||||||||||||||||||
(13,614 | )(g) | |||||||||||||||||||
(40,307 | )(h) | |||||||||||||||||||
(482,407 | )(i) | |||||||||||||||||||
(17,698 | )(l) | |||||||||||||||||||
Accounts receivable - net |
54,034 | 54,034 | ||||||||||||||||||
Inventory - net |
17,122 | 17,122 | ||||||||||||||||||
Prepaid expenses and other current assets |
96,760 | 218 | (5,148 | )(h) | 91,830 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
656,383 |
18,233 |
(499,827 |
) |
475,172 |
649,961 |
||||||||||||||
Property and equipment - net |
664 | 664 | ||||||||||||||||||
Intangible assets - net |
72,102 | 72,102 | ||||||||||||||||||
Goodwill |
683,327 | 683,327 | ||||||||||||||||||
Investments held in Trust Account |
544,027 | (250,191 | )(a) | — | ||||||||||||||||
(293,836 | )(f) | |||||||||||||||||||
Deferred tax assets |
— | (j) | — | |||||||||||||||||
Other non-current assets |
579 | 579 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
1,413,055 |
562,260 |
(1,043,854 |
) |
475,172 |
1,406,633 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Current liabilities: |
||||||||||||||||||||
Accounts payable |
206,250 | 132 | (9,803 | )(h) | 196,579 | |||||||||||||||
Accrued expenses and other current liabilities |
340,127 | 2,976 | (174 | )(i) | 342,929 | |||||||||||||||
Deferred revenue |
20,523 | 20,523 | ||||||||||||||||||
Current maturities of long-term debt - net |
6,412 | (1,567 | )(i) | 4,845 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
573,312 |
3,108 |
(11,544 |
) |
— |
564,876 |
||||||||||||||
Long-term debt - net |
897,855 | (444,661 | )(i) | 453,194 | ||||||||||||||||
Other liabilities |
602 | 602 | ||||||||||||||||||
Deferred underwriting commissions |
13,614 | (13,614 | )(g) | — | ||||||||||||||||
Derivative warrant liabilities |
41,909 | (41,909 | )(a) | 35,220 | ||||||||||||||||
35,220 | (d) | |||||||||||||||||||
Tax receivable agreement liability |
— | (k) | — | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total long-term liabilities |
898,457 |
55,523 |
(464,964 |
) |
— |
489,016 |
||||||||||||||
Commitments and contingencies |
||||||||||||||||||||
Redeemable Preferred Units |
||||||||||||||||||||
Redeemable Senior Preferred Units - $0 par value; 100 units authorized, issued, and outstanding at September 30, 2021 (aggregate involuntary liquidation preference of $234,489 at September 30, 2021) |
234,489 | (234,489 | )(c) | — | ||||||||||||||||
Redeemable Preferred Units - $0 par value; 100 units authorized, issued, and outstanding at September 30, 2021 |
9,939 | (9,939 | )(b) | — | ||||||||||||||||
Class A ordinary shares; 54,398,433 shares subject to possible redemption at $10.00 per share |
543,984 | (543,984 | )(a) | — | ||||||||||||||||
Non-controlling interest |
213,653 | (m) | 213,653 | |||||||||||||||||
Members’ equity (deficit): |
||||||||||||||||||||
Common Units - $0 par value; unlimited authorized, 100 units issued and outstanding at June 30, 2021 |
— | |||||||||||||||||||
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding |
— | |||||||||||||||||||
Class A ordinary shares, $0.0001 par value; 400,000,000 shares authorized; none issued and outstanding (excluding shares subject to possible redemption) |
— | — | (a) | — | ||||||||||||||||
Class B ordinary shares, $0.0001 par value; 40,000,000 shares authorized; 13,599,608 shares issued and outstanding |
1 | (1 | )(a) | — | ||||||||||||||||
Class A common stock |
3 | (a) | 5 | (e) | 8 | |||||||||||||||
Class B common stock |
12 | (b) | 12 | |||||||||||||||||
Preferred stock - None outstanding |
— | — | ||||||||||||||||||
Additional paid-in capital |
742,986 | — | 295,344 | (a) | 475,167 | (e) | 1,223,922 | |||||||||||||
9,927 | (b) | |||||||||||||||||||
(35,220 | )(d) | |||||||||||||||||||
(32,931 | )(h) | |||||||||||||||||||
(17,698 | )(l) | |||||||||||||||||||
(213,653 | )(m) | |||||||||||||||||||
Accumulated deficit |
(1,046,128 | ) | (40,356 | ) | 40,356 | (a) | (1,084,854 | ) | ||||||||||||
(2,721 | )(h) | |||||||||||||||||||
(36,005 | )(i) | |||||||||||||||||||
Total members’/stockholders’ equity (deficit) |
(303,142 |
) |
(40,355 |
) |
7,413 |
475,172 |
139,088 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities, redeemable preferred units, non-controlling interests and members’/stockholders’ equity (deficit) |
$ |
1,413,055 |
$ |
562,260 |
$ |
(1,043,854 |
) |
$ |
475,172 |
$ |
1,406,633 |
|||||||||
|
|
|
|
|
|
|
|
|
|
Hoya Intermediate, LLC (Historical) |
Horizon Acquisition Corp. (Historical) |
Transaction Accounting Adjustments |
Pro Forma Statement of Operations |
|||||||||||||
Revenues |
$ | 279,150 | $ | $ | — | $ | 279,150 | |||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
54,386 | — | 54,386 | |||||||||||||
Marketing and selling |
104,748 | — | 104,748 | |||||||||||||
General and administrative |
87,486 | 3,211 | (11,430 | )(bb) | 79,267 | |||||||||||
Depreciation and amortization |
1,506 | — | 1,506 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from operations |
31,024 |
(3,211 |
) |
11,430 |
39,243 |
|||||||||||
Other income |
25,000 | (gg) | — | 25,000 | ||||||||||||
Interest expense - net |
(50,477 | ) | 7 | 34,985 | (dd) | (15,485 | ) | |||||||||
Net gain from investments held in Trust Account |
— | 24 | (24 | )(aa) | — | |||||||||||
Change in fair value of warrant liabilities |
(6,163 | ) | 7,393 | (cc) | 1,230 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss) income before income taxes |
(19,453 |
) |
15,657 |
53,784 |
49,988 |
|||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income taxes |
— | (7,500 | )(gg) | — | (ee) | (7,500 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss) income |
(19,453 |
) |
8,157 |
53,784 |
42,488 |
|||||||||||
Less: Net (loss) income attributable to non-controlling interests in subsidiaries |
25,735 | (ff) | 25,735 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss) income attributable to Vivid Seats PubCo |
$ |
(19,453 |
) |
$ |
8,157 |
$ |
28,049 |
$ |
16,753 |
|||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per unit attributable to Common Unit holders, basic and diluted |
$ | (356,540 | ) | |||||||||||||
Weighted average Common Units outstanding, basic and diluted |
100 | |||||||||||||||
Basic and diluted weighted average shares outstanding of Class A ordinary shares |
54,398,433 | 76,948,433 | (hh) | |||||||||||||
Basic and diluted net income per share, Class A ordinary shares |
$ | 0.32 | $ | 0.22 | (hh) | |||||||||||
Basic and diluted weighted average shares outstanding of Class B ordinary shares |
13,599,608 | |||||||||||||||
Basic and diluted net loss per share, Class B ordinary shares |
$ | (0.69 | ) |
Hoya Intermediate, LLC (Historical) |
Horizon Acquisition Corp. (Historical) |
Transaction Accounting Adjustments |
Pro Forma Statement of Operations |
|||||||||||||
Revenues |
$ | 35,077 | $ | $ | — | $ | 35,077 | |||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
24,690 | — | 24,690 | |||||||||||||
Marketing and selling |
38,121 | — | 38,121 | |||||||||||||
General and administrative |
66,199 | 538 | 14,150 | (bb) | 80,887 | |||||||||||
Depreciation and amortization |
48,247 | — | 48,247 | |||||||||||||
Impairment charges |
573,838 | — | 573,838 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from operations |
(716,018 |
) |
(538 |
) |
(14,150 |
) |
(730,706 |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Other income (expense) |
||||||||||||||||
Interest expense - |
(57,482 | ) | 36,608 | (dd) | (20,874 | ) | ||||||||||
Loss on extinguishment of debt |
(685 | ) | (57,630 | )(dd) | (58,315 | ) | ||||||||||
Net gain from investments held in Trust Account |
— | 18 | (18 | )(aa) | — | |||||||||||
Financing cost - derivative warrant liabilities |
(579 | ) | (579 | ) | ||||||||||||
Change in fair value of warrant liabilities |
(16,517 | ) | 15,497 | (cc) | (1,020 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before income taxes |
(774,185 |
) |
(17,616 |
) |
(19,693 |
) |
(811,494 |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income taxes |
— | (ee) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
(774,185 |
) |
(17,616 |
) |
(19,693 |
) |
(811,494 |
) | ||||||||
Less: Net loss attributable to non-controlling interests in subsidiaries |
(491,516 | )(ff) | (491,516 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss attributable to Vivid Seats PubCo |
$ |
(774,185 |
) |
$ |
(17,616 |
) |
$ |
471,823 |
$ |
(319,978 |
) | |||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per unit attributable to Common Unit holders, basic and diluted |
(7,953,192 | ) | ||||||||||||||
Weighted average Common Units outstanding, basic and diluted |
$ | 100 | ||||||||||||||
Basic and diluted weighted average shares outstanding of Class A ordinary shares |
54,364,337 | 76,948,433 | (hh) | |||||||||||||
Basic and diluted net income per share, Class A ordinary shares |
$ | — | $ | (4.16 | )(hh) | |||||||||||
Basic and diluted weighted average shares outstanding of Class B ordinary shares |
13,269,125 | |||||||||||||||
Basic and diluted net loss per share, Class B ordinary shares |
$ | (1.33 | ) |
• | Following the Transactions, the business affairs of Hoya Intermediate are controlled by a board of managers. The Hoya Intermediate board of managers consist of two individuals, one of which is designated by Vivid Seats PubCo and one of which is designated by Hoya Topco. For each matter presented to the board of managers of Hoya Intermediate, the Vivid Seats PubCo designee will be entitled to two (2) votes and the Hoya Topco designee will be entitled to one (1) vote. Accordingly, Hoya Topco’s ability to influence the operations of Hoya Intermediate following the Closing will be by virtue of its ownership of Vivid Seats PubCo common stock; |
• | The pre-combination controlling equityholder of Hoya Intermediate holds the majority of voting rights in Vivid Seats PubCo; |
• | The pre-combination controlling equityholder of Hoya Intermediate holds the right to appoint the majority of the directors on the board of directors of Vivid Seats PubCo; |
• | Operations of Hoya Intermediate comprise the ongoing operations of Vivid Seats PubCo going forward; and |
• | Hoya Intermediate is significantly larger than Horizon in terms of revenue, total assets (excluding cash) and employees. |
Nine months ended September 30, 2021 |
||||
Pro forma net income |
$ | 42,488 | ||
|
|
|||
Noncontrolling interest percentage |
60.6 | % | ||
Noncontrolling interest pro forma adjustment |
25,735 | |||
|
|
|||
Net income attributable to Vivid Seats PubCo |
$ | 16,753 | ||
|
|
|||
Year ended December 31, 2020 |
||||
Pro forma net loss |
$ | (811,494 | ) | |
Noncontrolling interest percentage |
60.6 | % | ||
Noncontrolling interest pro forma adjustment |
(491,516 | ) | ||
|
|
|||
Net loss attributable to Vivid Seats PubCo |
$ | (319,978 | ) | |
|
|
Shares held by Horizon Public shareholders |
13,881,260 | |||
Shares held by Sponsor and other holders of founder shares |
15,550,000 | |||
PIPE Investors |
47,517,173 | |||
|
|
|||
Pro forma Class A Ordinary Shares outstanding (1) |
76,948,433 | |||
|
|
|||
Nine months ended September 30, 2021 |
||||
Pro forma net income attributable to Vivid Seats PubCo |
16,753 | |||
Weighted average Common Stock outstanding, basic and diluted |
76,948,433 | |||
|
|
|||
Net income per share of Common Stock, basic and diluted |
$ | 0.22 | ||
|
|
|||
Year ended December 31, 2020 |
||||
Pro forma net loss attributable to Vivid Seats PubCo |
(319,978 | ) | ||
Weighted average Common Stock outstanding, basic and diluted |
76,948,433 | |||
|
|
|||
Net loss per share of Common Stock, basic and diluted |
$ | (4.16 | ) | |
|
|
(1) |
Excludes Class B common stock as these shares do not participate in earnings |
Years Ended December 31, |
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2019 |
2020 |
2020 |
2021 |
2020 |
2021 |
|||||||||||||||||||
Marketplace GOV (1) |
$ | 2,279,773 | $ | 347,259 | $ | (30,778 | ) | $ | 713,062 | $ | 309,308 | $ | 1,522,625 | |||||||||||
Total Marketplace orders (2) |
7,185 | 1,066 | (72 | ) | 2,354 | 988 | 4,360 | |||||||||||||||||
Total Resale orders (3) |
303 | 49 | (3 | ) | 73 | 42 | 121 | |||||||||||||||||
Adjusted EBITDA (4) |
$ | 119,172 | $ | (80,204 | ) | $ | (19,549 | ) | $ | 41,965 | $ | (66,685 | ) | $ | 82,347 |
(1) | Marketplace GOV represents the total transactional amount of Marketplace segment orders placed on our platform in a period, inclusive of fees, exclusive of taxes, and net of event cancellations that occurred during that period. Marketplace GOV was negatively impacted by event cancellations in the amount of $22.2 million during the year ended December 31, 2019 and $216.0 million during the year ended December 31, 2020. Marketplace GOV was negatively impacted by event cancellations in the amount of $52.7 million during the three months ended September 30, 2020 and $37.8 million during the three months ended September 30, 2021. Marketplace GOV was negatively impacted by event cancellations in the amount of $197.1 million during the nine months ended September 30, 2020 and $74.8 million during the nine months ended September 30, 2021. |
(2) | Total Marketplace orders represents the volume of Marketplace segment orders placed on our platform during a period, net of event cancellations that occurred during that period. During the year ended December 31, 2019, our Marketplace segment experienced 54,961 event cancellations, compared to 549,085 event cancellations during the year ended December 31, 2020. During the three months ended September 30, 2020, our Marketplace segment experienced 117,290 event cancellations, compared to 85,593 event cancellations during the three months ended September 30, 2021. During the nine months ended September 30, 2020, our Marketplace segment experienced 508,994 event cancellations, compared to 185,687 event cancellations during the three months ended September 30, 2021. |
(3) | Total Resale orders represents the volume of Resale segment orders sold by our Resale team in a period, net of event cancellations that occurred during that period. During the year ended December 31, 2019, our Resale segment experienced 1,517 event cancellations, compared to 20,644 event cancellations during the year ended December 31, 2020. During the three months ended September 30, 2020, our Resale segment experienced 5,965 event cancellations, compared to 2,592 event cancellations during the three months ended September 30, 2021. During the nine months ended September 30, 2020, our Resale segment experienced 19,929 event cancellations, compared to 4,505 event cancellations during the nine months ended September 30, 2021. |
(4) | Adjusted EBITDA is not a measure defined under GAAP. We believe Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our results of operations, as well as provides a useful measure for period-to-period |
Years Ended December 31, |
Three Months Ended |
Ended September 30 |
||||||||||||||||||||||
2019 |
2020 |
2020 |
2021 |
2020 |
2021 |
|||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||
Net loss |
$ | (53,848 | ) | $ | (774,185 | ) | $ | (40,216 | ) | $ | (1,847 | ) | $ | (740,828 | ) | $ | (19,453 | ) | ||||||
Interest expense — net |
41,497 | 57,482 | 18,310 | 17,319 | 41,076 | 50,477 | ||||||||||||||||||
Depreciation and amortization |
93,078 | 48,247 | 80 | 711 | 48,057 | 1,506 | ||||||||||||||||||
Sales tax liability (1) |
10,045 | 6,772 | 488 | 21,574 | 4,959 | 34,561 | ||||||||||||||||||
Transaction costs (2) |
8,857 | 359 | — | 1,428 | 359 | 8,837 | ||||||||||||||||||
Equity-based compensation(3) |
5,174 | 4,287 | 1,099 | 1,197 | 3,475 | 3,471 | ||||||||||||||||||
Senior management transition costs (4) |
2,706 | — | — | — | — | — | ||||||||||||||||||
Loss on extinguishment of debt (5) |
2,414 | 685 | — | — | 685 | — | ||||||||||||||||||
Litigation, settlements and related costs (6) |
2,256 | 1,347 | 492 | 1,583 | 837 | 2,662 | ||||||||||||||||||
Change to annual bonus program (7) |
2,810 | — | — | — | — | — | ||||||||||||||||||
Customer loyalty program stand-up costs(8) |
3,223 | — | — | — | — | — | ||||||||||||||||||
Impairment charges (9) |
— | 573,838 | — | — | 573,838 | — | ||||||||||||||||||
Loss on asset disposals (10) |
960 | 169 | — | — | 169 | — | ||||||||||||||||||
Severance related to COVID-19 (11) |
— | 795 | 198 | — | 688 | 286 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Adjusted EBITDA |
$ | 119,172 | $ | (80,204 | ) | $ | (19,549 | ) | $ | 41,965 | $ | (66,685 | ) | $ | 82,347 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | These expenses relate to sales tax liabilities incurred during the periods presented. We incur sales tax expenses in jurisdictions where we expect to remit sales tax payments. We are in the process of upgrading our IT infrastructure to enable us to collect sales tax from ticket buyers going forward. |
(2) | Transaction costs incurred during the years ended December 31, 2019 and 2020 and during the three and nine months ended September 30, 2020 and 2021 consist primarily of transaction and transition related fees and expenses incurred in relation to completed and attempted acquisitions. During 2019, Vivid Seats completed the acquisition of Fanxchange, in addition to pursuing an attempted acquisition that was ultimately abandoned. Acquisition-related transaction costs consist of legal, accounting, tax and other professional fees, as well as personnel-related costs, which consist of severance and retention bonuses. Transition costsacquisition-related costs to be representative of normal, recurring, cash operating expenses. |
(3) | We incur equity-based compensation expenses, which we do |
(4) | During 2019, we incurred costs associated with the transition to our |
(5) | Losses incurred in 2019 related to the repayment of our |
(6) | These expenses relate to external legal costs and settlement costs incurred, which were unrelated to our |
(7) | We |
(8) | During August 2019, we stand-up costs related to the commencement of the program. These stand-up costs consist primarily of customer incentives and marketing costs, which are not expected to reoccur. |
(9) | During 2020, COVID-19 pandemic. The impairment charges resulted in a reduction in the carrying values of indefinite-lived trademark, definite-lived intangible assets, and other long-lived assets. See our audited financial statements included elsewhere in this prospectus for additional information. |
(10) | During 2019 and 2020, |
(11) | These charges relate to severance costs resulting from significant reductions in employee headcount during 2020 due to the effects of the COVID-19 pandemic. |
Three Months Ended |
September 30, |
|||||||||||||||||||||||||||||||
2020 |
2021 |
Change |
% Change |
2020 |
2021 |
Change |
% Change |
|||||||||||||||||||||||||
Revenues |
$ | (7,082 | ) | $ | 139,538 | $ | 146,620 | 2,070 | % | $ | 33,682 | $ | 279,150 | $ | 245,468 | 729 | % | |||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
379 | 30,475 | 30,096 | 7941 | % | 22,310 | 54,386 | 32,076 | 144 | % | ||||||||||||||||||||||
Marketing and selling |
1,511 | 50,371 | 48,860 | 3234 | % | 35,092 | 104,748 | 69,656 | 198 | % | ||||||||||||||||||||||
General and administrative |
12,854 | 42,509 | 29,655 | 231 | % | 53,452 | 87,486 | 34,034 | 64 | % | ||||||||||||||||||||||
Depreciation and amortization |
80 | 711 | 631 | 789 | % | 48,057 | 1,506 | (46,551 | ) | (97 | )% | |||||||||||||||||||||
Impairment charges |
— | — | — | — | % | 573,838 | — | (573,838 | ) | (100 | )% | |||||||||||||||||||||
Income (loss) from operations |
$ |
(21,906 |
) |
$ |
15,472 |
$ |
37,378 |
171 |
% |
$ |
(699,067 |
) |
$ |
31,024 |
$ |
730,091 |
104 |
% | ||||||||||||||
Other expenses |
||||||||||||||||||||||||||||||||
Interest expense – net |
18,310 | 17,319 | (991 | ) | (5 | )% | 41,076 | 50,477 | 9,401 | 23 | % | |||||||||||||||||||||
Loss on extinguishment of debt |
— | — | — | — | % | 685 | — | (685 | ) | (100 | )% | |||||||||||||||||||||
Net loss |
$ |
(40,216 |
) |
$ |
(1,847 |
) |
$ |
38,369 |
95 |
% |
$ |
(740,828 |
) |
$ |
(19,453 |
) |
$ |
721,375 |
97 |
% |
Three Months Ended September 30, |
September 30, |
|||||||||||||||||||||||||||||||
2020 |
2021 |
Change |
% Change |
2020 |
2021 |
Change |
% Change |
|||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||
Marketplace |
$ | (5,832 | ) | $ | 120,465 | $ | 126,297 | 2,166 | % | $ | 23,111 | $ | 247,106 | $ | 223,995 | 969 | % | |||||||||||||||
Resale |
(1,250 | ) | 19,073 | 20,323 | 1,626 | % | 10,571 | 32,044 | 21,473 | 203 | % | |||||||||||||||||||||
Total revenues |
$ |
(7,082 |
) |
$ |
139,538 |
$ |
146,620 |
2,070 |
% |
$ |
33,682 |
$ |
279,150 |
$ |
245,468 |
729 |
% |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||||||||||||
2020 |
2021 |
Change |
% Change |
2020 |
2021 |
Change |
% Change |
|||||||||||||||||||||||||
Revenues: |
| |||||||||||||||||||||||||||||||
Concerts |
$ | (3,455 | ) | $ | 55,343 | $ | 58,798 | 1,702 | % | $ | 20,769 | $ | 112,200 | $ | 91,431 | 440 | % | |||||||||||||||
Sports |
(1,565 | ) | 53,485 | 55,050 | 3,518 | % | (1,636 | ) | 115,628 | 117,264 | 7,168 | % | ||||||||||||||||||||
Theater |
(828 | ) | 11,131 | 11,959 | 1,444 | % | 3,742 | 18,429 | 14,687 | 392 | % | |||||||||||||||||||||
Other |
16 | 506 | 490 | 3,063 | % | 236 | 849 | 613 | 260 | % | ||||||||||||||||||||||
Total Marketplace revenues |
$ |
(5,832 |
) |
$ |
120,465 |
$ |
126,297 |
2,166 |
% |
$ |
23,111 |
$ |
247,106 |
$ |
223,995 |
969 |
% |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||||||||||||
2020 |
2021 |
Change |
% Change |
2020 |
2021 |
Change |
% Change |
|||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||
Owned Properties |
$ | (2,519 | ) | $ | 96,169 | $ | 98,688 | 3,918 | % | $ | 21,601 | $ | 198,900 | $ | 177,299 | 821 | % | |||||||||||||||
Private Label |
(3,313 | ) | 24,296 | 27,609 | 833 | % | 1,510 | 48,206 | 46,696 | 3,092 | % | |||||||||||||||||||||
Total Marketplace revenues |
$ |
(5,832 |
) |
$ |
120,465 |
$ |
126,297 |
2,166 |
% |
$ |
23,111 |
$ |
247,106 |
$ |
223,995 |
969 |
% |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||||||||||||
2020 |
2021 |
Change |
% Change |
2020 |
2021 |
Change |
% Change |
|||||||||||||||||||||||||
Cost of revenues: |
||||||||||||||||||||||||||||||||
Marketplace |
$ | 949 | $ | 15,694 | $ | 14,745 | 1,554 | % | $ | 12,497 | $ | 32,101 | $ | 19,604 | 157 | % | ||||||||||||||||
Resale |
(570 | ) | 14,781 | 15,351 | 2,693 | % | 9,813 | 22,285 | 12,472 | 127 | % | |||||||||||||||||||||
Total cost of revenues |
$ |
379 |
$ |
30,475 |
$ |
30,096 |
7,941 |
% |
$ |
22,310 |
$ |
54,386 |
$ |
32,076 |
144 |
% |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||||||||||||
2020 |
2021 |
Change |
% Change |
2020 |
2021 |
Change |
% Change |
|||||||||||||||||||||||||
Marketing and selling: |
||||||||||||||||||||||||||||||||
Online |
$ | 1,144 | $ | 48,711 | $ | 47,567 | 4,158 | % | $ | 31,064 | $ | 101,595 | $ | 70,531 | 227 | % | ||||||||||||||||
Offline |
367 | 1,660 | 1,293 | 352 | % | 4,028 | 3,153 | (875 | ) | (22 | )% | |||||||||||||||||||||
Total marketing and selling |
$ |
1,511 |
$ |
50,371 |
$ |
48,860 |
3,234 |
% |
$ |
35,092 |
$ |
104,748 |
$ |
69,656 |
198 |
% |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||||||||||||
2020 |
2021 |
Change |
% Change |
2020 |
2021 |
Change |
% Change |
|||||||||||||||||||||||||
General and administrative: |
||||||||||||||||||||||||||||||||
Personnel expenses |
$ | 7,642 | $ | 12,549 | $ | 4,907 | 64 | % | $ | 30,812 | $ | 28,822 | $ | (1,990 | ) | (6 | )% | |||||||||||||||
Sales tax expense |
523 | 22,075 | 21,552 | 4,121 | % | 5,243 | 35,520 | 30,277 | 577 | % | ||||||||||||||||||||||
Other |
4,689 | 7,885 | 3,196 | 68 | % | 17,397 | 23,144 | 5,747 | 33 | % | ||||||||||||||||||||||
Total general and administrative |
$ |
12,854 |
$ |
42,509 |
$ |
29,655 |
231 |
% |
$ |
53,452 |
$ |
87,486 |
$ |
34,034 |
64 |
% |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||||||||||||
2020 |
2021 |
Change |
% Change |
2020 |
2021 |
Change |
% Change |
|||||||||||||||||||||||||
Other expenses |
||||||||||||||||||||||||||||||||
Interest expense - net |
$ | 18,310 | $ | 17,319 | $ | (991 | ) | (5 | )% | $ | 41,076 | $ | 50,477 | $ | 9,401 | 23 | % | |||||||||||||||
Loss on extinguishment of debt |
— | — | — | — | % | 685 | — | (685 | ) | (100 | )% | |||||||||||||||||||||
Total other expenses |
$ |
18,310 |
$ |
17,319 |
$ |
(991 |
) |
(5 |
)% |
$ |
41,761 |
$ |
50,477 |
$ |
8,716 |
21 |
% |
Years Ended December 31, |
||||||||
2019 |
2020 |
|||||||
Revenues |
$ | 468,925 | $ | 35,077 | ||||
Costs and expenses: |
||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
106,003 | 24,690 | ||||||
Marketing and selling |
178,446 | 38,121 | ||||||
General and administrative |
101,335 | 66,199 | ||||||
Depreciation and amortization |
93,078 | 48,247 | ||||||
Impairment charges |
— | 573,838 | ||||||
|
|
|
|
|||||
Loss from operations |
$ |
(9,937 |
) |
$ |
(716,018 |
) | ||
|
|
|
|
|||||
Other expenses |
||||||||
Interest expense — net |
41,497 | 57,482 | ||||||
Loss on extinguishment of debt |
2,414 | 685 | ||||||
|
|
|
|
|||||
Net loss |
$ |
(53,848 |
) |
$ |
(774,185 |
) | ||
|
|
|
|
Years Ended December 31, |
||||||||
2019 |
2020 |
|||||||
Revenues |
100 | % | 100 | % | ||||
Costs and expenses: |
||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
23 | 70 | ||||||
Marketing and selling |
38 | 109 | ||||||
General and administrative |
21 | 189 | ||||||
Depreciation and amortization |
20 | 138 | ||||||
Impairment charges |
— | 1,635 | ||||||
|
|
|
|
|||||
Loss from operations |
(2 |
) |
(2,041 |
) | ||||
|
|
|
|
|||||
Other expenses |
||||||||
Interest expense — net |
9 | 164 | ||||||
Loss on extinguishment of debt |
— | 2 | ||||||
|
|
|
|
|||||
Net loss |
(11 |
)% |
(2,207 |
)% | ||||
|
|
|
|
Years Ended December 31, |
||||||||||||||||
2019 |
2020 |
Change |
% Change |
|||||||||||||
Revenues: |
||||||||||||||||
Marketplace |
$ | 403,645 | $ | 23,281 | $ | (380,364 | ) | (94 | )% | |||||||
Resale |
65,280 | 11,796 | (53,484 | ) | (82 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
$ |
468,925 |
$ |
35,077 |
$ |
(433,848 |
) |
(93 |
)% | |||||||
|
|
|
|
|
|
|
|
Years Ended December 31, |
||||||||||||||||
2019 |
2020 |
Change |
% Change |
|||||||||||||
Revenues: |
||||||||||||||||
Concerts |
$ | 187,753 | $ | 15,775 | $ | (171,978 | ) | (92 | )% | |||||||
Sports |
169,577 | 3,484 | (166,093 | ) | (98 | ) | ||||||||||
Theater |
44,754 | 3,759 | (40,995 | ) | (92 | ) | ||||||||||
Other |
1,561 | 263 | (1,298 | ) | (83 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total marketplace revenues |
$ |
403,645 |
$ |
23,281 |
$ |
(380,364 |
) |
(94 |
)% | |||||||
|
|
|
|
|
|
|
|
Years Ended December 31, |
||||||||||||||||
2019 |
2020 |
Change |
% Change |
|||||||||||||
Revenues: |
||||||||||||||||
Owned Properties |
$ | 329,262 | $ | 24,188 | $ | (305,074 | ) | (93 | )% | |||||||
Private Label |
74,383 | (907 | ) | (75,290 | ) | (101 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total marketplace revenues |
$ |
403,645 |
$ |
23,281 |
$ |
(380,364 |
) |
(94 |
)% | |||||||
|
|
|
|
|
|
|
|
Years Ended December 31, |
||||||||||||||||
2019 |
2020 |
Change |
% Change |
|||||||||||||
Cost of revenues: |
||||||||||||||||
Marketplace |
$ | 52,857 | $ | 13,741 | $ | (39,116 | ) | (74 | )% | |||||||
Resale |
53,146 | 10,949 | (42,197 | ) | (79 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cost of revenues |
$ |
106,003 |
$ |
24,690 |
$ |
(81,313 |
) |
(77 |
)% | |||||||
|
|
|
|
|
|
|
|
Years Ended December 31, |
||||||||||||||||
2019 |
2020 |
Change |
% Change |
|||||||||||||
Marketing and selling: |
||||||||||||||||
Online costs |
$ | 166,315 | $ | 34,213 | $ | (132,102 | ) | (79 | )% | |||||||
Offline costs |
12,131 | 3,908 | (8,223 | ) | (68 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total marketing and selling |
$ |
178,446 |
$ |
38,121 |
$ |
(140,325 |
) |
(79 |
)% | |||||||
|
|
|
|
|
|
|
|
Years Ended December 31, |
||||||||||||||||
2019 |
2020 |
Change |
% Change |
|||||||||||||
General and administrative: |
||||||||||||||||
Personnel expenses |
$ | 60,659 | $ | 37,696 | $ | (22,963 | ) | (38 | )% | |||||||
Sales tax expense |
10,819 | 7,060 | (3,759 | ) | (35 | ) | ||||||||||
Other |
29,857 | 21,443 | (8,414 | ) | (28 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total general and administrative |
$ |
101,335 |
$ |
66,199 |
$ |
(35,136 |
) |
(35 |
)% | |||||||
|
|
|
|
|
|
|
|
Years Ended December 31, |
||||||||||||||||
2019 |
2020 |
Change |
% Change |
|||||||||||||
Depreciation and amortization |
$ | 93,078 | $ | 48,247 | $ | (44,831 | ) | (48 | )% |
Years Ended December 31, |
||||||||||||||||
2019 |
2020 |
Change |
% Change |
|||||||||||||
Other expenses |
||||||||||||||||
Interest expense — net |
$ | 41,497 | $ | 57,482 | $ | 15,985 | 39 | % | ||||||||
Loss on extinguishment of debt |
2,414 | 685 | (1,729 | ) | (72 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other expenses |
$ |
43,911 |
$ |
58,167 |
$ |
14,256 |
32 |
% | ||||||||
|
|
|
|
|
|
|
|
Years Ended December 31, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2020 |
2020 |
2021 |
|||||||||||||
Net cash provided by (used in) operating activities |
$ | 76,478 | $ | (33,892 | ) | $ | (30,984 | ) | $ | 215,262 | ||||||
Net cash used in investing activities |
(40,155 | ) | (7,605 | ) | (6,380 | ) | (7,323 | ) | ||||||||
Net cash provided by (used in) financing activities |
(55,462 | ) | 245,545 | 247,148 | (4,809 | ) | ||||||||||
Net increase (decrease) in cash and cash equivalents |
$ |
(19,139 |
) |
$ |
204,048 |
$ |
209,784 |
$ |
203,130 |
|||||||
|
|
|
|
|
|
|
|
(1) | Total Operational Spend includes Cost of Revenues, Marketing and Selling and General & Administrative |
• | Sports: |
• | Concerts. |
• | Theater. off-Broadway plays and musicals, family entertainment events, comedy acts and speaker series. |
• | Content Rights Holders (“CRH”) |
• | Media Partners well-known media companies to integrate our branding, promotions and links to allow users to access and purchase tickets. Working with media partners allows us to broaden our reach to their users while enhancing the consumer experience. |
• | Product and Service Partners |
• | Distribution Partners third-party distribution partners that allows them to own the customer relationships while leveraging our platform, inventory and customer service. |
• | We are Decisively United. |
• | We are Proudly Accountable. |
• | We are Ambitiously Unconventional. |
• | We are Objective and Experimental. |
• | We are Fiercely Dedicated. |
• | We are Community Enhancers. |
• | Vivid Seats is proud to partner with Chicago’s Lurie Children’s Hospital, one of the country’s top-ranked pediatric institutions, to bring joy to patients and their families. Over the past two years, Vivid Seats employees have recorded bedtime stories, donated wish list gifts and hosted patients and their families at live events. |
• | In 2020, the live entertainment industry was devastated by the global pandemic, leaving thousands with an uncertain future. Vivid Seats and its customers donated millions of dollars to the Recording Academy’s charity, MusiCares, to support those in the music community and their families. |
Name |
Age |
Position | ||
Stanley Chia |
40 | Chief Executive Officer and Director | ||
Lawrence Fey |
41 | Chief Financial Officer | ||
Jon Wagner |
49 | Chief Technology Officer | ||
Riva Bakal |
37 | Senior Vice President, Strategy and Product | ||
David Morris |
47 | General Counsel | ||
Todd Boehly |
48 | Director | ||
Jane DeFlorio |
51 | Director | ||
Craig Dixon |
46 | Director | ||
Julie Masino |
51 | Director | ||
Martin Taylor |
52 | Director | ||
Mark Anderson |
46 | Director | ||
David Donnini |
56 | Director | ||
Tom Ehrhart |
34 | Director |
• | that a majority of our board of directors consist of directors who qualify as “independent” as defined under Nasdaq rules; |
• | that we have a nominating and corporate governance committee and, if we have such a committee, that it is composed entirely of independent directors; and |
• | that we have a compensation committee and, if we have such a committee, that it is composed entirely of independent directors. |
• | The Class I directors are Jane DeFlorio, David Donnini and Stanley Chia; |
• | The Class II directors are Tom Ehrhart, Craig Dixon and Martin Taylor; and |
• | The Class III directors are Julie Masino, Mark Anderson and Todd Boehly. |
• | appointing, compensating, retaining, evaluating, terminating and overseeing our independent registered public accounting firm; |
• | discussing with our independent registered public accounting firm their independence from management; |
• | reviewing with our independent registered public accounting firm the scope and results of their audit; |
• | approving all audit and permissible non-audit services to be performed by our independent registered public accounting firm; |
• | overseeing the financial reporting process and discussing with management and our independent registered public accounting firm the interim and annual financial statements that we file with the SEC; |
• | reviewing and monitoring our accounting principles, accounting policies, financial and accounting controls and compliance with legal and regulatory requirements; and |
• | establishing procedures for the confidential anonymous submission of concerns regarding questionable accounting, internal controls or auditing matters. |
• | reviewing and setting or making recommendations to the Board regarding the compensation of our executive officers; |
• | making recommendations to the Board regarding the compensation of our directors; |
• | reviewing and approving or making recommendations to the Board regarding our incentive compensation and equity-based plans and arrangements; and |
• | appointing and overseeing any compensation consultants. |
• | identifying individuals qualified to become members of the Board, consistent with criteria approved by the Board; |
• | recommending to the Board the nominees for election to the Board at annual meetings of our stockholders; |
• | overseeing an evaluation of the Board and its committees; and |
• | developing and recommending to the Board a set of corporate governance guidelines. |
• | Stanley Chia, Chief Executive Officer; |
• | Lawrence Fey, Chief Financial Officer; and |
• | Jon Wagner, Chief Technology Officer |
Name and Principal Position |
Year |
Salary ($) |
Stock Awards($)(1) |
Non-Equity Incentive PlanCompensation ($)(2) |
All Other Compensation ($) |
Total |
||||||||||||||||||
Stanley Chia |
2020 | 551,539 | 1,042,105 | 275,769 | 26,906 | (3) | 1,896,319 | |||||||||||||||||
Chief Executive Officer |
||||||||||||||||||||||||
Lawrence Fey |
2020 | 192,692 | 483,973 | 48,173 | 6,877 | (4) | 731,715 | |||||||||||||||||
Chief Financial Officer |
||||||||||||||||||||||||
Jon Wagner |
2020 | 350,000 | 303,354 | 87,500 | 9,205 | (4) | 750,059 | |||||||||||||||||
Chief Technology Officer |
(1) | Amounts reflect the full grant-date fair value of profits interests granted during 2020 computed in accordance with ASC Topic 718, rather than amounts paid to or realized by the named individual. We provide information regarding the assumptions used to calculate the value of all profits interests made to executive officers in Note 2 of the audited consolidated financial statements and the related notes of Hoya Intermediate included elsewhere in this prospectus. |
(2) | Annual incentive amounts paid in 2021 for the 2020 performance year were made under individual employment agreements and are reported in the “Non-Equity Incentive Plan Compensation” column. These amounts were paid to the named executive officers in 2021. |
(3) | Amount reflects (a) YPO International Membership in the amount of $17,906 in the year ended December 31, 2020, (b) standard 401(k) matching contributions in the amount of $8,250 and (c) tax advisory services in the amount of $750. |
(4) | Amount reflects the Company’s standard 401(k) matching contributions. |
Named Executive Officer |
2020 Equity Granted(1)(2) |
|||
Stanley Chia |
450,000 | (3) | ||
450,000 | (4) | |||
Lawrence Fey |
110,000 | (3) | ||
110,000 | (4) | |||
440,000 | (3) | |||
Jon Wagner |
77,000 | (3) | ||
77,000 | (4) | |||
240,000 | (3) |
(1) | See the section entitled “Outstanding Equity Awards at Fiscal Year-End” for details of each profits interest grant and phantom equity grant. |
(2) | The vesting of such profits interests and phantom equity occurs in 20% equal installments on each anniversary of the grant date, subject to the named executive officer’s continued employment through each vesting date. |
(3) | Represents profits interests. |
(4) | Represents phantom equity. |
• | medical, dental and vision benefits; |
• | medical and dependent care flexible spending accounts; |
• | short-term and long-term disability insurance; and |
• | life insurance. |
Name |
Type of Equity |
Grant Date |
Number of Shares or Units of Stock That Have Not Vested (#) |
Market Value of Shares or Units of Stock That Have Not Vested ($) (5) |
||||||||||||
Stanley Chia |
Profits interests | 11/5/2018 | 300,459 | (1) | $ | 1,320,000 | ||||||||||
Phantom equity | 9/1/2020 | 450,000 | (2) | $ | 842,105 | |||||||||||
Profits interests | 9/1/2020 | 450,000 | (2) | $ | 2,315,789 | |||||||||||
Lawrence Fey |
Phantom equity | 9/1/2020 | 110,000 | (3) | $ | 205,848 | ||||||||||
Profits interests | 9/1/2020 | 110,000 | (3) | $ | 566,082 | |||||||||||
Profits interests | 9/1/2020 | 440,000 | (3) | $ | 539,562 | |||||||||||
Jon Wagner |
Profits interests | 12/17/2018 | 54,000 | (4) | $ | 66,219 | ||||||||||
Phantom equity | 9/1/2020 | 77,000 | (3) | $ | 144,094 | |||||||||||
Profits interests | 9/1/2020 | 77,000 | (3) | $ | 396,257 | |||||||||||
Profits interests | 9/1/2020 | 240,000 | (3) | $ | 294,306 |
(1) | Vesting occurs in 20% equal installments on each anniversary of November 5, 2018, subject to Mr. Chia’s continued employment through each vesting date. Upon certain qualifying terminations, (a) an additional 10% of unvested profits interests will accelerate and vest in connection with Mr. Chia’s termination and (b) if a sale of Hoya Topco is consummated in the six-month period following Mr. Chia’s termination, all of the unvested units will accelerate and vest. |
(2) | Vesting occurs in 20% equal installments on each anniversary of June 30, 2020, subject to Mr. Chia’s continued employment through each vesting date. Upon certain qualifying terminations, (a) an additional 10% of unvested profits interests will accelerate and vest in connection with Mr. Chia’s termination and (b) if a sale of Hoya Topco is consummated in the six-month period following Mr. Chia’s termination, all of the unvested units will accelerate and vest. |
(3) | Vesting occurs in 20% equal installments on each anniversary of June 30, 2020, subject to the named executive officer’s continued employment through each vesting date. |
(4) | Vesting occurs in 20% equal installments on each anniversary of December 12, 2018, subject to the named executive officer’s continued employment through each vesting date. |
(5) | There is no public market for the profits interests. For purposes of this disclosure, the Company has valued the profits interests using a third-party valuation on a per-unit basis as of December 31, 2020. The amount reported above under the heading “Market Value of Shares or Units of Stock That Have Not Vested” reflects the intrinsic value of the profits interests as of December 31, 2020, based upon the terms of each individual’s profits interests. |
• | a transaction or series of transactions whereby any “person” or related “group” of “persons” (as such terms are used in Sections 13(d) and 14(d)(2) of the Exchange Act) (other than the Company or its subsidiaries or any employee benefit plan maintained by the Company or any of its subsidiaries or a “person” that, prior to such transaction, directly or indirectly controls, is controlled by, or is under common control with, us) directly or indirectly acquires beneficial ownership (within the meaning of Rule 13d-3 under the Exchange Act) of the Company’s securities possessing more than 50% of the total combined voting power of the Company’s securities outstanding immediately after such acquisition; or |
• | during any period of two consecutive years, individuals who, at the beginning of such period, constitute the Company board of directors together with any new directors (other than a director designated by a person who shall have entered into an agreement with the Company to effect a change in control transaction) whose election by the Company board of directors or nomination for election by the Company’s shareholders was approved by a vote of at least two-thirds of the directors then still in office who either were directors at the beginning of the two-year period or whose election or nomination for election was previously so approved, cease for any reason to constitute a majority thereof; or |
• | the consummation by the Company (whether directly or indirectly) of (x) a merger, consolidation, reorganization, or business combination or (y) a sale or other disposition of all or substantially all of the Company’s assets in any single transaction or series of related transactions or (z) the acquisition of assets or stock of another entity, in each case other than a transaction: |
• | which results in the Company’s voting securities outstanding immediately before the transaction continuing to represent either by remaining outstanding or by being converted into voting securities of the company or the person that, as a result of the transaction, controls, directly or indirectly, the company or owns, directly or indirectly, all or substantially all of the Company’s assets or otherwise succeeds to the Company’s business, directly or indirectly, at least a majority of the combined voting power of the successor entity’s outstanding voting securities immediately after the transaction, and |
• | after which no person or group beneficially owns voting securities representing 50% or more of the combined voting power of the successor entity; provided, however, that no person or group shall be treated as beneficially owning 50% or more of the combined voting power of the successor entity solely as a result of the voting power held in the Company prior to the consummation of the transaction. |
• | in whole and not in part; |
• | at a price of $0.01 per Vivid Seats Public IPO Warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption (the “30-day redemption period”) to each holder of Vivid Seats Public IPO Warrants; and |
• | if, and only if, the closing price of the shares of Class A common stock equals or exceeds $18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Vivid Seats Public IPO Warrant as described under the heading “— Vivid Seats PubCo IPO Warrants — Public — Anti-Dilution Adjustments”) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which we send the notice of redemption to the holders of Vivid Seats Public IPO Warrants. |
• | The Form of New Warrant Agreement excludes references to ownership through The Depository Trust Company; |
• | The Form of New Warrant Agreement reflects the fact that the Vivid Seats PubCo $10.00 Exercise Warrants and Vivid Seats PubCo $15.00 Exercise Warrants were not issued as part of a unit; |
• | The Form of New Warrant Agreement does not distinguish between “private” and “public” warrants; |
• | The Vivid Seats PubCo $10.00 Exercise Warrants and the Vivid Seats PubCo $15.00 Exercise Warrants terminate on the date that is ten years after the date of completion of the Business Combination; |
• | The Form of New Warrant Agreement does not provide for the redemption of the Vivid Seats PubCo $10.00 Exercise Warrants or the Vivid Seats PubCo $15.00 Exercise Warrants; |
• | The underlying value for purposes of warrant exercise makes reference to the last reported sale price; and |
• | The Form of New Warrant Agreement excludes provisions contingent upon the consummation of the Business Combination. |
• | Action by Written Consent; Special Meetings of Stockholders |
• | Advance Notice Procedures |
• | Authorized but Unissued Shares |
• | Business Combinations with Interested Stockholders anti-takeover law. In general, Section 203 prohibits a publicly held Delaware corporation from engaging in a business combination, such as a merger, with an “interested stockholder” (which includes a person or group owning 15% or more of the corporation’s voting stock) for a period of three years following the date the person became an interested stockholder, unless (with certain exceptions) the business combination or the transaction in which the person became an interested stockholder is approved in a prescribed manner. Accordingly, we are not subject to any anti-takeover effects of Section 203. Nevertheless, the Amended and Restated Charter contains provisions that have a similar effect to Section 203, except that they provide that Sponsor, Hoya Topco, and the Private Equity Owner, and their respective affiliates and successors and their direct and indirect transferees will not be deemed to be “interested stockholders,” regardless of the percentage of our voting stock owned by them, and accordingly will not be subject to such restrictions. |
• | Director Designees; Classes of Directors |
• | No Cumulative Voting for Directors |
• | Restriction on Issuance of Class B Common Stock |
• | each person who is known to be the beneficial owner of more than 5% of our voting shares; |
• | each of our named executive officers and directors; and |
• | all our executive officers and directors as a group. |
Class A Common Stock |
Class B Common Stock |
Combined Voting Power (%) (1) |
||||||||||||||||||
Name and Address of Beneficial Owner |
Number |
% |
Number |
% |
||||||||||||||||
Five Percent Holders: |
— | — | ||||||||||||||||||
Hoya Topco, LLC (2) |
— | — | 124,200,000 | 100.00 | 61.75 | |||||||||||||||
Eldridge Industries, LLC (3) |
100,243,630 | 81.74 | — | — | 41.62 | |||||||||||||||
Directors and Executive Officers: |
||||||||||||||||||||
Stanley Chia |
— | — | — | — | — | |||||||||||||||
Lawrence Fey |
— | — | — | — | — | |||||||||||||||
Jon Wagner |
— | — | — | — | — | |||||||||||||||
Riva Bakal |
— | — | — | — | — | |||||||||||||||
David Morris |
— | — | — | — | — | |||||||||||||||
Todd Boehly (3) |
100,243,630 | 81.74 | — | — | 41.62 | |||||||||||||||
Jane DeFlorio |
— | — | — | — | — | |||||||||||||||
Craig Dixon |
— | — | — | — | — | |||||||||||||||
Julie Masino |
— | — | — | — | — | |||||||||||||||
Martin Taylor |
— | — | — | — | — | |||||||||||||||
Mark Anderson |
— | — | — | — | — | |||||||||||||||
David Donnini |
— | — | — | — | — | |||||||||||||||
Tom Ehrhart |
— | — | — | — | — | |||||||||||||||
All directors and executive officers, as a group (13 individuals) |
100,243,630 | 81.74 | — | — | 41.62 |
(1) | Percentage of combined voting power represents voting power with respect to all shares of Class A common stock and Class B common stock, voting together as a single class. Each holder of Class A common stock and Class B common stock is entitled to one vote per share. |
(2) | GTCR Fund XI/B LP (“GTCR Fund XI/B”), GTCR Fund XI/C LP (“GTCR Fund XI/C”) and certain other entities affiliated with GTCR LLC (“GTCR”) have the right to appoint a majority of the members of the board of managers of Hoya Topco, LLC. GTCR Partners XI/B LP (“GTCR Partners XI/B”) is the general partner of GTCR Fund XI/B. GTCR Partners XI/A&C LP (“GTCR Partners XI/A&C”) is the general |
partner of GTCR Fund XI/C LP. GTCR Investment XI LLC (“GTCR Investment XI”) is the general partner of each of GTCR Partners XI/B and GTCR Partners XI/A&C. GTCR Investment XI is managed by a board of managers consisting of Mark M. Anderson, Craig A. Bondy, Aaron D. Cohen, Sean L. Cunningham, Benjamin J. Daverman, David A. Donnini, Constantine S. Mihas and Collin E. Roche, and no single person has voting or dispositive authority over the securities reported herein. As such, each of the foregoing entities and individuals may be deemed to share beneficial ownership of the securities reported herein. Each of them disclaims any such beneficial ownership. The address for each of the entities and individuals listed in this footnote is 300 North LaSalle Street, Suite 5600, Chicago, Illinois, 60654. Such amount includes shares of Class B common stock issuable in connection with 6,000,000 Vivid Seats PubCo Class B Warrants. The following table sets forth our directors’ and named executive officers’ direct and indirect beneficial ownership interests in Hoya Topco, LLC, excluding, in the case of directors, any shares indirectly owned by such individuals as a result of his or her partnership interest in GTCR or its affiliates. |
Name of Beneficial Owner |
Class B Units |
Class B-1 Incentive Units |
Class C Units (a) |
Percentage of Class C Units Beneficially Owned |
Class D Units |
Class E Units |
||||||||||||||||||
Stanley Chia (b) |
— | 450,000 | — | — | — | 500,765 | ||||||||||||||||||
Lawrence Fey (c) |
— | 110,000 | — | — | 440,000 | — | ||||||||||||||||||
Jon Wagner (d) |
— | 77,000 | — | — | 330,000 | — | ||||||||||||||||||
Riva Bakal (e) |
— | 55,000 | — | — | 320,000 | — | ||||||||||||||||||
David Morris |
— | — | — | — | — | — |
(a) | The Class C Units are the voting securities of Hoya Topco, LLC. |
(b) | Includes vested and unvested interests. Excludes 450,000 phantom units of Hoya Topco. Such Class E Units are profit interests of Hoya Topco. |
(c) | Includes vested and unvested interests. Excludes 110,000 phantom units of Hoya Topco. Such Class D Units are profit interests of Hoya Topco. |
(d) | Includes vested and unvested interests. Excludes 77,000 phantom units of Hoya Topco. Such Class D Units are profit interests of Hoya Topco. |
(e) | Includes vested and unvested interests. Excludes 55,000 phantom units of Hoya Topco. Such Class D Units are profit interests of Hoya Topco. |
(3) | Interests shown consist of shares of Class A common stock held by Sponsor, Post Portfolio Trust, LLC (“PPT”) and DraftKings Inc. (“DraftKings”). Interests shown include 15,550,000 shares of Class A common stock held by Sponsor attorney-in-fact, |
Before the Offering |
After the Offering |
|||||||||||||||||||||||||||||||
Name of Selling Shareholder |
Number of Shares of Class A Common Stock |
Number of Warrants |
Number of Shares of Class A Common Stock Being Offered |
Number of Warrants Being Offered |
Number of Shares of Class A Common Stock |
Percentage of Outstanding Shares of Class A Common Stock |
Number of Warrants |
Percentage of Outstanding Warrants |
||||||||||||||||||||||||
Hoya Topco, LLC (1) |
124,200,000 | — | 124,200,000 | — | — | — | — | |||||||||||||||||||||||||
Eldridge Industries, LLC (2) |
52,057,173 | 45,686,457 | 52,057,173 | 45,686,457 | — | — | — | — | ||||||||||||||||||||||||
DraftKings Inc. (3) |
2,500,000 | — | 2,500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Vivid Public Holdings, LLC (4) |
5,000,000 | — | 5,000,000 | — | — | — | — | — | ||||||||||||||||||||||||
The Restated 2012 Irrevocable Trust F/B/O Ashley De Simone (5) |
10,000 | — | 10,000 | — | — | — | — | — | ||||||||||||||||||||||||
Schonfeld Strategic 460 Fund LLC (6) |
500,000 | — | 500,000 | — | — | — | — | — | ||||||||||||||||||||||||
Variable Insurance Products Fund III: VIP Growth Opportunities Portfolio (7)(8) |
349,175 | — | 349,175 | — | — | — | — | — | ||||||||||||||||||||||||
Fidelity Advisor Series I: Fidelity Advisor Growth Opportunities Fund (7)(9) |
2,429,670 | — | 2,429,670 | — | — | — | — | — | ||||||||||||||||||||||||
Fidelity NorthStar Fund — Sub D (7)(10) |
98,810 | — | 98,810 | — | — | — | — | — | ||||||||||||||||||||||||
Fidelity U.S. Growth Opportunities Investment Trust (7) (11) |
35,594 | — | 35,594 | — | — | — | — | — | ||||||||||||||||||||||||
Fidelity Advisor Series I: Fidelity Advisor Series Growth Opportunities Fund (7) (12) |
86,751 | — | 86,751 | — | — | — | — | — |
(1) | Shares offered hereby include 124,200,000 shares of Class A common stock issuable upon exchange of Intermediate Common Units held by Hoya Topco, including 6,000,000 Intermediate Common Units issuable in the future pursuant to the exercise of warrants held by Hoya Topco. GTCR Fund XI/B LP (“GTCR Fund XI/B”), GTCR Fund XI/C LP (“GTCR Fund XI/C”) and certain other entities affiliated with GTCR LLC (“GTCR”) have the right to appoint a majority of the members of the board of managers of Hoya Topco, LLC. GTCR Partners XI/B LP (“GTCR Partners XI/B”) is the general partner of GTCR Fund XI/B. GTCR Partners XI/A&C LP (“GTCR Partners XI/A&C”) is the general partner of GTCR Fund XI/C LP. GTCR Investment XI LLC (“GTCR Investment XI”) is the general partner of each of GTCR Partners XI/B and GTCR Partners XI/A&C. GTCR Investment XI is managed by a board of managers consisting of Mark M. Anderson, Craig A. Bondy, Aaron D. Cohen, Sean L. Cunningham, Benjamin J. Daverman, David A. Donnini, Constantine S. Mihas and Collin E. Roche, and no single person has voting or dispositive authority over the securities reported herein. As such, each of the foregoing entities and individuals may be deemed to share beneficial ownership of the securities reported herein. Each of them disclaims any such beneficial ownership. The address for each of the entities and individuals listed in this footnote is 300 North LaSalle Street, Suite 5600, Chicago, Illinois, 60654. |
(2) | Securities offered hereby include (i) 15,550,000 shares of Class A common stock held by Sponsor, (ii) 36,507,173 shares of Class A common stock held by PPT and (iii) 45,686,457 warrants to purchase shares of Class A common stock held by Sponsor (and including the 45,686,457 shares of Class A common stock underlying such warrants held by Sponsor). Sponsor and PPT are indirectly controlled by Eldridge. Mr. Boehly is the indirect controlling member of Eldridge, and in such capacity, may be deemed to have voting and dispositive power with respect to the shares and warrants. Eldridge is a private investment firm specializing in providing both equity and debt capital. Mr. Boehly is the Chairman, Chief Executive Officer and controlling member of Eldridge. The |
(3) | DraftKings has appointed Mr. Boehly as its true and lawful proxy and attorney-in-fact, |
(4) | Vivid Public Holdings, LLC; DLHPII Public Investments, LLC; DLHPII Investment Holdings, LLC; Delaware Life Holdings Parent II, LLC; Delaware Life Holdings Manager, LLC; and Mark R. Walter have shared voting and dispositive power of 5,000,000 shares of Class A common stock. Vivid Public Holdings, LLC directly holds the Class A common stock. Vivid Public Holdings, LLC is a wholly-owned subsidiary of DLHPII Public Investments, LLC (“Public Investments”). Public Investments is a wholly-owned subsidiary of DLHPII Investment Holdings, LLC (“Investment Holdings”). Investment Holdings is a wholly-owned subsidiary of Delaware Life Holdings Parent II, LLC (“Parent”). Each of Vivid Public Holdings, LLC, Public Investments, Investment Holdings and Parent is managed by Delaware Life Holdings Manager, LLC (“Manager”) and each of Parent and Manager is controlled by Mr. Mark R. Walter (“Mr. Walter”). Each of Public Investments, Investment Holdings, Parent, Manager and Mr. Walter may be deemed to indirectly share voting and dispositive power over the securities held directly by Vivid Public Holdings, LLC, and as a result, may be deemed to have or share beneficial ownership of some or all of the shares held directly by Vivid Public Holdings, LLC. Each of Public Investments, Investment Holdings, Parent, Manager and Mr. Walter disclaim beneficial ownership of such securities except to the extent of their respective pecuniary interest therein. The address of Vivid Public Holdings, LLC is 227 W. Monroe Suite 5000, Chicago, IL 60606. |
(5) | The Goldman Sachs Trust Company of Delaware is the trustee of the Restated 2012 Irrevocable Trust F/B/O Ashley DeSimone. Each of Ashley DeSimone, as investment advisor of the Restated 2012 Irrevocable Trust F/B/O Ashley DeSimone, the Goldman Sachs Trust Company of Delaware, as trustee, and Glenn J. Morley, as Vice President of the Goldman Sachs Trust Company of Delaware, share voting and dispositive power over the securities held by the Restated 2012 Irrevocable Trust F/B/O Ashley DeSimone, and as a result, may be deemed to have or share beneficial ownership of such securities. The address of the Restated 2012 Irrevocable Trust F/B/O Ashley DeSimone is 200 Bellevue Parkway, Suite 500, Wilmington, DE 19089. |
(6) | Schonfeld Strategic Advisors LLC is a Registered Investment Adviser and has been delegated the legal power to vote and/or direct the disposition of such securities on behalf of Schonfeld Strategic 460 Fund LLC as a general partner or investment manager and would be considered the beneficial owner of such securities. The above shall not be deemed to be an admission by the record owners or Schonfeld Strategic 460 Fund LLC that they are themselves beneficial owners of these securities for purposes of Section 13(d) of the Securities Exchange Act of 1934, as amended, or any other purpose. The address of Schonfeld Strategic 460 is 460 Park Ave., Fl. 19, New York, NY 10022. |
(7) | These accounts are managed by direct or indirect subsidiaries of FMR LLC. Abigail P. Johnson is a Director, the Chairman, the Chief Executive Officer and the President of FMR LLC. Members of the Johnson family, including Abigail P. Johnson, are the predominant owners, directly or through trusts, of Series B voting common shares of FMR LLC, representing 49% of the voting power of FMR LLC. The Johnson family group and all other Series B shareholders have entered into a shareholders’ voting agreement under which all Series B voting common shares will be voted in accordance with the majority vote of Series B voting common shares. Accordingly, through their ownership of voting common shares and the execution of the shareholders’ voting agreement, members of the Johnson family may be deemed, under the Investment Company Act of 1940, to form a controlling group with respect to FMR LLC. Neither FMR LLC nor Abigail P. Johnson has the sole power to vote or direct the voting of the shares owned directly by the various investment companies registered under the Investment Company Act (“Fidelity Funds”) advised by Fidelity Management & Research Company (“FMR Co”), a wholly owned subsidiary of FMR LLC, which power resides with the Fidelity Funds’ Boards of Trustees. Fidelity Management & Research Company carries out the voting of the shares under written guidelines established by the Fidelity Funds’ Boards of Trustees. |
(8) | The address of Variable Insurance Products Fund III: VIP Growth Opportunities Portfolio is The Northern Trust Company, Attn: Trade Securities Processing, 333 South Wabash Ave, 32nd Floor, Chicago, Illinois 60604. |
(9) | The address of Fidelity Advisor Series I: Fidelity Advisor Growth Opportunities Fund is Mag & Co. c/o Brown Brothers Harriman & Co. Attn: Corporate Actions /Vault, 140 Broadway, New York, NY 10005. |
(10) | The address of Fidelity NorthStar Fund – Sub D by its manager Fidelity Investments Canada ULC is State Street Bank & Trust, PO Box 5756, Boston, Massachusetts 02206, Attn: THISBE co fbo Fidelity NorthStar Fund — Sub D. |
(11) | The address of Fidelity U.S. Growth Opportunities Investment Trust by its manager Fidelity Investments Canada ULC is State Street Bank & Trust, PO Box 5756, Boston, Massachusetts 02206, Attn: THISBE co fbo Fidelity U.S. Growth Opportunities Investment Trust. |
(12) | The address of Fidelity Advisor Series I: Fidelity Advisor Series Growth Opportunities Fund is State Street Bank & Trust, PO Box 5756, Boston, Massachusetts 02206, Attn: WARMWIND + CO fbo Fidelity Advisor Series I: Fidelity Advisor Series Growth Opportunities Fund. |
• | existing tax basis in certain assets of Hoya Intermediate and certain of its direct or indirect subsidiaries, including assets that will eventually be subject to depreciation or amortization, once placed in service; |
• | tax basis adjustments resulting from taxable exchanges of Intermediate Common Units (including any such adjustments resulting from certain payments made by us under the Tax Receivable Agreement) acquired by us from a TRA Holder pursuant to the terms of the Second A&R LLCA; |
• | certain tax attributes of Blocker Corporations holding Intermediate Common Units that are acquired directly or indirectly by us pursuant to a Reorganization Transaction; |
• | certain tax benefits realized by us as a result of certain U.S. federal income tax allocations of taxable income or gain away from us and to other members of Hoya Intermediate and deductions or losses to us and away from other members of Hoya Intermediate, in each case, as a result of the Business Combination; and |
• | tax deductions in respect of portions of certain payments made under the Tax Receivable Agreement. |
• | any person who is, or at any time during the applicable period was, one of our executive officers or one of our directors; |
• | any person who is known by us to be the beneficial owner of more than 5% of our voting shares; |
• | any immediate family member of any of the foregoing persons, which means any child, stepchild, parent, stepparent, spouse, sibling, mother-in-law, father-in-law, son-in-law, daughter-in-law, brother-in-law sister-in-law |
• | any firm, corporation or other entity in which any of the foregoing persons is a partner or principal, or in a similar position, or in which such person has a 10% or greater beneficial ownership interest. |
• | U.S. expatriates and former citizens or long-term residents of the United States; |
• | persons holding our securities as part of a hedge, straddle, or other risk reduction strategy or as part of a conversion transaction or other integrated investment; |
• | banks, insurance companies, and other financial institutions; |
• | brokers, dealers, or traders in securities; |
• | “controlled foreign corporations,” “passive foreign investment companies,” and corporations that accumulate earnings to avoid U.S. federal income tax; |
• | partnerships or other entities or arrangements treated as partnerships for U.S. federal income tax purposes (and investors therein); |
• | tax-exempt organizations or governmental organizations; |
• | persons deemed to sell our securities under the constructive sale provisions of the Code; |
• | persons who hold or receive our securities pursuant to the exercise of any employee stock option or otherwise as compensation; |
• | tax-qualified retirement plans; and |
• | “qualified foreign pension funds” as defined in Section 897(l)(2) of the Code and entities all of the interests of which are held by qualified foreign pension funds. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation (or other entity taxable as a corporation) created or organized under the laws of the United States, any state thereof, or the District of Columbia; |
• | an estate, the income of which is subject to U.S. federal income tax regardless of its source; or |
• | a trust that (1) is subject to the primary supervision of a U.S. court and the control of one or more “United States persons” (within the meaning of Section 7701(a)(30) of the Code), or (2) has a valid election in effect to be treated as a United States person for U.S. federal income tax purposes. |
• | a non-resident alien individual; |
• | a foreign corporation; or |
• | a foreign estate or trust. |
• | the gain is effectively connected with the Non-U.S. Holder’s conduct of a trade or business within the United States (and, if required by an applicable income tax treaty, the Non-U.S. Holder maintains a permanent establishment in the United States to which such gain is attributable); |
• | the Non-U.S. Holder is a nonresident alien individual present in the United States for 183 days or more during the taxable year of the disposition and certain other requirements are met; or |
• | our Class A common stock and warrants constitute U.S. real property interests (“USRPI”) by reason of our status as a U.S. real property holding corporation (“USRPHC”) for U.S. federal income tax purposes. |
• | ordinary brokerage transactions and transactions in which the broker-dealer solicits purchasers; |
• | one or more underwritten offerings; |
• | block trades in which the broker-dealer will attempt to sell the shares of Class A common stock or warrants as agent, but may position and resell a portion of the block as principal to facilitate the transaction; |
• | purchases by a broker-dealer as principal and resale by the broker-dealer for its accounts; |
• | an exchange distribution in accordance with the rules of the applicable exchange; |
• | privately negotiated transactions; |
• | distributions to their members, partners or shareholders, including in-kind distributions; |
• | short sales effected after the date of the registration statement of which this prospectus is a part is declared effective by the SEC; |
• | through the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise; |
• | in market transactions, including transactions on a national securities exchange or quotations service or over-the-counter |
• | directly to one or more purchasers; |
• | through agents; |
• | broker-dealers may agree with the Selling Shareholders to sell a specified number of such shares of Class A common stock or warrants at a stipulated price per share or warrant; and |
• | a combination of any such methods of sale. |
Page |
||||
HORIZON ACQUISITION CORPORATION — UNAUDITED FINANCIAL STATEMENTS |
||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
HORIZON ACQUISITION CORPORATION — AUDITED FINANCIAL STATEMENTS |
||||
F-24 | ||||
F-25 | ||||
F-26 | ||||
F-27 | ||||
F-28 | ||||
F-29 | ||||
HOYA INTERMEDIATE, LLC — UNAUDITED FINANCIAL STATEMENTS |
||||
F-47 |
||||
F-48 |
||||
F-49 |
||||
F-51 |
||||
F-52 |
||||
HOYA INTERMEDIATE, LLC — AUDITED FINANCIAL STATEMENTS |
||||
F-65 |
||||
F-66 |
||||
F-67 |
||||
F-68 |
||||
F-69 |
||||
F-70 |
||||
VIVID SEATS INC. — FINANCIAL STATEMENTS |
||||
F-96 |
||||
F-97 |
||||
F-98 |
September 30, 2021 |
December 31, 2020 |
|||||||
(unaudited) |
(restated) |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash |
$ | 18,015,392 | $ | 941,474 | ||||
Prepaid expenses |
217,702 | 333,528 | ||||||
|
|
|
|
|||||
Total current assets |
18,233,094 |
1,275,002 |
||||||
Investments held in Trust Account |
544,027,261 | 544,002,795 | ||||||
|
|
|
|
|||||
Total Assets |
$ |
562,260,355 |
$ |
545,277,797 |
||||
|
|
|
|
|||||
Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 132,163 | $ | 103,824 | ||||
Accrued expenses |
2,974,440 | 340,625 | ||||||
|
|
|
|
|||||
Total current liabilities |
3,106,603 |
444,449 |
||||||
Derivative warrant liabilities |
41,909,420 | 35,746,280 | ||||||
Deferred underwriting commissions |
13,614,452 | 13,614,452 | ||||||
|
|
|
|
|||||
Total liabilities |
58,630,475 |
49,805,181 |
||||||
Commitments and |
||||||||
Class A ordinary shares subject to possible redemption; 54,398,433 shares at $10.00 per share redemption value at September 30, 2021 and December 31, 2020 |
543,984,330 | 543,984,330 | ||||||
Shareholders’ Deficit: |
||||||||
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding |
— | — | ||||||
Class A ordinary shares, $0.0001 par value; 400,000,000 shares authorized; no non-redeemable shares issued or outstanding |
— | — | ||||||
Class B ordinary shares, $0.0001 par value; 40,000,000 shares authorized; 13,599,608 shares issued and outstanding |
1,360 | 1,360 | ||||||
Accumulated deficit |
(40,355,810 | ) | (48,513,074 | ) | ||||
|
|
|
|
|||||
Total shareholders’ deficit |
(40,354,450 |
) |
(48,511,714 |
) | ||||
|
|
|
|
|||||
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit |
$ |
562,260,355 |
$ |
545,277,797 |
||||
|
|
|
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, 2021 |
For the Period from June 12, 2020 (Inception) through September 30, 2020 |
||||||||||||||
2021 |
2020 |
|||||||||||||||
General and administrative expenses |
$ | 968,914 | $ | 126,442 | $ | 3,210,733 | $ | 143,623 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from operations |
(968,914 | ) | (126,442 | ) | (3,210,733 | ) | (143,623 | ) | ||||||||
Other income (expense) |
||||||||||||||||
Other income |
— | — | 25,000,000 | — | ||||||||||||
Change in fair value of derivative warrant liabilities |
1,972,210 | (16,024,190 | ) | (6,163,140 | ) | (16,024,190 | ) | |||||||||
Financing costs — derivative warrant liabilities |
— | (578,950 | ) | — | (578,950 | ) | ||||||||||
Interest income |
6,126 | — | 6,670 | — | ||||||||||||
Net gain from investments held in Trust Account |
8,215 | 2,139 | 24,467 | 2,139 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before provision for income taxes |
1,017,637 | (16,727,443 | ) | 15,657,264 | (16,744,623 | ) | ||||||||||
Provision for income taxes |
— | — | 7,500,000 | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ |
1,017,637 |
$ |
(16,727,443 |
) |
$ |
8,157,264 |
$ |
(16,744,623 |
) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted weighted average shares outstanding of Class A ordinary shares |
54,398,433 |
54,279,556 |
54,398,433 |
54,279,556 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net income (loss) per share, Class A ordinary shares |
0.00 |
0.00 |
0.32 |
0.00 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted weighted average shares outstanding of Class B ordinary shares |
13,599,608 |
12,935,010 |
13,599,608 |
12,935,010 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net loss per share, Class B ordinary shares |
0.07 |
(1.29 |
) |
(0.69 |
) |
(1.29 |
) | |||||||||
|
|
|
|
|
|
|
|
Ordinary Shares |
Additional Paid-in |
Total |
||||||||||||||||||||||||||
Class A |
Class B |
Accumulated |
Shareholders’ |
|||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Capital |
Deficit |
Deficit |
||||||||||||||||||||||
Balance — December 31, 2020 (Restated) |
— |
— |
13,599,608 |
1,360 |
— |
(48,513,074 |
) |
(48,511,714 |
) | |||||||||||||||||||
Net income |
— | — | — | — | — | 7,673,935 | 7,673,935 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance — March 31, 2021 (Restated) |
— |
$ |
— |
13,599,608 |
$ |
1,360 |
$ |
— |
$ |
(40,839,139 |
) |
$ |
(40,837,779 |
) | ||||||||||||||
Net loss |
— | — | — | — | — | (534,308 | ) | (534,308 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance — June 30, 2021 (Restated) |
— |
$ |
— |
13,599,608 |
$ |
1,360 |
$ |
— |
$ |
(41,373,447 |
) |
$ |
(41,372,087 |
) | ||||||||||||||
Net income |
— | — | — | — | — | 1,017,637 | 1,017,637 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance — September 30, 2021 (unaudited) |
— |
$ |
— |
13,599,608 |
$ |
1,360 |
$ |
— |
$ |
(40,355,810 |
) |
$ |
(40,354,450 |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
FOR THE PERIOD FROM JUNE 12, 2020 (INCEPTION) THROUGH SEPTEMBER 30, 2020 |
| |||||||||||||||||||||||||||
Ordinary Shares |
Additional Paid-in |
Total |
||||||||||||||||||||||||||
Class A |
Class B |
Accumulated |
Shareholders’ |
|||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Capital |
Deficit |
Deficit |
||||||||||||||||||||||
Balance — June 12, 2020 (inception) |
— |
$ |
— |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
||||||||||||||||
Issuance of Class B ordinary shares to Sponsor |
— | — | 14,375,000 | 1,438 | 23,562 | — | 25,000 | |||||||||||||||||||||
Excess of cash received over fair value of private placement warrants |
— | — | — | — | 4,694,247 | — | 4,694,247 | |||||||||||||||||||||
Forfeiture of Class B ordinary shares |
— | — | (581,250 | ) | (59 | ) | 59 | — | — | |||||||||||||||||||
Accretion of class A ordinary shares subject to redemption amount (Restated) |
— | — | — | — | (4,717,887 | ) | (30,897,027 | ) | (35,614,914 | ) | ||||||||||||||||||
Net loss |
— | — | — | — | — | (16,744,623 | ) | (16,744,623 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance — September 30, 2020 (Restated) |
— |
$ |
— |
13,793,750 |
$ |
1,379 |
$ |
(19 |
) |
$ |
(47,641,649 |
) |
$ |
(47,640,289 |
) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2021 |
For the Period from June 12, 2020 (Inception) through September 30, 2020 |
|||||||
Cash Flows from Operating Activities: |
||||||||
Net income (loss) |
$ | 8,157,264 | $ | (16,744,623 | ) | |||
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
||||||||
Change in fair value of derivative warrant liabilities |
6,163,140 | 16,603,140 | ||||||
Net gain on investments held in Trust Account |
(24,467 | ) | — | |||||
General and administrative expenses paid by Sponsor in exchange for issuance of Class B ordinary shares |
— | 25,000 | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts payable |
28,339 | 12,069 | ||||||
Prepaid expenses |
115,827 | (391,685 | ) | |||||
Accrued expenses |
2,633,815 | 47,555 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
17,073,918 | (448,544 | ) | |||||
|
|
|
|
|||||
Cash Flows from Investing Activities: |
||||||||
Cash deposited in Trust Account |
— |
(543,986,470 | ) | |||||
|
|
|
|
|||||
Net cash used in investing activities |
— | (543,986,470 | ) | |||||
|
|
|
|
|||||
Cash Flows from Financing Activities: |
||||||||
Proceeds from note payable to related parties |
— |
(184,835 | ) | |||||
Proceeds received from initial public offering, gross |
— |
543,984,330 | ||||||
Proceeds received from private placement |
— |
9,779,687 | ||||||
Offering costs paid |
— |
(8,165,986 | ) | |||||
|
|
|
|
|||||
Net cash provided by financing activities |
— | 545,413,196 | ||||||
|
|
|
|
|||||
Net increase in cash |
17,073,918 | 978,182 | ||||||
Cash — beginning of the period |
941,474 | — | ||||||
|
|
|
|
|||||
Cash — end of the period |
$ |
18,015,392 |
$ |
978,182 |
||||
|
|
|
|
|||||
Supplemental disclosure of noncash financing activities: |
||||||||
Offering costs included in accrued expenses |
$ | — | $ | 85,000 | ||||
|
|
|
|
|||||
Offering costs paid through note payable to Sponsor |
$ | — | $ | 184,835 | ||||
|
|
|
|
|||||
Forfeiture of Class B ordinary shares |
$ | — | $ | 59 | ||||
|
|
|
|
|||||
Deferred underwriting commissions |
$ | — | $ | 13,614,452 | ||||
|
|
|
|
March 31, 2021 (unaudited) |
As Previously Reported |
Adjustment |
As Restated |
|||||||||
Total assets |
$ |
545,086,831 |
$ |
— |
$ |
545,086,831 |
||||||
Total liabilities |
$ |
41,940,281 |
$ |
— |
$ |
41,940,281 |
||||||
Class A ordinary shares subject to redemption |
498,146,540 | 45,837,790 | 543,984,330 | |||||||||
Class A ordinary shares, par value $0.0001 |
458 | (458 | ) | — | ||||||||
Class B ordinary shares, par value $0.0001 |
1,360 | — | 1,360 | |||||||||
Additional paid-in capital |
14,940,305 | (14,940,305 | ) | — | ||||||||
Accumulated deficit |
(9,942,113 | ) | (30,897,027 | ) | (40,839,140 | ) | ||||||
Total shareholders’ equity (deficit) |
5,000,010 | (45,837,789 | ) | (40,837,779 | ) | |||||||
Total liabilities, Class A ordinary shares subject to redemption and shareholders’ equity (deficit) |
$ |
545,086,831 |
$ |
— |
$ |
545,086,831 |
||||||
Shares of Class A ordinary shares subject to possible redemption |
49,814,654 | 4,583,779 | 54,398,433 | |||||||||
Shares of Class A ordinary shares |
4,583,779 | (4,583,779 | ) | — |
Three Months Ended March 31, 2021 (unaudited) |
||||||||||||
As Previously Reported |
Adjustment |
As Restated |
||||||||||
Supplemental Disclosure of Noncash Financing Activities: |
||||||||||||
Change in value of Class A ordinary shares subject to possible redemption |
$ | 7,673,930 | $ | (7,673,930 | ) | $ | — |
June 30, 2021 (unaudited) |
As Previously Reported |
Adjustment |
As Restated |
|||||||||
Total assets |
$ |
562,367,978 |
$ |
— |
$ |
562,367,978 |
||||||
Total liabilities |
$ |
59,755,735 |
$ |
— |
$ |
59,755,735 |
||||||
Class A ordinary shares subject to redemption |
497,612,240 | 46,372,090 | 543,984,330 | |||||||||
Class A ordinary shares, par value $0.0001 |
464 | (464 | ) | — | ||||||||
Class B ordinary shares, par value $0.0001 |
1,360 | — | 1,360 | |||||||||
Additional paid-in capital |
15,474,600 | (15,474,600 | ) | — | ||||||||
Accumulated deficit |
(10,476,421 | ) | (30,897,026 | ) | (41,373,447 | ) | ||||||
Total shareholders’ equity (deficit) |
5,000,003 |
(46,372,090 |
) |
(41,372,087 |
) | |||||||
Total liabilities, Class A ordinary shares subject to redemption and shareholders’ equity (deficit) |
$ |
562,367,978 |
— | $ |
562,367,978 |
|||||||
Shares of Class A ordinary shares subject to possible redemption |
49,761,224 | 4,637,209 | 54,398,433 | |||||||||
Shares of Class A ordinary shares |
4,637,209 | (4,637,209 | ) | — |
Six Months Ended June 30, 2021 (unaudited) |
||||||||||||
As Previously Reported |
Adjustment |
As Restated |
||||||||||
Supplemental Disclosure of Noncash Financing Activities: |
||||||||||||
Change in value of Class A ordinary shares subject to possible redemption |
$ | 7,139,630 | $ | (7,139,630 | ) | $ | — |
• | Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, 2021 |
From June 12, 2020 (Inception) through September 30, 2020 |
||||||||||||||
2021 |
2020 |
|||||||||||||||
Class A ordinary shares |
||||||||||||||||
Numerator: Income allocable to Class A ordinary shares |
||||||||||||||||
Net gain from investments held in Trust Account |
$ | 8,215 | $ | 2,139 | $ | 24,467 | $ | 2,139 | ||||||||
Fee revenue, net of tax |
— | — | 17,500,000 | — | ||||||||||||
Less: Company’s portion available to be withdrawn to pay taxes |
— | — | — | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to Class A ordinary shares |
$ |
8,215 |
$ |
2,139 |
$ |
17,524,467 |
$ |
2,139 |
||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: Weighted average Class A ordinary shares |
||||||||||||||||
Basic and diluted weighted average shares outstanding, Class A ordinary shares |
54,398,433 |
54,279,556 |
54,398,433 |
54,279,556 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net income per share, Class A ordinary shares |
$ |
0.00 |
$ |
0.00 |
$ |
0.32 |
$ |
0.00 |
||||||||
|
|
|
|
|
|
|
|
|||||||||
Class B ordinary shares |
||||||||||||||||
Numerator: Net income (loss) minus net income allocable to Class A ordinary shares |
||||||||||||||||
Net income (loss) |
$ | 1,017,637 | $ | (16,727,443 | ) | $ | 8,157,264 | $ | (16,744,623 | ) | ||||||
Net income allocable to Class A ordinary shares |
(8,215 | ) | (2,139 | ) | (17,524,467 | ) | (2,139 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to Class B ordinary shares |
$ |
1,009,422 |
$ |
(16,729,582 |
) |
$ |
(9,367,202 |
) |
$ |
(16,746,763 |
) | |||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: weighted average Class B ordinary shares |
||||||||||||||||
Basic and diluted weighted average shares outstanding, Class B ordinary shares |
13,599,608 |
12,935,010 |
13,599,608 |
12,935,010 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net income (loss) per share, Class B ordinary shares |
$ |
0.07 |
$ |
(1.29 |
) |
$ |
(0.69 |
) |
$ |
(1.29 |
) | |||||
|
|
|
|
|
|
|
|
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption to each warrant holder; and |
• | if, and only if, the last reported sale price (the “closing price”) of Class A ordinary shares equals or exceeds $18.00 per share (as adjusted) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of Class A ordinary shares to be determined by reference to an agreed table based on the redemption date and the “fair market value” of Class A ordinary shares; |
• | if, and only if, the closing price of Class A ordinary shares equals or exceeds $10.00 per share (as adjusted) for any 20 trading days within the 30-trading day period ending three trading days before the Company sends the notice of redemption to the warrant holders; and |
• | if the closing price of the Class A ordinary shares for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders is less than $18.00 per share (as adjusted), the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above. |
Gross Proceeds |
$ | 543,984,330 | ||
Less: |
||||
Proceeds allocated to Public Warrants |
(14,143,590 | ) | ||
Class A ordinary shares issuance costs |
(21,471,324 | ) | ||
Plus: |
||||
Accretion of carrying value to redemption value |
35,614,914 | |||
|
|
|||
Class A ordinary shares subject to possible redemption |
$ | 543,984,330 | ||
|
|
Description |
Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
|||||||||
Assets |
||||||||||||
Money market securities held in Trust Account |
$ | 544,027,261 | $ | — | $ | — | ||||||
Liabilities |
||||||||||||
Derivative warrant liabilities — Public Warrants |
$ | 30,825,780 | $ | — | $ | — | ||||||
Derivative warrant liabilities — Private Warrants |
$ | — | $ | — | $ | 11,083,640 |
Description |
Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
|||||||||
Assets |
||||||||||||
Money market securities held in Trust Account |
$ | 544,002,795 | $ | — | $ | — | ||||||
Liabilities |
||||||||||||
Derivative warrant liabilities — Public Warrants |
$ | 26,292,580 | $ | — | $ | — | ||||||
Derivative warrant liabilities — Private Warrants |
$ | — | $ | — | $ | 9,453,700 |
September 30, 2021 |
December 31, 2020 |
|||||||
Volatility |
24.39 | % | 22.10 | % | ||||
Share price |
9.98 | 10.02 | ||||||
Risk-free rate |
0.98 | % | 0.36 | % | ||||
Dividend yield |
0.0 | % | 0.0 | % |
Public warrants |
Private Warrants |
|||||||
Warrant liabilities at December 31, 2020 |
$ | 26,292,580 | $ | 9,453,700 | ||||
Change in fair value of warrant liabilities |
(6,346,490 | ) | (2,281,930 | ) | ||||
|
|
|
|
|||||
Warrant liabilities at March 31, 2021 |
$ | 19,946,090 | $ | 7,171,770 | ||||
Change in fair value of warrant liabilities |
12,330,310 | 4,433,460 | ||||||
|
|
|
|
|||||
Warrant liabilities at June 30, 2021 |
$ | 32,276,400 | $ | 11,605,230 | ||||
Change in fair value of warrant liabilities |
(1,450,620 | ) | (521,590 | ) | ||||
|
|
|
|
|||||
Warrant liabilities at September 30, 2021 |
$ |
30,825,780 |
$ |
11,083,640 |
||||
|
|
|
|
Assets |
||||
Current assets: |
||||
Cash |
$ | 941,474 | ||
Prepaid expenses |
333,528 | |||
|
|
|||
Total current assets |
1,275,002 |
|||
Investments held in Trust Account |
544,002,795 | |||
|
|
|||
Total Assets |
$ |
545,277,797 |
||
|
|
|||
Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit |
||||
Current liabilities: |
||||
Accounts payable |
$ | 103,824 | ||
Accrued expenses |
340,625 | |||
|
|
|||
Total current liabilities |
444,449 |
|||
Derivative warrant liabilities |
35,746,280 | |||
Deferred underwriting commissions |
13,614,452 | |||
|
|
|||
Total liabilities |
49,805,181 |
|||
Commitments and |
||||
Class A ordinary shares; 54,398,433 shares subject to possible redemption at $10.00 per share redemption value |
543,984,330 | |||
Shareholders’ Deficit: |
||||
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding |
— | |||
Class A ordinary shares, $0.0001 par value; 400,000,000 shares authorized; no non-redeemable shares issued or outstanding |
— | |||
Class B ordinary shares, $0.0001 par value; 40,000,000 shares authorized; 13,599,608 shares issued and outstanding |
1,360 | |||
Accumulated deficit |
(48,513,074 | ) | ||
|
|
|||
Total shareholders’ deficit |
(48,511,714 |
) | ||
|
|
|||
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit |
$ |
545,277,797 |
||
|
|
General and administrative expenses |
$ | 538,313 | ||
|
|
|||
Loss from operations |
(538,313 | ) | ||
Other income (expense) |
||||
Change in fair value of derivative warrant liabilities |
(16,517,250 | ) | ||
Financing cost — derivative warrant liabilities |
(578,950 | ) | ||
Net gain from investments held in Trust Account |
18,465 | |||
|
|
|||
Net loss |
$ |
(17,616,048 |
) | |
|
|
|||
Basic and diluted weighted average shares outstanding of Class A ordinary shares |
54,364,337 |
|||
Basic and diluted net income per share, Class A ordinary shares |
$ |
0.00 |
||
Basic and diluted weighted average shares outstanding of Class B ordinary shares |
13,269,125 |
|||
Basic and diluted net loss per share, Class B ordinary shares |
$ |
(1.33 |
) |
Ordinary Shares |
Additional Paid-in Capital |
Accumulated Deficit |
Total Shareholders’ Deficit |
|||||||||||||||||||||||||
Class A |
Class B |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Balance — June 12, 2020 (inception) |
— |
$ |
— |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
||||||||||||||||
Issuance of Class B ordinary shares to Sponsor |
— | — | 14,375,000 | 1,438 | 23,562 | — | 25,000 | |||||||||||||||||||||
Excess of cash received over fair value of private placement warrants |
— | — | — | — | 4,694,247 | — | 4,694,247 | |||||||||||||||||||||
Forfeiture of Class B ordinary shares |
— | — | (775,392 | ) | (78 | ) | 78 | — | — | |||||||||||||||||||
Accretion of Class A shares subject to possible redemption |
— | — | — | — | (4,717,887 | ) | (30,897,026 | ) | (35,614,913 | ) | ||||||||||||||||||
Net loss |
— | — | — | — | — | (17,616,048 | ) | (17,616,048 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance December 31, 2020 |
— |
$ |
— |
13,599,608 |
$ |
1,360 |
$ |
— |
$ |
(48,513,074 |
) |
$ |
(48,511,714 |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities: |
||||
Net loss |
$ | (17,616,048 | ) | |
Adjustments to reconcile net loss to net cash used in operating activities: |
||||
General and administrative expenses paid by Sponsor in exchange for issuance of Class B ordinary shares |
25,000 | |||
Change in fair value of derivative warrant liabilities |
16,517,250 | |||
Financing cost — derivative warrant liabilities |
578,950 | |||
Net (gain) loss on investments held in Trust Account |
(18,465 | ) | ||
Changes in operating assets and liabilities: |
||||
Accounts payable |
18,824 | |||
Prepaid expenses |
(333,528 | ) | ||
Accrued expenses |
340,625 | |||
|
|
|||
Net cash used in operating activities |
(487,392 |
) | ||
|
|
|||
Cash Flows from Investing Activities: |
||||
Cash deposited in Trust Account |
(543,984,330 | ) | ||
|
|
|||
Net cash used in investing activities |
(543,984,330 |
) | ||
|
|
|||
Cash Flows from Financing Activities: |
||||
Borrowings under note payable to Sponsor |
(184,835 | ) | ||
Proceeds received from initial public offering, gross |
543,984,330 | |||
Proceeds received from private placement |
9,779,687 | |||
Offering costs paid |
(8,165,986 | ) | ||
|
|
|||
Net cash provided by financing activities |
545,413,196 |
|||
|
|
|||
Net increase in cash |
941,474 | |||
Cash — beginning of the period |
— | |||
|
|
|||
Cash — ending of the period |
$ |
941,474 |
||
|
|
|||
Supplemental disclosure of noncash investing and financing activities: |
||||
Offering costs paid through note payable to Sponsor |
$ | 184,835 | ||
Offering costs included in accrued expenses |
$ | 85,000 | ||
Forfeiture of Class B ordinary shares |
$ | 78 | ||
Deferred underwriting commissions |
$ | 13,614,452 |
As Previously Restated in 10-K/A Amendment No. 1 |
Adjustment |
As Restated |
||||||||||
December 31, 2020 |
||||||||||||
Total assets |
$ |
545,277,797 |
$ |
— |
$ |
545,277,797 |
||||||
|
|
|
|
|
|
|||||||
Total liabilities |
49,805,181 |
— |
49,805,181 |
|||||||||
Class A ordinary shares subject to redemption |
490,472,610 | 53,511,720 | 543,984,330 | |||||||||
Class A ordinary shares, par value $0.0001 |
535 | (535 | ) | — | ||||||||
Class B ordinary shares, par value $0.0001 |
1,360 | — | 1,360 | |||||||||
Additional paid-in captial |
22,614,159 | (22,614,159 | ) | — | ||||||||
Accumulated deficit |
(17,616,048 | ) | (30,897,026 | ) | (48,513,074 | ) | ||||||
|
|
|
|
|
|
|||||||
Total shareholders’ equity (deficit) |
5,000,006 |
(53,511,720 |
) |
(48,511,714 |
) | |||||||
|
|
|
|
|
|
|||||||
Total liabilities, Class A ordinary shares subject to redemption and shareholders’ equity (deficit) |
$ |
545,277,797 |
$ |
— |
$ |
545,277,797 |
||||||
Shares of Class A ordinary shares subject to possible redemption |
49,047,261 | 5,351,172 | 54,398,433 | |||||||||
Shares of Class A ordinary shares |
5,351,172 | (5,351,172 | ) | — |
For the Period From June 12, 2020 (Inception) through December 31, 2020 |
||||||||||||
As Previously Restated in 10-K/A Amendment No. 1 |
Adjustment |
As Restated |
||||||||||
Supplemental Disclosure of Noncash Financing Activities: |
||||||||||||
Initial value of Class A ordinary shares subject to possible redemption |
$ | 507,479,670 | $ | (507,479,670 | ) | $ | — | |||||
Change in value of Class A ordinary shares subject to possible redemption |
$ | (17,007,060 | ) | $ | 17,007,060 | $ | — |
August 25, 2020 Post IPO Balance Sheet |
As Previously Restated in 10-K/A AmendmentNo. 1 |
Adjustment |
As Restated |
|||||||||
Total assets |
$ |
503,263,387 |
$ |
— |
$ |
503,263,387 |
||||||
|
|
|
|
|
|
|||||||
Total liabilities |
$ |
30,747,874 |
$ |
— |
$ |
30,747,874 |
||||||
Class A ordinary shares subject to redemption |
467,515,510 | 32,484,490 | 500,000,000 | |||||||||
Preference shares, par value $0.0001 |
— | — | — | |||||||||
Class A ordinary shares, par value $0.0001 |
325 | (325 | ) | — | ||||||||
Class B ordinary shares, par value $0.0001 |
1,380 | — | 1,380 | |||||||||
Additional paid-in captial |
5,607,287 | (5,607,287 | ) | — | ||||||||
|
|
|
|
|
|
|||||||
Accumulated deficit |
(608,989 | ) | (26,876,878 | ) | (27,485,867 | ) | ||||||
Total shareholders’ equity (deficit) |
5,000,003 |
(32,484,490 |
) |
(27,484,487 |
) | |||||||
Total liabilities, Class A ordinary shares subject to redemption and shareholders’ equity (deficit) |
$ |
503,263,387 |
$ |
— |
$ |
503,263,387 |
||||||
Shares of Class A ordinary shares subject to possible redemption |
46,751,551 | 3,248,449 | 50,000,000 | |||||||||
Shares of Class A non-redeemable ordinary shares |
3,248,449 | (3,248,449 | ) | — |
• | Level 1, defined as |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption to each warrant holder; and |
• | if, and only if, the last reported sale price (the “closing price”) of Class A ordinary shares equals or exceeds $18.00 per share (as adjusted) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of Class A ordinary shares to be determined by reference to an agreed table based on the redemption date and the “fair market value” of Class A ordinary shares; |
• | if, and only if, the closing price of Class A ordinary shares equals or exceeds $10.00 per share (as adjusted) for any 20 trading days within the 30-trading day period ending three trading days before the Company sends the notice of redemption to the warrant holders; and |
• | if the closing price of the Class A ordinary shares for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders is less than $18.00 per share (as adjusted), the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above. |
Gross Proceeds |
$ | 543,984,330 | ||
Less: |
||||
Proceeds allocated to Public Warrants |
(14,143,590 | ) |
Class A ordinary shares issuance costs |
(21,471,323 | ) | ||
Plus: |
||||
Accretion of carrying value to redemption value |
35,614,913 | |||
|
|
|||
Class A ordinary shares subject to possible redemption |
$ | 543,984,330 | ||
|
|
Description |
Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
|||||||||
Assets: |
||||||||||||
Investments held in Trust Account |
$ | 544,002,795 | $ | — | $ | — | ||||||
Liabilities: |
||||||||||||
Derivative warrant liabilities — Public |
$ | 26,292,580 | $ | — | $ | — | ||||||
Derivative warrant liabilities — Private |
$ | — | $ | — | $ | 9,453,700 |
As of August 25, 2020 |
As of December 31, 2020 |
|||||||
Volatility |
15.0 | % | 22.1 | % | ||||
Share price |
$ | 9.74 | $ | 10.02 | ||||
Risk-free rate |
0.53 | % | 0.36 | % | ||||
Dividend yield |
0.0 | % | 0.0 | % |
Warrant liabilities at June 12, 2020 (inception) |
$ | — | ||
Issuance of Public and Private Warrants |
19,229,030 | |||
Change in fair value of warrant liabilities |
16,517,250 | |||
|
|
|||
Warrant liabilities at December 31, 2020 |
$ | 35,746,280 | ||
|
|
September 30, 2020 (unaudited) |
As Previously Restated in 10-K/A Amendment No. 1 |
Adjustment |
As Restated |
|||||||||
Total assets |
$ |
545,356,337 |
$ |
— |
$ |
545,356,337 |
||||||
|
|
|
|
|
|
|||||||
Total liabilities |
$ |
49,012,296 |
$ |
— |
$ |
49,012,296 |
||||||
Class A ordinary shares subject to redemption |
491,344,040 | 52,640,290 | 543,984,330 | |||||||||
Preference shares, par value $0.0001 |
— | — | — | |||||||||
Class A ordinary shares, par value $0.0001 |
526 | (526 | ) | — | ||||||||
Class B ordinary shares, par value $0.0001 |
1,379 | — | 1,379 | |||||||||
Additional paid-in captial |
21,742,719 | (21,742,719 | ) | — | ||||||||
Accumulated deficit |
(16,744,623 | ) | (30,897,045 | ) | (47,641,668 | ) | ||||||
|
|
|
|
|
|
|||||||
Total shareholders’ equity (deficit) |
5,000,001 |
(52,640,290 |
) |
(47,640,289 |
) | |||||||
Total liabilities, Class A ordinary shares subject to redemption and shareholders’ equity (deficit) |
$ |
545,356,337 |
$ |
— |
$ |
545,356,337 |
||||||
Shares of Class A ordinary shares subject to possible redemption |
49,134,404 | 5,264,029 | 54,398,433 | |||||||||
Shares of Class A ordinary shares |
5,264,029 | (5,264,029 | ) | — |
For the Period From June 12, 2020 (Inception) through September 30, 2020 (unaudited) |
||||||||||||
As Previously Restated in 10-K/A Amendment No. 1 |
Adjustment |
As Restated |
||||||||||
Supplemental Disclosure of Noncash Financing Activities: |
||||||||||||
Value of Class A ordinary shares subject to possible redemption |
$ | 507,479,670 | $ | (507,479,670 | ) | $ | — |
December 31, |
September 30, |
|||||||
2020 |
2021 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Accounts receivable – net |
||||||||
Inventory – net |
||||||||
Prepaid expenses and other current assets |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
Property and equipment – net |
||||||||
Intangible assets – net |
||||||||
Goodwill |
||||||||
Other non-current assets |
||||||||
|
|
|
|
|||||
Total assets |
$ |
$ |
||||||
|
|
|
|
|||||
Liabilities and members’ deficit |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | $ | ||||||
Accrued expenses and other current liabilities |
||||||||
Deferred revenue |
||||||||
Current maturities of long-term debt – net |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Long-term debt – net |
||||||||
Other liabilities |
||||||||
|
|
|
|
|||||
Total long-term liabilities |
||||||||
Commitments and contingencies (Note 11) |
||||||||
Redeemable Preferred Units |
||||||||
Redeemable Senior Preferred Units - $ |
||||||||
Redeemable Preferred Units - $ |
||||||||
Members’ equity (deficit) |
||||||||
Common Units - $ unlimited authorized, |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
Accumulated other comprehensive loss |
( |
) | ||||||
|
|
|
|
|||||
Total members’ equity (deficit) |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total liabilities, redeemable preferred units, and members’ equity (deficit) |
$ |
$ |
||||||
|
|
|
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2020 |
2021 |
2020 |
2021 |
|||||||||||||
Revenues |
$ | ( |
) | $ | $ | $ | ||||||||||
Costs and expenses: |
||||||||||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
||||||||||||||||
Marketing and selling |
||||||||||||||||
General and administrative |
||||||||||||||||
Depreciation and amortization |
||||||||||||||||
Impairment charges |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
(Loss) income from operations |
( |
) |
( |
) |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other expenses: |
||||||||||||||||
Interest expense – net |
||||||||||||||||
Loss on extinguishment of debt |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||
Other comprehensive loss |
||||||||||||||||
Unrealized gain on derivative instruments |
$ | $ | $ | $ | ||||||||||||
Comprehensive loss |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per unit attributable to Common Unit holders, basic and diluted |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
Weighted average Common Units outstanding, basic and diluted |
Three Months Ended September 30, 2020 |
||||||||||||||||||||||||||||||||||||||||
Redeemable senior preferred units |
Redeemable preferred units |
Common units |
||||||||||||||||||||||||||||||||||||||
Units |
Amount |
Units |
Amount |
Units |
Amount |
Additional paid-in capital |
Accumulated deficit |
Accumulated other comprehensive loss |
Total members’ equity (deficit) |
|||||||||||||||||||||||||||||||
Balances at June 30, 2020 |
$ |
$ |
$ |
— |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||||||
Unrealized gain on derivative instruments |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Deemed contribution from parent |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Accretion of senior preferred units |
— | — | — | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||||||||||||
Distributions to parent |
— | — | — | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balances at September 30, 2020 |
$ |
$ |
$ |
— |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2020 |
||||||||||||||||||||||||||||||||||||||||
Redeemable senior preferred units |
Redeemable preferred units |
Common units |
||||||||||||||||||||||||||||||||||||||
Units |
Amount |
Units |
Amount |
Units |
Amount |
Additional paid-in capital |
Accumulated deficit |
Accumulated other comprehensive loss |
Total members’ equity (deficit) |
|||||||||||||||||||||||||||||||
Balances at January 1, 2020 |
$ |
$ |
$ |
— |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||||||
Unrealized gain on derivative instruments |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Deemed contribution from parent |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Accretion of senior preferred units |
— | — | — | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||||||||||||
Distributions to parent |
— | — | — | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balances at September 30, 2020 |
$ |
$ |
$ |
— |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2021 |
||||||||||||||||||||||||||||||||||||||||
Redeemable senior preferred units |
Redeemable preferred units |
Common units |
||||||||||||||||||||||||||||||||||||||
Units |
Amount |
Units |
Amount |
Units |
Amount |
Additional paid-in capital |
Accumulated deficit |
Accumulated other comprehensive loss |
Total members’ equity (deficit) |
|||||||||||||||||||||||||||||||
Balances at June 30, 2021 |
$ |
$ |
$ |
— |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||||||
Unrealized gain on derivative instruments |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Deemed contribution from parent |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Accretion of senior preferred units |
— | — | — | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balances at September 30, 2021 |
$ |
$ |
$ |
— |
$ |
$ |
( |
) |
$ |
— |
$ |
( |
) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2021 |
||||||||||||||||||||||||||||||||||||||||
Redeemable senior preferred units |
Redeemable preferred units |
Common units |
||||||||||||||||||||||||||||||||||||||
Units |
Amount |
Units |
Amount |
Units |
Amount |
Additional paid-in capital |
Accumulated deficit |
Accumulated other comprehensive loss |
Total members’ equity (deficit) |
|||||||||||||||||||||||||||||||
Balances at January 1, 2021 |
$ |
$ |
$ |
— |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||||||
Unrealized gain on derivative instruments |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Deemed contribution from parent |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Accretion of senior preferred units |
— | — | — | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balances at September 30, 2021 |
$ |
$ |
$ |
— |
$ |
$ |
( |
) |
$ |
— |
$ |
( |
) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
||||||||
2020 |
2021 |
|||||||
Cash flows from operating activities |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: |
||||||||
Depreciation and amortization |
||||||||
Amortization of deferred financing costs and interest rate cap |
||||||||
Loss on disposal of long-lived assets |
||||||||
Equity-based compensation expense |
||||||||
Loss on extinguishment of debt |
||||||||
Interest expense paid-in-kind |
||||||||
Impairment charges |
||||||||
Change in assets and liabilities: |
||||||||
Accounts receivable |
( |
) | ( |
) | ||||
Inventory |
( |
) | ( |
) | ||||
Prepaid expenses and other current assets |
( |
) | ( |
) | ||||
Accounts payable |
( |
) | ||||||
Accrued expenses and other current liabilities |
||||||||
Deferred revenue |
( |
) | ||||||
Other assets and liabilities |
||||||||
|
|
|
|
|||||
Net cash (used in) provided by operating activities |
( |
) |
||||||
Cash flows from investing activities |
||||||||
Purchases of property and equipment |
( |
) | ( |
) | ||||
Purchases of personal seat licenses |
( |
) | ||||||
Investments in developed technology |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
( |
) |
( |
) | ||||
Cash flows from financing activities |
||||||||
Payments of June 2017 First Lien Loan |
( |
) | ( |
) | ||||
Proceeds from May 2020 First Lien Loan |
— | |||||||
Proceeds from Revolving Facility |
— | |||||||
Payments of Revolving Facility |
( |
) | — | |||||
Payments of deferred financing costs and other debt-related costs |
( |
) | — | |||||
Distributions |
( |
) | — | |||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
( |
) | ||||||
|
|
|
|
|||||
Net increase in cash and cash equivalents |
||||||||
|
|
|
|
|||||
Cash and cash equivalents – beginning of period |
||||||||
|
|
|
|
|||||
Cash and cash equivalents – end of period |
$ |
$ |
||||||
|
|
|
|
|||||
Supplemental disclosure of cash flow information: |
||||||||
Paid-in-kind |
$ | $ | ||||||
Cash paid for interest |
$ | $ | ||||||
|
|
|
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2020 |
2021 |
2020 |
2021 |
|||||||||||||
Marketplace revenues: |
||||||||||||||||
Owned Properties |
$ | ( |
) | $ | $ | $ | ||||||||||
Private Label |
( |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Marketplace revenues |
$ |
( |
) |
$ |
$ |
$ |
||||||||||
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2020 |
2021 |
2020 |
2021 |
|||||||||||||
Marketplace revenues: |
||||||||||||||||
Concerts |
$ | ( |
) | $ | $ | $ | ||||||||||
Sports |
( |
) | ( |
) | ||||||||||||
Theater |
( |
) | ||||||||||||||
Other |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Marketplace revenues |
$ |
( |
) |
$ |
$ |
$ |
||||||||||
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2020 |
Nine Months Ended September 30, 2020 |
|||||||||||||||||||||||
Marketplace |
Resale |
Consolidated |
Marketplace |
Resale |
Consolidated |
|||||||||||||||||||
Revenues |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | $ | ||||||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
( |
) | ||||||||||||||||||||||
Marketing and selling |
— | — | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Contribution margin |
$ |
( |
) |
$ |
( |
) |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||||||||
General and administrative |
||||||||||||||||||||||||
Depreciation and amortization |
||||||||||||||||||||||||
Impairment charges |
— | |||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Loss from operations |
( |
) |
( |
) | ||||||||||||||||||||
Interest expense—net |
|
|||||||||||||||||||||||
Loss on extinguishment of debt |
|
— | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net loss |
|
$ |
( |
) |
$ |
( |
) | |||||||||||||||||
|
|
|
|
Three Months Ended September 30, 2021 |
Nine Months Ended September 30, 2021 |
|||||||||||||||||||||||
Marketplace |
Resale |
Consolidated |
Marketplace |
Resale |
Consolidated |
|||||||||||||||||||
Revenues |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
||||||||||||||||||||||||
Marketing and selling |
— | — | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Contribution margin |
$ |
$ |
$ |
$ |
||||||||||||||||||||
General and administrative |
||||||||||||||||||||||||
Depreciation and amortization |
||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Income from operations |
||||||||||||||||||||||||
Interest expense - net |
||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net loss |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||
|
|
|
|
Definite-lived Intangible Assets |
Trademark |
Goodwill |
||||||||||
Balance at January 1, 2020 |
$ |
$ |
$ |
|||||||||
Capitalized development costs |
— | — | ||||||||||
Impairment |
( |
) | ( |
) | ( |
) | ||||||
Disposals |
( |
) | — | — | ||||||||
Amortization |
( |
) | — | — | ||||||||
|
|
|
|
|
|
|||||||
Balance at September 30, 2020 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
Definite-lived Intangible Assets |
Trademark |
Goodwill |
||||||||||
Balance at January 1, 2021 |
$ |
$ |
$ |
|||||||||
Capitalized development costs |
— | — | ||||||||||
Amortization |
( |
) | — | — | ||||||||
|
|
|
|
|
|
|||||||
Balance at September 30, 2021 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
Goodwill |
$ | |||
Indefinite-lived trademark |
||||
Definite-lived intangible assets |
||||
Property and equipment |
||||
Personal seat licenses |
||||
|
|
|||
Total impairment charges |
$ |
|||
|
|
December 31, |
September 30, |
|||||||
2020 |
2021 |
|||||||
Recovery of future customer compensation |
$ | $ | ||||||
Insurance recovery asset |
||||||||
Capitalized transaction costs |
— | |||||||
Prepaid expenses |
||||||||
|
|
|
|
|||||
Total prepaid expenses and other current assets |
$ |
$ |
||||||
|
|
|
|
December 31, |
September 30, |
|||||||
2020 |
2021 |
|||||||
Accrued marketing expense |
$ | $ | ||||||
Accrued tax |
||||||||
Accrued customer credits |
||||||||
Accrued future customer compensation |
||||||||
Other |
||||||||
|
|
|
|
|||||
Total accrued expenses and other current liabilities |
$ |
$ |
||||||
|
|
|
|
Three Months Ended September 30, 2020 |
Nine Months Ended September 30, 2020 |
|||||||||||||||||||||||
Interest rate swaps |
Interest rate cap |
Total |
Interest rate swaps |
Interest rate cap |
Total |
|||||||||||||||||||
Beginning accumulated derivative loss in AOCL |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||
Amount of gain recognized in AOCL |
— | — | ||||||||||||||||||||||
Less: Amount of loss reclassified from AOCL to income |
— | — | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ending accumulated derivative loss in AOCL |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
$ |
( |
) |
$ |
( |
) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2021 Interest rate cap |
Nine Months Ended September 30, 2021 Interest rate cap |
|||||||
Beginning accumulated derivative loss in AOCL |
$ | ( |
) | $ | ( |
) | ||
Amount of gain (loss) recognized in AOCL |
— | — | ||||||
Less: Amount of loss reclassified from AOCL to income |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Ending accumulated derivative loss in AOCL |
$ |
$ |
||||||
|
|
|
|
Significant Unobservable Inputs |
Range (Weighted Average) | |
Discount rate |
||
Long-term growth rate |
Goodwill |
Trademark |
|||||||
50 basis point increase in discount rate |
$ | ( |
) | $ | ( |
) | ||
50 basis point decrease in long-term growth rate |
( |
) | ( |
) |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2020 | 2021 | 2020 | 2021 | |||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
Accretion of senior preferred units |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss attributable to common unitholders |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average common units, basic and diluted |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per unit attributable to common unitholders, basic and diluted |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
|
|
|
|
|
|
|
|
• | Issued |
• | Issued |
• | Received $ |
• | Used proceeds from the Horizon trust account and PIPE subscription and paid (i) $ |
• | Issued to Horizon Sponsor, LLC (i) warrants to purchase |
• | Issued private warrants to purchase 11.50 per share, and public warrants to purchase 11.50 per share, to former warrant holders of Horizon, of which public warrants to purchase |
December 31, 2019 |
December 31, 2020 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Accounts receivable — net |
||||||||
Inventory — net |
||||||||
Prepaid expenses and other current assets |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
Property and equipment — net |
— | |||||||
Personal seat licenses — net |
— | |||||||
Intangible assets — net |
||||||||
Goodwill |
||||||||
Other non-current assets |
||||||||
|
|
|
|
|||||
Total assets |
$ |
$ |
||||||
|
|
|
|
|||||
Liabilities and members’ deficit |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | $ | ||||||
Accrued expenses and other current liabilities |
||||||||
Deferred revenue |
||||||||
Current maturities of long-term debt — net |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Long-term debt — net |
||||||||
Other liabilities |
||||||||
|
|
|
|
|||||
Total long-term liabilities |
||||||||
Commitments and contingencies (Note 14) |
||||||||
Redeemable Preferred Units |
||||||||
Redeemable Senior Preferred Units - $ |
||||||||
Redeemable Preferred Units - $ |
||||||||
Members’ equity (deficit) |
||||||||
Common Units - $ unlimited |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
Accumulated other comprehensive loss |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total members’ equity (deficit) |
( |
) | ||||||
|
|
|
|
|||||
Total liabilities, redeemable preferred units, and members’ equity (deficit) |
$ |
$ |
||||||
|
|
|
|
Years Ended December 31, |
||||||||
2019 |
2020 |
|||||||
Revenues |
$ | $ | ||||||
Costs and expenses: |
||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
||||||||
Marketing and selling |
||||||||
General and administrative |
||||||||
Depreciation and amortization |
||||||||
Impairment charges |
— | |||||||
|
|
|
|
|||||
Loss from operations |
( |
) |
( |
) | ||||
|
|
|
|
|||||
Other expenses: |
||||||||
Interest expense — net |
||||||||
Loss on extinguishment of debt |
||||||||
|
|
|
|
|||||
Net loss |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
|||||
Other comprehensive income (loss): |
||||||||
Unrealized (loss) gain on derivative instruments |
$ | ( |
) | $ | ||||
|
|
|
|
|||||
Comprehensive loss |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
|||||
Net loss per unit attributable to Common Unit holders, basic and diluted |
$ | ( |
) | $ | ( |
) | ||
Weighted average Common Units outstanding, basic and diluted |
Redeemable senior preferred units |
Redeemable preferred units |
Common units |
||||||||||||||||||||||||||||||||||||||
Units |
Amount |
Units |
Amount |
Units |
Amount |
Additional paid-in capital |
Accumulated deficit |
Accumulated other comprehensive income (loss) |
Total members’ equity (deficit) |
|||||||||||||||||||||||||||||||
Balances at January 1, 2019 |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
$ |
|||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||||||
Unrealized loss on derivative instruments |
— | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Deemed contribution from parent |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Accretion of senior preferred units |
— | — | — | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||||||||||||
Distributions to parent |
— | — | — | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balances at December 31, 2019 |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
|||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||||||
Unrealized gain on derivative instruments |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Loss reclassified from accumulated other comprehensive loss to earnings |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Deemed contribution from parent |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Accretion of senior preferred units |
— | — | — | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||||||||||||
Distributions to parent |
— | — | — | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balances at December 31, 2020 |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, |
||||||||
2019 |
2020 |
|||||||
Cash flows from operating activities |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
||||||||
Depreciation and amortization |
||||||||
Amortization of deferred financing costs and interest rate cap |
||||||||
Loss on disposal of long-lived assets |
||||||||
Equity-based compensation expense |
||||||||
Loss on extinguishment of debt |
||||||||
Interest expense paid-in-kind |
||||||||
Impairment charges |
||||||||
Change in assets and liabilities: |
||||||||
Decrease (increase) in accounts receivable |
( |
) | ||||||
(Increase) decrease in inventory |
( |
) | ||||||
Decrease (increase) in prepaid expenses and other current assets |
( |
) | ||||||
Increase (decrease) in accounts payable |
( |
) | ||||||
Increase in accrued expenses and other current liabilities |
||||||||
Increase in deferred revenue |
||||||||
Other assets and liabilities |
( |
) | ||||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
( |
) | ||||||
Cash flows from investing activities |
||||||||
Acquisition, net of cash acquired |
( |
) | ||||||
Purchases of property and equipment |
( |
) | ( |
) | ||||
Proceeds from the sale of personal seat licenses |
||||||||
Investments in developed technology |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
( |
) |
( |
) | ||||
Cash flows from financing activities |
||||||||
Payments of June 2017 First Lien Loan |
( |
) | ( |
) | ||||
Payments of June 2017 Second Lien Loan |
( |
) | — | |||||
Proceeds from May 2020 First Lien Loan |
— | |||||||
Proceeds from Revolving Facility |
— | |||||||
Payments of Revolving Facility |
— | ( |
) | |||||
Payments of deferred financing costs and other debt-related costs |
( |
) | ( |
) | ||||
Distributions to parent |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net cash (used in) provided by financing activities |
( |
) |
||||||
|
|
|
|
|||||
Net (decrease) increase in cash and cash equivalents |
( |
) |
||||||
|
|
|
|
|||||
Cash and cash equivalents — beginning of period |
||||||||
|
|
|
|
|||||
Cash and cash equivalents — end of period |
$ |
$ |
||||||
|
|
|
|
|||||
Supplemental disclosure of cash flow information: |
||||||||
Paid-in-kind |
$ | — | $ | |||||
Cash paid for interest |
$ | $ | ||||||
|
|
|
|
Asset Class |
Useful Life | |
Computer Equipment | ||
Purchased Software | ||
Furniture and Fixtures |
Asset Class |
Useful Life | |
Non-competition agreements |
||
Supplier relationships | ||
Developed technology | ||
Customer relationships |
Years Ended December 31, |
||||||||
2019 |
2020 |
|||||||
Marketplace revenues: |
||||||||
Owned Properties |
$ | $ | ||||||
Private Label |
( |
) | ||||||
|
|
|
|
|||||
Total Marketplace revenues |
$ |
$ |
||||||
|
|
|
|
Years Ended December 31, |
||||||||
2019 |
2020 |
|||||||
Marketplace revenues: |
||||||||
Concerts |
$ | $ | ||||||
Sports |
||||||||
Theater |
||||||||
Other |
||||||||
|
|
|
|
|||||
Total Marketplace revenues |
$ |
$ |
||||||
|
|
|
|
Leasehold Improvements |
$ | |||
Computer Equipment |
||||
Furniture and Fixtures |
||||
Purchased Software |
||||
|
|
|||
Total property and equipment |
||||
Less: accumulated depreciation |
||||
|
|
|||
Total property and equipment — net |
$ |
|||
|
|
Marketplace |
Resale |
Consolidated |
||||||||||
Revenues |
$ | $ | $ | |||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
||||||||||||
Marketing and selling |
— | |||||||||||
|
|
|
|
|
|
|||||||
Contribution margin |
$ |
$ |
||||||||||
General and administrative |
||||||||||||
Depreciation and amortization |
||||||||||||
|
|
|||||||||||
Loss from operations |
( |
) | ||||||||||
Interest expense — net |
||||||||||||
Loss on extinguishment of debt |
||||||||||||
|
|
|||||||||||
Net loss |
$ |
( |
) | |||||||||
|
|
Marketplace |
Resale |
Consolidated |
||||||||||
Revenues |
$ | $ | $ | |||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
||||||||||||
Marketing and selling |
— | |||||||||||
|
|
|
|
|
|
|||||||
Contribution margin |
$ |
( |
) |
$ |
( |
) | ||||||
General and administrative |
||||||||||||
Depreciation and amortization |
||||||||||||
Impairment charges |
||||||||||||
|
|
|||||||||||
Loss from operations |
( |
) | ||||||||||
Interest expense — net |
||||||||||||
Loss on extinguishment of debt |
||||||||||||
|
|
|||||||||||
Net loss |
$ |
( |
) | |||||||||
|
|
Allocation of purchase price |
||||
Cash and cash equivalents |
$ | |||
Other current assets |
||||
Property and equipment |
||||
Intangible asset — developed technology |
||||
Intangible assets — other |
||||
Goodwill |
||||
|
|
|||
Total assets acquired |
||||
Current liabilities assumed |
||||
Net assets acquired |
$ |
|||
|
|
December 31, 2019 |
December 31, 2020 |
|||||||||||||||||||||||
Cost |
Accumulated Amortization |
Net Carrying amount |
Cost |
Accumulated Amortization |
Net Carrying amount |
|||||||||||||||||||
Developed Technology |
$ | $ | ( |
) | $ | $ | $ | ( |
) | $ | ||||||||||||||
Supplier Relationships |
( |
) | — | — | — | |||||||||||||||||||
Customer Relationships |
( |
) | — | — | — | |||||||||||||||||||
Non-compete Agreements |
( |
) | — | — | — | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total definite-lived intangibles assets |
$ |
$ |
( |
) |
$ |
$ |
$ |
( |
) |
$ |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Definite-lived Intangible Assets |
Trademark |
Goodwill |
||||||||||
Balances at January 1, 2019 |
$ |
$ |
$ |
|||||||||
Acquisition |
— | |||||||||||
Capitalized development costs |
— | — | ||||||||||
Disposals |
( |
) | — | — | ||||||||
Amortization |
( |
) | — | — | ||||||||
|
|
|
|
|
|
|||||||
Balances at December 31, 2019 |
||||||||||||
Capitalized development costs |
— | — | ||||||||||
Impairment |
( |
) | ( |
) | ( |
) | ||||||
Disposals |
( |
) | — | — | ||||||||
Amortization |
( |
) | — | — | ||||||||
|
|
|
|
|
|
|||||||
Balances at December 31, 2020 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
2021 |
$ | |||
2022 |
||||
2023 |
||||
|
|
|||
Total |
$ |
|||
|
|
Goodwill |
$ | |||
Indefinite lived trademark |
||||
Definite lived intangible assets |
||||
Property and equipment |
||||
Personal seat licenses |
||||
|
|
|||
Total impairment charges |
$ |
|||
|
|
2019 |
2020 |
|||||||
Recovery of future customer compensation |
$ | $ | ||||||
Insurance recovery asset |
— | |||||||
Prepaid expenses |
||||||||
|
|
|
|
|||||
Total prepaid expenses and other current assets |
$ |
$ |
||||||
|
|
|
|
2019 |
2020 |
|||||||
Marketing expense |
$ | $ | ||||||
Accrued tax |
||||||||
Accrued customer credits |
— | |||||||
Accrued future customer compensation |
||||||||
Other |
||||||||
|
|
|
|
|||||
Total accrued expenses and other current liabilities |
$ |
$ |
||||||
|
|
|
|
January 1, 2019 |
Amount of Loss Recognized in AOCL |
Less: Amount of Loss Reclassified from AOCL to Income |
December 31, 2019 |
|||||||||||||
Interest rate swaps |
$ | $ | ( |
) | $ | |
$ | ( |
) | |||||||
Interest rate cap |
( |
) | ( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
$ |
( |
) |
$ |
$ |
( |
) | ||||||||
|
|
|
|
|
|
|
|
December 31, 2019 |
Amount of Loss Recognized in AOCL |
Less: Amount of Loss Reclassified from AOCL to Income |
December 31, 2020 |
|||||||||||||
Interest rate swaps |
$ | ( |
) | $ | $ | — | $ | |||||||||
Interest rate cap |
( |
) | ( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
( |
) |
$ |
$ |
( |
) |
$ |
( |
) | ||||||
|
|
|
|
|
|
|
|
Significant Unobservable Inputs |
Range (Weighted Average) | |
Discount rate |
||
Long-term growth rate |
Goodwill |
Trademark |
|||||||
50 basis point increase in discount rate |
$ | ( |
) | $ | ( |
) | ||
50 basis point decrease in long-term growth rate |
( |
) | ( |
) |
2019 |
2020 |
|||||||
June 2017 First Lien Loan |
$ | $ | ||||||
May 2020 First Lien Loan |
||||||||
|
|
|
|
|||||
Total long-term debt, gross |
||||||||
Less: unamortized debt issuance costs |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total long-term debt, net of issuance costs |
||||||||
Less: current portion |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total long-term debt, net |
$ |
$ |
||||||
|
|
|
|
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
|
|
|||
Total |
$ |
|||
|
|
2021 |
2022 |
2023 |
2024 |
2025 |
There- after |
Total |
||||||||||||||||||||||
Operating Leases |
$ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
Purchase obligations |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B-1 Units |
Class D Units |
Class E Units |
||||||||||||||||||||||
Number of Incentive Units |
Weighted Average Grant Date Fair Value |
Number of Incentive Units |
Weighted Average Grant Date Fair Value |
Number of Incentive Units |
Weighted Average Grant Date Fair Value |
|||||||||||||||||||
Balances at January 1, 2019 |
$ |
$ |
$ |
|||||||||||||||||||||
Units granted |
||||||||||||||||||||||||
Units repurchased |
( |
) | ||||||||||||||||||||||
Units forfeited |
( |
) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balances at December 31, 2019 |
$ |
$ |
$ |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Units granted |
||||||||||||||||||||||||
Units repurchased |
( |
) | ||||||||||||||||||||||
Units forfeited |
( |
) | ( |
) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balances at December 31, 2020 |
$ |
$ |
$ |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | ||||
2019 |
2020 | |||
Estimated volatility |
||||
Expected term (years) |
||||
Risk-free rate |
||||
Expected dividend yield |
Year ended December 31, |
||||||||
2019 |
2020 |
|||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Accretion of senior preferred units |
||||||||
|
|
|
|
|||||
Net loss attributable to common unitholders |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
|||||
Weighted-average common units, basic and diluted |
||||||||
|
|
|
|
|||||
Net loss per unit attributable to common unitholders, basic and diluted |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
• | Horizon will merge with and into Vivid Seats Inc., a Delaware corporation formed by the Company to facilitate the merger, upon which the separate corporate existence of Horizon will cease, and Vivid Seats Inc. will become the surviving corporation. |
• | Certain third-party investors, including Horizon Sponsor, LLC, will purchase an aggregate of |
• | The shareholders of Hoya Topco, LLC will exchange their interests in the Company for Class B common stock in Vivid Seats Inc., which will be accounted for as a reverse recapitalization. |
• | Upon closing, the Company, Hoya Topco, LLC, and other designated parties expect to enter into a tax receivable agreement with Vivid Seats Inc. Under the terms of the expected agreement, Vivid Seats Inc. would be expected to pay Hoya Topco, LLC and other designated parties a portion of future income tax savings resulting from existing tax attributes related to the Company. |
March 29, |
September 30, |
|||||||
2021 |
2021 |
|||||||
Assets |
||||||||
Total Assets |
$ | $ | ||||||
|
|
|
|
|||||
Liabilities and Stockholder’s Equity |
||||||||
Total Liabilities |
$ | $ | ||||||
Commitments and contingencies |
||||||||
Stockholder’s equity: |
||||||||
Common Stock, $ |
$ | $ | ||||||
Due from stockholder |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total stockholder’s equity |
||||||||
|
|
|
|
|||||
Total liabilities and stockholder’s equity |
$ | $ | ||||||
|
|
|
|
• | Issued |
• | Issued |
• | Received $ |
• | Used proceeds from the Horizon trust account and PIPE subscription and paid (i) $ |
• | Issued to Horizon Sponsor, LLC (i) warrants to purchase |
• | Issued private warrants to purchase |
• | The Company’s Board of Directors declared a special dividend of $ |
• | Upon closing, Hoya Topco, Hoya Intermediate, and other designated parties entered into a tax receivable agreement with the Company. Under the terms of the agreement, the Company will pay Hoya Topco and other designated parties a portion of future income tax savings resulting from existing tax attributes related to Hoya Intermediate. |
Securities and Exchange Commission registration fee |
$ | 295,689.93 | ||
Accounting fees and expenses |
100,000.00 | |||
Legal fees and expenses |
250,000.00 | |||
Financial printing and miscellaneous expenses |
60,000.00 | |||
Total |
$ | 705,689.93 |
• | On March 29, 2021, we issued 100 shares of common stock to Hoya Intermediate in connection with our formation for aggregate consideration of $10.00, which were cancelled in connection with the Closing. |
• | On October 18, 2021, we issued 118,200,000 shares of Class B common stock and 6,000,000 warrants to purchase Class B common stock to Hoya Topco for nominal cash consideration. |
• | On October 18, 2021, we issued 47,517,173 shares of Class A common stock to certain qualified institutional buyers and accredited investors that agreed to purchase such shares in connection with the Business Combination for aggregate consideration of $475,171,730. |
• | On October 18, 2021, we issued 17,000,000 Vivid Seats PubCo $10.00 Exercise Warrants to purchase shares of Class A common Stock at an exercise price of $10.00 per share, and 17,000,000 Vivid Seats PubCo $15.00 Exercise Warrants to purchase Class A Common Stock at $15.00 per share, in exchange for Sponsor irrevocably tendering to Horizon all of its Class B ordinary shares of Horizon for cancellation pursuant to the Exchange Agreement. |
† | Certain of the exhibits and schedules to this Exhibit have been omitted in accordance with Regulation S-K Item 601(a)(5). The Registrant agrees to furnish a copy of all omitted exhibits and schedules to the SEC upon its request. |
* | Previously filed. |
VIVID SEATS INC. | ||
By: | /s/ Stanley Chia | |
Stanley Chia | ||
Chief Executive Officer |
Signature |
Title |
Date | ||
/s/ Stanley Chia Stanley Chia |
Chief Executive Officer and Director (principal executive officer) |
December 23, 2021 | ||
* Lawrence Fey |
Chief Financial Officer (principal financial officer) | December 23, 2021 | ||
* Edward Pickus |
Chief Accounting Officer (principal accounting officer) | December 23, 2021 | ||
* Mark Anderson |
Director | December 23, 2021 | ||
* David Donnini |
Director | December 23, 2021 | ||
* Todd Boehly |
Director | December 23, 2021 | ||
* Jane DeFlorio |
Director | December 23, 2021 |
Signature |
Title |
Date | ||
* Craig Dixon |
Director | December 23, 2021 | ||
* Julie Masino |
Director | December 23, 2021 | ||
* Martin Taylor |
Director | December 23, 2021 | ||
* Tom Ehrhart |
Director | December 23, 2021 |
*By: | /s/ Stanley Chia | |
Stanley Chia | ||
Attorney-in-fact |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement No. 333-260839 on Form S-1 of our report dated May 27, 2021 (August 15, 2021, as to the effects of the restatement discussed in Note 2), relating to the financial statements of Hoya Intermediate, LLC. We also consent to the reference to us under the heading Experts in such Registration Statement.
/s/ Deloitte & Touche LLP
Chicago, Illinois
December 23, 2021
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement No. 333-260839 on Form S-1 of our report dated May 27, 2021, relating to the balance sheet of Vivid Seats Inc. We also consent to the reference to us under the heading Experts in such Registration Statement.
/s/ Deloitte & Touche LLP
Chicago, Illinois
December 23, 2021
Exhibit 23.3
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement of Vivid Seats Inc. on Form S-1, of our report dated May 7, 2021, relating to the financial statements of Horizon Acquisition Corporation (as restated), which are contained in that Prospectus. We also consent to the reference to us under the caption Experts in the Prospectus.
/s/ WithumSmith+Brown, PC |
New York, New York |
December 23, 2021 |