|
Delaware
|
| |
7372
|
| |
88-0666433
|
|
|
(State or Other Jurisdiction of Incorporation
or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
P. Michelle Gasaway
Skadden, Arps, Slate, Meagher & Flom LLP 300 South Grand Avenue Los Angeles, California 90071 (213) 687-5000 |
| |
Gregg A. Noel
Skadden, Arps, Slate, Meagher & Flom LLP 525 University Avenue Palo Alto, California 94301 (650) 470-4500 |
| |
John L. Savva
Sullivan & Cromwell LLP 1870 Embarcadero Road Palo Alto, California 94303 (650) 461-5600 |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☐ | |
| | | | Emerging growth company | | | ☐ | |
| | | | | 1 | | | |
| | | | | 20 | | | |
| | | | | 55 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 63 | | | |
| | | | | 70 | | | |
| | | | | 93 | | | |
| | | | | 126 | | | |
| | | | | 132 | | | |
| | | | | 146 | | | |
| | | | | 154 | | | |
| | | | | 156 | | | |
| | | | | 164 | | | |
| | | | | 166 | | | |
| | | | | 169 | | | |
| | | | | 177 | | | |
| | | | | 177 | | | |
| | | | | 178 | | | |
| | | | | F-1 | | |
| | |
Pro Forma as
Adjusted(1) |
| |
Historical
|
| ||||||||||||||||||
| | |
Year Ended
|
| |
Year Ended
|
| ||||||||||||||||||
(in millions, except per share data)
|
| |
December 25,
2021 |
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Revenue
|
| | | $ | | | | | $ | 1,386 | | | | | $ | 967 | | | | | $ | 879 | | | |
Gross profit
|
| | | | | | | | | | 655 | | | | | | 376 | | | | | | 423 | | |
Operating loss
|
| | | | | | | | | | (57) | | | | | | (213) | | | | | | (86) | | |
Net loss
|
| | | | | | | | | | (75) | | | | | | (196) | | | | | | (328) | | |
Net loss per share, basic and diluted
|
| | | $ | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
| | |
Pro Forma as
Adjusted(1) |
| |
Historical
|
| ||||||||||||
| | |
Six Months Ended
|
| |
Six Months Ended
|
| ||||||||||||
(in millions, except per share data)
|
| |
July 2, 2022
|
| |
July 2, 2022
|
| |
June 26, 2021
|
| |||||||||
Revenue | | | | $ | | | | | $ | 854 | | | | | $ | 704 | | | |
Gross profit
|
| | | | | | | | | | 405 | | | | | | 348 | | |
Operating income (loss)
|
| | | | | | | | | | (36) | | | | | | 7 | | |
Net income (loss)
|
| | | | | | | | | | (67) | | | | | | 4 | | |
Net loss per share, basic and diluted
|
| | | $ | | | | | | N/A | | | | | | N/A | | |
| | |
Pro Forma as
Adjusted(1)(2) |
| |
Historical
|
| ||||||||||||||||||
(in millions)
|
| |
July 2,
2022 |
| |
July 2,
2022 |
| |
December 25,
2021 |
| |
December 26,
2020 |
| ||||||||||||
Cash and cash equivalents
|
| | | $ | | | | | | $ | 774 | | | | | $ | 616 | | | | | $ | 85 | | |
Total assets(3)
|
| | | | | | | | | | 16,162 | | | | | | 16,655 | | | | | | 16,462 | | |
Dividend Note with related party
|
| | | | | | | | | | 3,509 | | | | | | — | | | | | | — | | |
Total equity
|
| | | $ | | | | | $ | 11,199 | | | | | $ | 15,889 | | | | | $ | 15,842 | | |
| | |
As of July 2, 2022
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma As
Adjusted |
| |||||||||
| | |
(in millions, except share and per share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 774 | | | | | $ | | | | | $ | | | | |
Dividend Note with related party
|
| | | | 3,509 | | | |
|
| | | | | | | |||
Class A common stock, par value $0.01 per share; 0, , and
shares of Class A common stock authorized, actual, pro forma, and pro forma as adjusted, respectively; no shares of Class A common stock issued and outstanding, actual, shares of Class A common stock issued and outstanding, pro forma, and shares of Class A common stock issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | | | | | | | | | |
Class B common stock, par value $0.01 per share; 0, , and
shares of Class B common stock authorized, actual, pro forma, and pro forma as adjusted, respectively; no shares of Class B common stock issued and outstanding, actual, shares of Class B common stock issued and outstanding, pro forma, and shares of Class B common stock issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | | | | | | | | | |
Parent net investment
|
| | | | 11,223 | | | | | | | | | | | | | | |
Accumulated other comprehensive (loss) income
|
| | | | (24) | | | | | | | | | | | | | | |
Total equity
|
| | | | 11,199 | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 14,708 | | | | | $ | | | | | $ | | |
|
Assumed initial public offering price per share
|
| |
|
| | | $ | | | ||||
|
Net tangible book value per share as of July 2, 2022
|
| | | $ | | | | | | | | | |
|
Decrease in net tangible book value per share attributable to the pro forma adjustments referred to above
|
| | | | | | | | |||||
|
Pro forma net tangible book value per share before completion of this offering
|
| | | | | | | | |||||
|
Increase in pro forma as adjusted net tangible book value per share attributable to investors participating in this offering and the use of the net proceeds from this offering
|
| | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share
|
| | | | | | | | | | | | |
|
Dilution in pro forma as adjusted net tangible book value per share to investors participating in this offering(1)
|
| | | | | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
per Shares of Class A Common Stock |
| ||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| |||||||||||||||
Our existing stockholder
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Investors participating in this offering
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Total
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |
| | |
As Reported
Mobileye Group |
| |
Transaction
Accounting – Reorganization |
| | | | |
Pro
Forma Mobileye Group |
| |
Transaction
Accounting – Offering |
| | | | |
Pro Forma
As Adjusted Mobileye Group |
| ||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 774 | | | | | | | | | | | $ | 774 | | | | | | |
(B)
|
| |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
(C)
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(D)
|
| | | |
Trade accounts receivable, net
|
| | | | 214 | | | | | | | | | | | | 214 | | | | | | | | | | | |
Inventories
|
| | | | 98 | | | | | | | | | | | | 98 | | | | | | | | | | | |
Related party loan
|
| | | | 901 | | | | | | | | | | | | 901 | | | | | | | | | | | |
Other current assets
|
| | | | 56 | | | | | | | | | | | | 56 | | | | | | | | | | | |
TOTAL CURRENT ASSETS
|
| | | | 2,043 | | | | | | | | | | | | 2,043 | | | | | | | | | | | |
Property and equipment, net
|
| | | | 338 | | | | | | | | | | | | 338 | | | | | | | | | | | |
Intangible assets, net
|
| | | | 2,789 | | | | | | | | | | | | 2,789 | | | | | | | | | | | |
Goodwill
|
| | | | 10,895 | | | | | | | | | | | | 10,895 | | | | | | | | | | | |
Other long-term assets
|
| | | | 97 | | | | | | | | | | | | 97 | | | | | | | | | | | |
TOTAL ASSETS
|
| | | $ | 16,162 | | | | | | | | | | | $ | 16,162 | | | | | | | | | | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 138 | | | | | | | | | | | $ | 138 | | | | | | | | | | | |
Employee related accrued expenses.
|
| | | | 65 | | | | | | | | | | | | 65 | | | | | | | | | | | |
Related party payable
|
| | | | 973 | | | | | | | | | | | | 973 | | | | | | | | | | | |
Dividend Note with related party
|
| | | | 3,509 | | | | | | | | | | | | 3,509 | | | | | | |
(C)
|
| | ||
Other current liabilities
|
| | | | 45 | | | | | | | | | | | | 45 | | | | | | | | | | | |
TOTAL CURRENT LIABILITIES
|
| | | | 4,730 | | | | | | | | | | | | 4,730 | | | | | | | | | | | |
Long-term employee benefits
|
| | | | 50 | | | | | | | | | | | | 50 | | | | | | | | | | | |
Deferred tax liabilities
|
| | | | 172 | | | | | | | | | | | | 172 | | | | | | | | | | | |
Other long-term liabilities
|
| | | | 11 | | | | | | | | | | | | 11 | | | | | | | | | | | |
TOTAL LIABILITIES
|
| | | | 4,963 | | | | | | | | | | | | 4,963 | | | | | | | | | | | |
EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock
|
| | | | — | | | | | | | | | | | | — | | | | | | |
(B)
|
| | | |
Class B common stock
|
| | | | — | | | | | | |
(A)
|
| | | | — | | | | | | |
(A)
|
| | | |
Additional paid-in capital
|
| | | | — | | | | | | |
(A)
|
| | | | — | | | | | | |
(A)(B)
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(D)
|
| | ||
Parent net investment
|
| | | | 11,223 | | | | | | |
(A)
|
| | | | 11,223 | | | | | | | | | | | |
Accumulated other comprehensive (loss) income
|
| | | | (24) | | | | | | | | | | | | (24) | | | | | | | | | | | |
Accumulated deficit
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | ||
TOTAL EQUITY
|
| | | | 11,199 | | | | | | | | | | | | 11,199 | | | | | | | | | | ||
TOTAL LIABILITIES AND EQUITY
|
| | | $ | 16,162 | | | | | | | | | | | $ | 16,162 | | | | | | | | | | | |
| | |
As Reported
Mobileye Group |
| |
Transaction
Accounting – Reorganization |
| | | | |
Pro Forma
Mobileye Group |
| |
Transaction
Accounting – Offering |
| | | | |
Pro Forma
As Adjusted Mobileye Group |
| |||||||||||||||
Revenue
|
| | | $ | 854 | | | | | | | | | | | | | | $ | 854 | | | |
|
| | | | |
|
| ||||||
Cost of revenue
|
| | | | 449 | | | | | | | | | |
(E)
|
| | | | 449 | | | | | | | | | | | | | | | | | |
Gross profit
|
| | | | 405 | | | | | | — | | | | | | | | | 405 | | | | | | | | | | | | | | | | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development, net
|
| | | | 359 | | | | | | | | | |
(E)
|
| | | | 359 | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 64 | | | | | | | | | |
(E)
|
| | | | 64 | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 18 | | | | | | | | | |
(E)
|
| | | | 18 | | | | | | | | | | | | | | | | | |
Total operating expenses
|
| | | | 441 | | | | | | — | | | | | | | | | 441 | | | | | | | | | | | | | | | | | |
Operating loss
|
| | | | (36) | | | | | | — | | | | | | | | | (36) | | | | | | | | | | | | | | | | | |
Interest (expense) income with related
party, net |
| | | | (5) | | | | | | | | | | | | | | | (5) | | | | | | | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | 5 | | | | | | | | | | | | | | | 5 | | | | | | | | | | | | | | | | | |
Loss before income taxes
|
| | | | (36) | | | | | | | | | | | | | | | (36) | | | | | | | | | | | | | | | | | |
Provision for income taxes
|
| | | | (31) | | | | | | 0 | | | |
(G)
|
| | | | (31) | | | | | | 0 | | | |
(G)
|
| | | | | | |
Net loss
|
| | |
$
|
(67)
|
| | | | | | | | | | | | | $ | (67) | | | | | | | | | | | | | | | | | |
Pro forma earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma basic
|
| | | | N/A | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma diluted
|
| | | | N/A | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma weighted-average number of
shares |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma basic
|
| | | | N/A | | | | | | | | | |
(H)
|
| | | | | | | | | | | | | |
(H)
|
| | | | | | |
Pro forma diluted
|
| | | | N/A | | | | | | | | | |
(H)
|
| | | | | | | | | | | | | |
(H)
|
| | | | | | |
| | |
As Reported
Mobileye Group |
| |
Transaction
Accounting – Reorganization |
| | | | |
Pro Forma
Mobileye Group |
| |
Transaction
Accounting – Offering |
| | | | |
Pro Forma
As Adjusted Mobileye Group |
| ||||||||||||
Revenue
|
| | | $ | 1,386 | | | | | | | | | | | | | | $ | 1,386 | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 731 | | | | | | | | | |
(E)
|
| | | | 731 | | | | | | | | | | | | | | |
Gross profit
|
| | | | 655 | | | | | | — | | | | | | | | | 655 | | | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development, net
|
| | | | 544 | | | | | | | | | |
(E)
|
| | | | 544 | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 134 | | | | | | | | | |
(E)
|
| | | | 134 | | | | | | | | | | | | | | |
General and administrative
|
| | | | 34 | | | | | | | | | |
(E)
|
| | | | 34 | | | | | | | | | | | | | | |
Total operating expenses
|
| | | | 712 | | | | | | — | | | | | | | | | 712 | | | | | | | | | | | | | | |
Operating loss
|
| | | | (57) | | | | | | — | | | | | | | | | (57) | | | | | | | | | | | | | | |
Interest income (expenses) with a related party, net
|
| | | | 3 | | | | | | | | | | | | | | | 3 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other expense, net
|
| | | | (3) | | | | | | | | | | | | | | | (3) | | | | | | | | | | | | | | |
Income (loss) before income taxes
|
| | | | (57) | | | | | | | | | | | | | | | (57) | | | | | | | | | | | | | | |
Benefit (provision) for income taxes
|
| | | | (18) | | | | | | 0 | | | |
(G)
|
| | | | (18) | | | | | | 0 | | | |
(G)
|
| | | |
Net loss
|
| | |
$
|
(75)
|
| | | | | | | | | | | | | $ | (75) | | | | | | | | | | | | | | |
Pro forma earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma basic
|
| | | | N/A | | | | | | | | |