|
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 | | | |
| | | | | 18 | | | |
| | | | | 49 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 57 | | | |
| | | | | 63 | | | |
| | | | | 81 | | | |
| | | | | 113 | | | |
| | | | | 119 | | | |
| | | | | 132 | | | |
| | | | | 135 | | | |
| | | | | 137 | | | |
| | | | | 143 | | | |
| | | | | 145 | | | |
| | | | | 148 | | | |
| | | | | 154 | | | |
| | | | | 154 | | | |
| | | | | 155 | | | |
| | | | | 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)(2) |
| |
Historical
|
| ||||||||||||
(in millions)
|
| |
December 25, 2021
|
| |
December 25, 2021
|
| |
December 26, 2020
|
| |||||||||
Cash and cash equivalents
|
| | | $ | | | | | $ | 616 | | | | | $ | 85 | | | |
Total assets(3)
|
| | | | | | | | | | 16,655 | | | | | | 16,462 | | |
Dividend Note payable
|
| | | | | | | | | | — | | | | | | | | |
Total equity
|
| | | | | | | | | | 15,889 | | | | | | 15,842 | | |
| | |
As of December 25, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma As
Adjusted |
| |||||||||
| | |
(in millions, except share and per share numbers)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 616 | | | | | $ | | | | | | | | ||
Dividend Note payable
|
| | | | — | | | | | | | | | | | | | | |
Class A common stock, par value $0.01 per share; , ,
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; , ,
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
|
| | | | 15,884 | | | | | | | | | | | | | | |
Accumulated other comprehensive income
|
| | | | 5 | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | — | | | | | | | | | | | | | | |
Total equity
|
| | | | 15,889 | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 16,505 | | | | | $ | | | | | | | | |
|
Assumed initial public offering price per share
|
| |
|
| | | $ | | | ||||
|
Net tangible book deficit per share as of December 25, 2021
|
| | | $ | | | | | | | | | |
|
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
|
| | | $ | 616 | | | |
|
| |
(C)
|
| |
|
| |
|
| |
(E, F)
|
| |
|
|
Trade accounts receivable, net
|
| | | | 155 | | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | 97 | | | | | | | | | | | | | | | | | | | | |
Related party loan
|
| | | | 1,326 | | | | | | |
(A, C)
|
| | | | | | | | | | | | |
Other current assets
|
| | | | 76 | | | | | | | | | | | | | | | | | | | | |
TOTAL CURRENT ASSETS
|
| | | | 2,270 | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 304 | | | | | | | | | | | | | | | | | | | | |
Intangible assets, net
|
| | | | 3,071 | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | 10,895 | | | | | | | | | | | | | | | | | | | | |
Other long-term assets
|
| | | | 115 | | | | | | | | | | | | | | | | | | | | |
TOTAL ASSETS
|
| | | $ | 16,655 | | | | | | | | | | | | | | | | | | | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 160 | | | | | | | | | | | | | | | | | | | | |
Employee related accrued expenses.
|
| | | | 102 | | | | | | | | | | | | | | | | | | | | |
Related party payable
|
| | | | 163 | | | | | | | | | | | | | | | | | | | | |
Other current liabilities
|
| | | | 49 | | | | | | | | | | | | | | | | | | | | |
TOTAL CURRENT LIABILITIES
|
| | | | 474 | | | | | | | | | | | | | | | | | | | | |
Long-term employee benefits
|
| | | | 94 | | | | | | | | | | | | | | | | | | | | |
Deferred tax liabilities
|
| | | | 181 | | | | | | | | | | | | | | | | | | | | |
Dividend note payable
|
| | | | — | | | | | | |
(D)
|
| | | | | | | |
(F)
|
| | | |
Other long-term liabilities
|
| | | | 17 | | | | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES
|
| | | | 766 | | | | | | | | | | | | | | | | | | | | |
EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | — | | | | | | |
(B)
|
| | | | | | | |
(E)
|
| | | |
Additional paid-in capital
|
| | | | — | | | | | | |
(B, C, D)
|
| | | | | | | |
(E)
|
| | | |
Parent net investment
|
| | | | 15,884 | | | | | | |
(A, B)
|
| | | | | | | | | | | | |
Accumulated other comprehensive income
|
| | | | 5 | | | | | | | | | | | | | | | | | | | | |
TOTAL EQUITY
|
| | | | 15,889 | | | | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND EQUITY
|
| | | $ | 16,655 | | | | | | | | | | | | | | | | | | | | |
| | |
As Reported
Mobileye Group |
| |
Transaction
Accounting – Reorganization |
| | | | |
Pro Forma
Mobileye Group |
| |
Transaction
Accounting – Offering |
| | | | |
Pro Forma
December 25 2021 |
| |||
Revenue
|
| | | $ | 1,386 | | | |
|
| | | | |
|
| |
|
| | | | |
|
|
Cost of revenue
|
| | | | 731 | | | | | | | | | | | | | | | |
(J)
|
| | | |
Gross profit
|
| | | | 655 | | | | | | | | | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development, net
|
| | | | 544 | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 134 | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 34 | | | | | | |
(H)
|
| | | | | | | | | | | | |
Total operating expenses
|
| | | | 712 | | | | | | | | | | | | | | | | | | | | |
Operating loss
|
| | | | (57) | | | | | | | | | | | | | | | | | | | | |
Interest income (expenses) with a related party
|
| | | | 3 | | | | | | |
(G)
|
| | | | | | | |
(J)
|
| | | |
Other expense, net
|
| | | | (3) | | | | | | | | | | | | | | | | | | | | |
Loss before income taxes
|
| | | | (57) | | | | | | | | | | | | | | | | | | | | |
Benefit (provision) for income taxes
|
| | | | (18) | | | | | | |
(I)
|
| | | | | | | |
(I)
|
| | | |
Net loss
|
| | | $ | (75) | | | | | | | | | | | | | | | | | | | | |
Pro forma earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma basic
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma weighted-average number of
shares |
| | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma basic
|
| | | | | | | | | | |
(K)
|
| | | | | | | |
(K)
|
| | | |
Pro forma diluted
|
| | | | | | | | | | |
(K)
|
| | | | | | | |
(K)
|
| | | |
| | |
December 25, 2021
|
| |
December 26, 2020
|
| |
December 28, 2019
|
| |||||||||||||||||||||||||||
Year Ended ($ in millions)
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||
Gross profit and margin
|
| | | $ | 655 | | | | | | 47% | | | | | $ | 376 | | | | | | 39% | | | | | $ | 423 | | | | | | 48% | | |
Add: Amortization of acquired intangible assets
|
| | | | 419 | | | | | | 30% | | | | | | 368 | | | | | | 38% | | | | | | 261 | | | | | | 30% | | |
Add: Share-based compensation expense
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted Gross Profit and Margin
|
| | | $ | 1,075 | | | | | | 78% | | | | | $ | 744 | | | | | | 77% | | | | | $ | 684 | | | | | | 78% | | |
| | |
December 25, 2021
|
| |
December 26, 2020
|
| |
December 28, 2019
|
| |||||||||||||||||||||||||||
Year Ended ($ in millions)
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||
Operating loss and operating margin
|
| | | $ | (57) | | | | | | (4)% | | | | | $ | (213) | | | | | | (22)% | | | | | $ | (86) | | | | | | (10)% | | |
Add: Amortization of acquired intangible assets
|
| | | | 509 | | | | | | 37% | | | | | | 450 | | | | | | 47% | | | | | | 327 | | | | | | 37% | | |
Add: Share-based compensation expense
|
| | | | 97 | | | | | | 7% | | | | | | 85 | | | | | | 9% | | | | | | 76 | | | | | | 9% | | |
Adjusted Operating Income and Margin
|
| | | $ | 549 | | | | | | 40% | | | | | $ | 322 | | | | | | 33% | | | | | $ | 317 | | | | | | 36% | | |
| | |
December 25, 2021
|
| |
December 26, 2020
|
| |
December 28, 2019
|
| |||||||||||||||||||||||||||
Year Ended (in millions)
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||
Net loss
|
| | | $ | (75) | | | | | | (5)% | | | | | $ | (196) | | | | | | (20)% | | | | | $ | (328) | | | | | | (37)% | | |
Add: Amortization of acquired intangible assets
|
| | | | 509 | | | | | | 37% | | | | | | 450 | | | | | | 47% | | | | | | 327 | | | | | | 37% | | |
Add: Share-based compensation expense
|
| | | | 97 | | | | | | 7% | | | | | | 85 | | | | | | 9% | | | | | | 76 | | | | | | 9% | | |
Less: Income tax effects
|
| | | | (57) | | | | | | (4)% | | | | | | (50) | | | | | | (5)% | | | | | | (24) | | | | | | (3)% | | |
Adjusted Net Income
|
| | | $ | 474 | | | | | | 34% | | | | | $ | 289 | | | | | | 30% | | | | | $ | 51 | | | | | | 6% | | |
| | |
December 25, 2021
|
| |
December 26, 2020
|
| |
December 28, 2019
|
| |||||||||||||||||||||||||||
Year Ended ($ in millions)
|
| |
Amount
|
| |
% of
revenue |
| |
Amount
|
| |
% of
revenue |
| |
Amount
|
| |
% of
revenue |
| ||||||||||||||||||
Revenue
|
| | | $ | 1,386 | | | | | | 100.0% | | | | | $ | 967 | | | | | | 100.0% | | | | | $ | 879 | | | | | | 100.0% | | |
Cost of revenue(1)(2)
|
| | | | 731 | | | | | | 52.7% | | | | | | 591 | | | | | | 61.1% | | | | | | 456 | | | | | | 51.9% | | |
Gross profit
|
| | | | 655 | | | | | | 47.3% | | | | | | 376 | | | | | | 38.9% | | | | | | 423 | | | | | | 48.1% | | |
Operating expenses(1)(2): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development, net
|
| | | | 544 | | | | | | 39.2% | | | | | | 440 | | | | | | 45.5% | | | | | | 384 | | | | | | 43.7% | | |
Sales and marketing
|
| | | | 134 | | | | | | 9.7% | | | | | | 116 | | | |