| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 21.00 | | | | | $ | 861,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.861 | | | | | $ | 35,301,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 20.139 | | | | | $ | 825,699,000 | | |
| Evercore ISI | | |
Barclays
|
| |
Citigroup
|
| |
BofA Securities
|
|
| RBC Capital Markets | | |
Mizuho
|
| |
Wolfe | Nomura Alliance
|
| |
BNP PARIBAS
|
|
| Cowen | | |
Siebert Williams Shank
|
| |
PJT Partners
|
| |
MUFG
|
|
| Needham & Company | | |
Raymond James
|
| |
Loop Capital Markets
|
| |
Blaylock Van, LLC
|
| |
Academy Securities
|
|
| Drexel Hamilton | | |
Independence Point
Securities LLC |
| |
CICC
|
| |
Cabrera Capital
Markets LLC |
| |
Guzman & Company
|
|
| | | | | 1 | | | |
| | | | | 24 | | | |
| | | | | 62 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 70 | | | |
| | | | | 78 | | | |
| | | | | 101 | | | |
| | | | | 136 | | | |
| | | | | 142 | | | |
| | | | | 156 | | | |
| | | | | 167 | | | |
| | | | | 169 | | | |
| | | | | 177 | | | |
| | | | | 179 | | | |
| | | | | 182 | | | |
| | | | | 191 | | | |
| | | | | 191 | | | |
| | | | | 192 | | | |
| | | | | F-1 | | |
| | |
Three Months Ended
October 1, 2022 |
| |
Three Months Ended
September 25, 2021 |
| ||||||
| | |
(Actual)
|
| |
(Actual)
|
| ||||||
$ in millions
|
| | | ||||||||||
Revenue
|
| | | $ | 450 | | | | | $ | 326 | | |
| | |
Three Months Ended
October 1, 2022 |
| |
Three Months Ended
September 25, 2021 |
| ||||||||||||||||||||||||||||||
| | |
Low (estimate)
|
| |
High (estimate)
|
| |
Actual
|
| |||||||||||||||||||||||||||
$ in millions
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||
Gross profit and margin
|
| | | | 215 | | | | | | 48% | | | | | | 217 | | | | | | 48% | | | | | | 153 | | | | | | 47% | | |
Operating loss and margin
|
| | | | (29) | | | | | | (6)% | | | | | | (25) | | | | | | (6)% | | | | | | (20) | | | | | | (6)% | | |
Adjusted Gross Profit and Margin(1)
|
| | | | 330 | | | | | | 73% | | | | | | 332 | | | | | | 74% | | | | | | 253 | | | | | | 78% | | |
Adjusted Operating Income and Margin(2)
|
| | | | 139 | | | | | | 31% | | | | | | 143 | | | | | | 32% | | | | | | 127 | | | | | | 39% | | |
| | |
Three Months Ended
October 1, 2022 |
| |
Three Months Ended
September 25, 2021 |
| ||||||||||||||||||||||||||||||
| | |
Low (estimate)
|
| |
High (estimate)
|
| |
Actual
|
| |||||||||||||||||||||||||||
$ in millions
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||
Gross profit and margin
|
| | | $ | 215 | | | | | | 48% | | | | | $ | 217 | | | | | | 48% | | | | | $ | 153 | | | | | | 47% | | |
Add: Amortization of acquired intangible assets
|
| | | | 115 | | | | | | 26% | | | | | | 115 | | | | | | 26% | | | | | | 100 | | | | | | 31% | | |
Add: Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted gross profit and margin
|
| | | $ | 330 | | | | | | 73% | | | | | $ | 332 | | | | | | 74% | | | | | $ | 253 | | | | | | 78% | | |
| | |
Three Months Ended
October 1, 2022 |
| |
Three Months Ended
September 25, 2021 |
| ||||||||||||||||||||||||||||||
| | |
Low (estimate)
|
| |
High (estimate)
|
| |
Actual
|
| |||||||||||||||||||||||||||
$ in millions
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||
Operating income (loss) and operating margin
|
| | | $ | (29) | | | | | | (6)% | | | | | $ | (25) | | | | | | (6)% | | | | | $ | (20) | | | | | | (6)% | | |
Add: Amortization of acquired intangible assets
|
| | | | 131 | | | | | | 29% | | | | | | 131 | | | | | | 29% | | | | | | 123 | | | | | | 38% | | |
Add: Share-based compensation expense
|
| | | | 36 | | | | | | 8% | | | | | | 36 | | | | | | 8% | | | | | | 24 | | | | | | 7% | | |
Add: Expenses related to this offering
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted operating income and margin
|
| | | $ | 139 | | | | | | 31% | | | | | $ | 143 | | | | | | 32% | | | | | $ | 127 | | | | | | 39% | | |
| | |
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 | | | | | $ | 1,386 | | | | | $ | 967 | | | | | $ | 879 | | |
Gross profit
|
| | | | 653 | | | | | | 655 | | | | | | 376 | | | | | | 423 | | |
Operating loss
|
| | | | (174) | | | | | | (57) | | | | | | (213) | | | | | | (86) | | |
Net loss
|
| | | | (185) | | | | | | (75) | | | | | | (196) | | | | | | (328) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.23) | | | | | | 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 | | | | | $ | 854 | | | | | $ | 704 | | |
Gross profit
|
| | | | 405 | | | | | | 405 | | | | | | 348 | | |
Operating income (loss)
|
| | | | (73) | | | | | | (36) | | | | | | 7 | | |
Net income (loss)
|
| | | | (93) | | | | | | (67) | | | | | | 4 | | |
Net loss per share, basic and diluted
|
| | | $ | (0.12) | | | | | | 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
|
| | | $ | 1,000 | | | | | $ | 774 | | | | | $ | 616 | | | | | $ | 85 | | |
Total assets(3)
|
| | | | 16,374 | | | | | | 16,162 | | | | | | 16,655 | | | | | | 16,462 | | |
Dividend Note with related party(2)
|
| | | | — | | | | | | 3,509 | | | | | | — | | | | | | — | | |
Total equity
|
| | | $ | 14,920 | | | | | $ | 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 | | | | | $ | 774 | | | | | $ | 1,000 | | |
Dividend Note with related party
|
| | | | 3,509 | | | | | | 3,509 | | | | | | — | | |
Class A common stock, par value $0.01 per share; 0, 4,000,000,000,
and 4,000,000,000 shares of Class A common stock authorized, actual, pro forma, and pro forma as adjusted, respectively; 0 shares of Class A common stock issued and outstanding, actual, 0 shares of Class A common stock issued and outstanding, pro forma, and 45,761,905 shares of Class A common stock issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Class B common stock, par value $0.01 per share; 0, 1,500,000,000,
and 1,500,000,000 shares of Class B common stock authorized, actual, pro forma, and pro forma as adjusted, respectively; 0 shares of Class B common stock issued and outstanding, actual, 750,000,000 shares of Class B common stock issued and outstanding, pro forma, and 750,000,000 shares of Class B common stock issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | 8 | | | | | | 8 | | |
Additional paid-in capital
|
| | | | — | | | | | | 11,215 | | | | | | 14,936 | | |
Parent net investment
|
| | | | 11,223 | | | | | | — | | | | | | — | | |
Accumulated other comprehensive (loss) income
|
| | | | (24) | | | | | | (24) | | | | | | (24) | | |
Total equity
|
| | | | 11,199 | | | | | | 11,199 | | | | | | 14,920 | | |
Total capitalization
|
| | | $ | 14,708 | | | | | $ | 14,708 | | | | | $ | 14,920 | | |
|
Initial public offering price per share
|
| |
|
| | | $ | 21.00 | | | |||
|
Pro forma net tangible book value per share before completion of this offering
|
| | | | (3.33) | | | | |||||
|
Increase in pro forma as adjusted net tangible book value per share attributable to investors participating in this offering and the concurrent private placement and the use of the net proceeds from this offering and the concurrent private
placement |
| | | | 4.88 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share
|
| | | | | | | | | | 1.55 | | |
|
Dilution in pro forma as adjusted net tangible book value per share to investors participating in this offering and the concurrent private placement(1)
|
| | | | | | | | | $ | 19.45 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Our existing stockholder
|
| | | | 750,000,000 | | | | | | 94.2% | | | | | $ | — | | | | | | — | | | | | | — | | |
Investors participating in this offering
|
| | | | 41,000,000 | | | | | | 5.2% | | | | | $ | 861,000,000 | | | | | | 89.6% | | | | | $ | 21.00 | | |
Investor in the concurrent private placement
|
| | | | 4,761,905 | | | | | | 0.6% | | | | | $ | 100,000,000 | | | | | | 10.4% | | | | | $ | 21.00 | | |
Total
|
| | | | 795,761,905 | | | | | | 100% | | | | | $ | 961,000,000 | | | | | | 100% | | | | | $ | 1.21 | | |
| | |
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 | | | | | $ | 912 | | | |
(B)
|
| | | $ | 1,000 | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | (686) | | | |
(C)
|
| | | | | | |
Trade accounts receivable, net
|
| | | | 214 | | | | | | | | | | | | | | | 214 | | | | | | | | | | | | | | | 214 | | |
Inventories
|
| | | | 98 | | | | | | | | | | | | | | | 98 | | | | | | | | | | | | | | | 98 | | |
Related party loan
|
| | | | 901 | | | | | | | | | | | | | | | 901 | | | | | | | | | | | | | | | 901 | | |
Other current assets
|
| | | | 56 | | | | | | | | | | | | | | | 56 | | | | | | | | | | | | | | | 56 | | |
TOTAL CURRENT ASSETS
|
| | | | 2,043 | | | | | | | | | | | | | | | 2,043 | | | | |
|
226
|
| | | | | | | | 2,269 | | |
Property and equipment, net
|
| | | | 338 | | | | | | | | | | | | | | | 338 | | | | | | | | | | | | | | | 338 | | |
Intangible assets, net
|
| | | | 2,789 | | | | | | | | | | | | | | | 2,789 | | | | | | | | | | | | | | | 2,789 | | |
Goodwill
|
| | | | 10,895 | | | | | | | | | | | | | | | 10,895 | | | | | | | | | | | | | | | 10,895 | | |
Other long-term assets
|
| | | | 97 | | | | | | | | | | | | | | | 97 | | | | | | (14) | | | |
(D)
|
| | | | 83 | | |
TOTAL ASSETS
|
| | | $ | 16,162 | | | | | | | | | | | | | | $ | 16,162 | | | | | $ | 212 | | | | | | | | $ | 16,374 | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 138 | | | | | | | | | | | | | | $ | 138 | | | | | | | | | | | | | | $ | 138 | | |
Employee related accrued expenses
|
| | | | 65 | | | | | | | | | | | | | | | 65 | | | | | | | | | | | | | | | 65 | | |
Related party payable
|
| | | | 973 | | | | | | | | | | | | | | | 973 | | | | | | | | | | | | | | | 973 | | |
Dividend Note with related party
|
| | | | 3,509 | | | | | | | | | | | | | | | 3,509 | | | | | | (686) | | | |
(C)
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (2,823) | | | |
(C)
|
| | | | | | |
Other current liabilities
|
| | | | 45 | | | | | | | | | | | | | | | 45 | | | | | | | | | | | | | | | 45 | | |
TOTAL CURRENT LIABILITIES
|
| | | | 4,730 | | | | | | | | | | | | | | | 4,730 | | | | | | (3,509) | | | | | | | | | 1,221 | | |
Long-term employee benefits
|
| | | | 50 | | | | | | | | | | | | | | | 50 | | | | | | | | | | | | | | | 50 | | |
Deferred tax liabilities
|
| | | | 172 | | | | | | | | | | | | | | | 172 | | | | | | | | | | | | | | | 172 | | |
Other long-term liabilities
|
| | | | 11 | | | | | | | | | | | | | | | 11 | | | | | | | | | | | | | | | 11 | | |
TOTAL LIABILITIES
|
| | | | 4,963 | | | | | | | | | | | | | | | 4,963 | | | | | | (3,509) | | | | | | | | | 1,454 | | |
EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | —** | | | |
(B)
|
| | | | — | | |
Class B common stock
|
| | | | — | | | | | | 8 | | | |
(A)
|
| | | | 8 | | | | | | | | | | | | | | | 8 | | |
Additional paid-in capital
|
| | | | — | | | | | | 11,215 | | | |
(A)
|
| | | | 11,215 | | | | | | 912 | | | |
(B)
|
| | | | 14,936 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 2,823 | | | |
(C)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (14) | | | |
(D)
|
| | | | | | |
Parent net investment
|
| | | | 11,223 | | | | | | (11,223) | | | |
(A)
|
| | | | — | | | | | | | | | | | | | | | — | | |
Accumulated other comprehensive income
|
| | | | (24) | | | | | | | | | | | | | | | (24) | | | | | | | | | | | | | | | (24) | | |
TOTAL EQUITY
|
| | | $ | 11,199 | | | | | $ | — | | | | | | | | $ | 11,199 | | | | | $ | 3,721 | | | | | | | | $ | 14,920 | | |
TOTAL LIABILITIES AND EQUITY
|
| | | $ | 16,162 | | | | | $ | — | | | | | | | | $ | 16,162 | | | | | $ | 212 | | | | | | | | $ | 16,374 | | |
| | |
As Reported
Mobileye Group |
| |
Transaction
Accounting – Reorganization |
| | | | |
Pro Forma
Mobileye Group |
| |
Transaction
Accounting – Offering |
| | | | |
Pro Forma
As Adjusted Mobileye Group |
| |||||||||||||||
Revenue
|
| | | $ | 854 | | | | | | | | | | | | | | $ | 854 | | | | | | | | | | | | | | $ | 854 | | |
Cost of revenue
|
| | | | 449 | | | | | | — | | | | | | | | | 449 | | | | | | | | | | | | | | | 449 | | |
Gross profit
|
| | | | 405 | | | | | | — | | | | | | | | | 405 | | | | | | | | | | | | | | | 405 | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development, net
|
| | | | 359 | | | | | | 32 | | | |
(E)
|
| | | | 391 | | | | | | | | | | | | | | | 391 | | |
Sales and marketing
|
| | | | 64 | | | | | | 1 | | | |
(E)
|
| | | | 65 | | | | | | | | | | | | | | | 65 | | |
General and administrative
|
| | | | 18 | | | | | | 4 | | | |
(E)
|
| | | | 22 | | | | | | | | | | | | | | | 22 | | |
Total operating expenses
|
| | | | 441 | | | | | | 37 | | | | | | | | | 478 | | | | | | — | | | | | | | | | 478 | | |
Operating loss
|
| | | | (36) | | | | | | (37) | | | | | | | | | (73) | | | | | | — | | | | | | | | | (73) | | |
Interest (expense) income with related
party, net |
| | | | (5) | | | | | | | | | | | | | | | (5) | | | | | | 9 | | | |
(F)
|
| | | | 4 | | |
Other income, net
|
| | | | 5 | | | | | | | | | | | | | | | 5 | | | | | | | | | | | | | | | 5 | | |
Loss before income taxes
|
| | | | (36) | | | | | | (37) | | | | | | | | | (73) | | | | | | 9 | | | | | | | | | (64) | | |
Benefit (provision) for income taxes
|
| | | | (31) | | | | | | 2 | | | |
(G)
|
| | | | (29) | | | | | | — | | | |
(G)
|
| | | | (29) | | |
Net loss
|
| | |
$
|
(67)
|
| | | | $ | (35) | | | | | | | | $ | (102) | | | | | $ | 9 | | | | | | | | $ | (93) | | |
Pro forma earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma basic
|
| | | | N/A | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.12) | | |
Pro forma diluted
|
| | | | N/A | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.12) | | |
Pro forma weighted-average number of
shares |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma basic
|
| | | | N/A | | | | | | | | | | | | | | | | | | | | | | | | |
(H)
|
| | | | 800 | | |
Pro forma diluted
|
| | | | N/A | | | | | | | | | | | | | | | | | | | | | | | | |
(H)
|
| | | | 800 | | |
| | |
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 | | | | | | | | | | | | | | $ | 1,386 | | |
Cost of revenue
|
| | | | 731 | | | | | | 2 | | | |
(E)
|
| | | | 733 | | | | | | | | | | | | | | 733 | | | |
Gross profit
|
| | | | 655 | | | | | | (2) | | | | | | | | | 653 | | | | | | | | | | | | | | 653 | | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development, net
|
| | | | 544 | | | | | | 98 | | | |
(E)
|
| | | | 642 | | | | | | | | | | | | | | | 642 | | |
Sales and marketing
|
| | | | 134 | | | | | | 3 | | | |
(E)
|
| | | | 137 | | | | | | | | | | | | | | | 137 | | |
General and administrative
|
| | | | 34 | | | | | | 14 | | | |
(E)
|
| | | | 48 | | | | | | | | | | | | | | 48 | | | |
Total operating expenses
|
| | | | 712 | | | | | | 115 | | | | | | | | | 827 | | | | | | | | | | | | | | 827 | | | |
Operating loss
|
| | | | (57) | | | | | | (117) | | | | | | | | | (174) | | | | | | | | | | | | | | | (174) | | |
Interest income (expenses) with a related party, net
|
| | | | 3 | | | | | | | | | | | | | | | 3 | | | | | | | | | | | | | | | 3 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other expense, net
|
| | | | (3) | | | | | | | | | | | | | | | (3) | | | | | | | | | | | | | | (3) | | | |
Income (loss) before income taxes
|
| | | | (57) | | | | | | (117) | | | | | | | | | (174) | | | | | | | | | | | | | | | (174) | | |
Benefit (provision) for income taxes
|
| | | | (18) | | | | | | 7 | | | |
(G)
|
| | | | (11) | | | | | | | | |
(G)
|
| | | | (11) | | | |
Net loss
|
| | |
$
|
(75)
|
| | | | $ | (110) | | | | | | | | $ | (185) | | | | | | | | | | | | | $ | (185) | | | |
Pro forma earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma basic
|
| | | | N/A | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.23) | | |
Pro forma diluted
|
| | | | N/A | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.23) | | |
Pro forma weighted-average number of
shares |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma basic
|
| | | | N/A | | | | | | | | | | | | | | | | | | | | | | | | |
(H)
|
| | | | 798 | | |
Pro forma diluted
|
| | | | N/A | | | | | | | | | | | | | | | | | | | | | | | | |
(H)
|
| | | | 798 | | |
| | |
Six months ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
July 2,
2022 |
| |
June 26,
2021 |
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||||||||||||||||||||||||||||||||||||||
$ in millions
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 854 | | | | | | 100% | | | | | $ | 704 | | | | | | 100% | | | | | $ | 1,386 | | | | | | 100% | | | | | $ | 967 | | | | | | 100% | | | | | $ | 879 | | | | | | 100% | | |
Cost of revenue
|
| | | | 449 | | | | | | 53% | | | | | | 356 | | | | | | 51% | | | | | | 731 | | | | | | 53% | | | | | | 591 | | | | | | 61% | | | | | | 456 | | | | | | 52% | | |
Gross profit
|
| | | | 405 | | | | | | 47% | | | | | | 348 | | | | | | 49% | | | | | | 655 | | | | | | 47% | | | | | | 376 | | | | | | 39% | | | | | | 423 | | | | | | 48% | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development, net
|
| | | | 359 | | | | | | 42% | | | | | | 258 | | | | | | 37% | | | | | | 544 | | | | | | 39% | | | | | | 440 | | | | | | 46% | | | | | | 384 | | | | | | 44% | | |
Sales and marketing
|
| | | | 64 | | | | | | 7% | | | | | | 65 | | | | | | 9% | | | | | | 134 | | | | | | 10% | | | | | | 116 | | | | | | 12% | | | | | | 100 | | | | | | 11% | | |
General and administrative
|
| | | | 18 | | | | | | 2% | | | | | | 18 | | | | | | 3% | | | | | | 34 | | | | | | 2% | | | | | | 33 | | | | | | 3% | | | | | | 25 | | | | | | 3% | | |
Total operating expenses
|
| | | | 441 | | | | | | 52% | | | | | | 341 | | | | | | 48% | | | | | | 712 | | | | | | 51% | | | | | | 589 | | | | | | 61% | | | | | | 509 | | | | | | 58% | | |
Operating income (loss)
|
| | | | (36) | | | | | | (4)% | | | | | | 7 | | | | | | 1% | | | | | | (57) | | | | | | (4)% | | | | | | (213) | | | | | | (22)% | | | | | | (86) | | | | | | (10)% | | |
Interest income (expense) and
other income (expense), net |
| | | | — | | | | | | — | | | | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | (239) | | | | | | (27)% | | |
Income (loss) before income taxes
|
| | | | (36) | | | | | | (4)% | | | | | | 9 | | | | | | 1% | | | | | | (57) | | | | | | (4)% | | | | | | (212) | | | | | | (22)% | | | | | | (325) | | | | | | (37)% | | |
Benefit (provision) for income taxes
|
| | | | (31) | | | | | | (4)% | | | | | | (5) | | | | | | (1)% | | | | | | (18) | | | | | | (1)% | | | | | | 16 | | | | | | 2% | | | | | | (3) | | | | | | — | | |
Net income (loss)
|
| | | $ | (67) | | | | | | (8)% | | | | | $ | 4 | | | | | | 1% | | | | | $ | (75) | | | | | | (5)% | | | | | $ | (196) | | | | | | (20)% | | | | | $ | (328) | | | | | | (37)% | | |
| | |
Six months ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||
$ in millions
|
| |
July 2,
2022 |
| |
June 26,
2021 |
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||||||||
Cost of revenue
|
| | | $ | 240 | | | | | $ | 200 | | | | | $ | 419 | | | | | $ | 368 | | | | | $ | 261 | | |
Sales and marketing
|
| | | | 42 | | | | | | 45 | | | | | | 90 | | | | | | 82 | | | | | | 66 | | |
Total amortization of acquired intangible assets
|
| | | $ | 282 | | | | | $ | 245 | | | | | $ | 509 | | | | | $ | 450 | | | | | $ | 327 | | |
| | |
Six months ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||
$ in millions
|
| |
July 2,
2022 |
| |
June 26,
2021 |
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||||||||
Cost of revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | |
Research and development, net
|
| | | | 69 | | | | | | 37 | | | | | | 77 | | | | | | 67 | | | | | | 60 | | |
Sales and marketing
|
| | | | 2 | | | | | | 2 | | | | | | 4 | | | | | | 3 | | | | | | 2 | | |
General and administrative
|
| | | | 5 | | | | | | 10 | | | | | | 15 | | | | | | 15 | | | | | | 14 | | |
Total share-based compensation
|
| | | $ | 76 | | | | | $ | 49 | | | | | $ | 97 | | | | | $ | 85 | | | | | $ | 76 | | |
| | |
Six months ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||
$ in millions
|
| |
July 2,
2022 |
| |
June 26,
2021 |
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||||||||
Net cash provided by operating activities
|
| | | $ | 233 | | | | | $ | 289 | | | | | $ | 599 | | | | | $ | 271 | | | | | $ | 300 | | |
Net cash provided by (used in) investing activities
|
| | | | 344 | | | | | | (335) | | | | | | (157) | | | | | | (965) | | | | | | (225) | | |
Net cash provided by (used in) financing activities
|
| | | | (415) | | | | | | 49 | | | | | | 91 | | | | | | 732 | | | | | | (59) | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (3) | | | | | | (1) | | | | | | (1) | | | | | | — | | | | | | — | | |
Net increase in cash and cash equivalents and restricted cash
|
| | | $ | 159 | | | | | $ | 2 | | | | | $ | 532 | | | | | $ | 38 | | | | | $ | 16 | | |
| | |
Six months ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
July 2, 2022
|
| |
June 26, 2021
|
| |
December 25, 2021
|
| |
December 26, 2020
|
| |
December 28, 2019
|
| |||||||||||||||||||||||||||||||||||||||||||||
$ in millions
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||||||||||||||
Gross profit and margin
|
| | | $ | 405 | | | | | | 47% | | | | | $ | 348 | | | | | | 49% | | | | | $ | 655 | | | | | | 47% | | | | | $ | 376 | | | | | | 39% | | | | | $ | 423 | | | | | | 48% | | |
Add: Amortization of acquired intangible assets
|
| | | | 240 | | | | | | 28% | | | | | | 200 | | | | | | 28% | | | | | | 419 | | | | | | 30% | | | | | | 368 | | | | | | 38% | | | | | | 261 | | | | | | 30% | | |
Add: Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted gross profit and margin
|
| | | $ | 645 | | | | | | 76% | | | | | $ | 548 | | | | | | 78% | | | | | $ | 1,075 | | | | | | 78% | | | | | $ | 744 | | | | | | 77% | | | | | $ | 684 | | | | | | 78% | | |
| | |
Six months ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
July 2, 2022
|
| |
June 26, 2021
|
| |
December 25, 2021
|
| |
December 26, 2020
|
| |
December 28, 2019
|
| |||||||||||||||||||||||||||||||||||||||||||||
$ in millions
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||||||||||||||
Operating income (loss) and operating margin
|
| | | $ | (36) | | | | | | (4)% | | | | | $ | 7 | | | | | | 1% | | | | | $ | (57) | | | | | | (4)% | | | | | $ | (213) | | | | | | (22)% | | | | | $ | (86) | | | | | | (10)% | | |
Add: Amortization of acquired intangible assets
|
| | | | 282 | | | | | | 33% | | | | | | 245 | | | | | | 35% | | | | | | 509 | | | | | | 37% | | | | | | 450 | | | | | | 47% | | | | | | 327 | | | | | | 37% | | |
Add: Share-based compensation expense
|
| | | | 76 | | | | | | 9% | | | | | | 49 | | | | | | 7% | | | | | | 97 | | | | | | 7% | | | | | | 85 | | | | | | 9% | | | | | | 76 | | | | | | 9% | | |
Add: Expenses related to this offering
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted operating income and margin
|
| | | $ | 325 | | | | | | 38% | | | | | $ | 301 | | | | | | 43% | | | | | $ | 549 | | | | | | 40% | | | | | $ | 322 | | | | | | 33% | | | | | $ | 317 | | | | | | 36% | | |
| | |
Six months ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
July 2,
2022 |
| |
June 26,
2021 |
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
% of
|
| |
% of
|
| |
% of
|
| |
% of
|
| |
% of
|
| |||||||||||||||||||||||||||||||||||||||||||||
$ in millions
|
| |
Amount
|
| |
Revenue
|
| |
Amount
|
| |
Revenue
|
| |
Amount
|
| |
Revenue
|
| |
Amount
|
| |
Revenue
|
| |
Amount
|
| |
Revenue
|
| ||||||||||||||||||||||||||||||
Net income (loss)
|
| | | $ | (67) | | | | | | (8)% | | | | | $ | 4 | | | | | | 1% | | | | | $ | (75) | | | | | | (5)% | | | | | $ | (196) | | | | | | (20)% | | | | | $ | (328) | | | | | | (37)% | | |
Add: Amortization of acquired intangible assets
|
| | | | 282 | | | | | | 33% | | | | | | 245 | | | | | | 35% | | | | | | 509 | | | | | | 37% | | | | | | 450 | | | | | | 47% | | | | | | 327 | | | | | | 37% | | |
Add: Share-based compensation expense
|
| | | | 76 | | | | | | 9% | | | | | | 49 | | | | | | 7% | | | | | | 97 | | | | | | 7% | | | | | | 85 | | | | | | 9% | | | | | | 76 | | | | | | 9% | | |
Add: Expenses related to this offering
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Less: Income tax effects
|
| | | | (18) | | | | | | (2)% | | | | | | (28) | | | | | | (4)% | | | | | | (57) | | | | | | (4)% | | | | | | (50) | | | | | | (5)% | | | | | | (24) | | | | | | (3)% | | |
Adjusted net income
|
| | | $ | 276 | | | | | | 32% | | | | | $ | 270 | | | | | | 39% | | | | | $ | 474 | | | | | | 35% | | | | | $ | 289 | | | | | | 31% | | | | | $ | 51 | | | | | | 6% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
$ in millions
|
| |
July 2,
2022 |
| |
April 2,
2022 |
| |
December 25,
2021 |
| |
September 25,
2021 |
| |
June 26,
2021 |
| |
March 27,
2021 |
| |
December 26,
2020 |
| |
September 26,
2020 |
| |
June 27,
2020 |
| |
March 28,
2020 |
| ||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 460 | | | | | $ | 394 | | | | | $ | 356 | | | | | $ | 326 | | | | | $ | 327 | | | | | $ | 377 | | | | | $ | 334 | | | | | | 231 | | | | | | 148 | | | | | | 254 | | |
Cost of revenue
|
| | | | 231 | | | | | | 218 | | | | | | 202 | | | | | | 173 | | | | | | 173 | | | | | | 183 | | | | | | 176 | | | | | | 155 | | | | | | 127 | | | | | | 133 | | |
Gross profit
|
| | | | 229 | | | | | | 176 | | | | | | 154 | | | | | | 153 | | | | | | 154 | | | | | | 194 | | | | | | 158 | | | | | | 76 | | | | | | 21 | | | | | | 121 | | |
Gross profit margin
|
| | | | 50% | | | | | | 45% | | | | | | 43% | | | | | | 47% | | | | | | 47% | | | | | | 51% | | | | | | 47% | | | | | | 33% | | | | | | 14% | | | | | | 48% | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development, net
|
| | | | 179 | | | | | | 180 | | | | | | 154 | | | | | | 132 | | | | | | 128 | | | | | | 130 | | | | | | 128 | | | | | | 113 | | | | | | 101 | | | | | | 98 | | |
Sales and marketing
|
| | | | 29 | | | | | | 35 | | | | | | 36 | | | | | | 33 | | | | | | 32 | | | | | | 33 | | | | | | 32 | | | | | | 31 | | | | | | 28 | | | | | | 25 | | |
General and administrative
|
| | | | 11 | | | | | | 7 | | | | | | 8 | | | | | | 8 | | | | | | 9 | | | | | | 9 | | | | | | 9 | | | | | | 9 | | | | | | 9 | | | | | | 6 | | |
Total operating expenses
|
| | | | 219 | | | | | | 222 | | | | | | 198 | | | | | | 173 | | | | | | 169 | | | | | | 172 | | | | | | 169 | | | | | | 153 | | | | | | 138 | | | | | | 129 | | |
Operating income (loss)
|
| | | | 10 | | | | | | (46) | | | | | | (44) | | | | | | (20) | | | | | | (15) | | | | | | 22 | | | | | | (11) | | | | | | (77) | | | | | | (117) | | | | | | (8) | | |
Operating income (loss) margin
|
| | | | 2% | | | | | | (12)% | | | | | | (12)% | | | | | | (6)% | | | | | | (5)% | | | | | | 6% | | | | | | (3)% | | | | | | (33)% | | | | | | (79)% | | | | | | (3)% | | |
Interest income (expense) with a related party
|
| | | | (6) | | | | | | 1 | | | | | | 1 | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 3 | | | | | | 3 | | |
Other expense
|
| | | | 4 | | | | | | 1 | | | | | | (3) | | | | | | — | | | | | | (1) | | | | | | 1 | | | | | | (5) | | | | | | 1 | | | | | | (1) | | | | | | 0 | | |
Income (loss) before taxes on income
|
| | | | 8 | | | | | | (44) | | | | | | (46) | | | | | | (20) | | | | | | (15) | | | | | | 24 | | | | | | (16) | | | | | | (76) | | | | | | (115) | | | | | | (5) | | |
Benefit (taxes) on income
|
| | | | (15) | | | | | | (16) | | | | | | (7) | | | | | | (6) | | | | | | (6) | | | | | | 1 | | | | | | 2 | | | | | | 6 | | | | | | 8 | | | | | | — | | |
Net income (loss) for the period
|
| | | $ | (7) | | | | | $ | (60) | | | | | | (53) | | | | | | (26) | | | | | | (21) | | | | | $ | 25 | | | | | | (14) | | | | | | (70) | | | | | | (107) | | | | | | (5) | | |
Net income (loss) margin
|
| | | | (2)% | | | | | | (15)% | | | | | | (15)% | | | | | | (8)% | | | | | | (6)% | | | | | | 6% | | | | | | (4)% | | | | | | (30)% | | | | | | (72)% | | | | | | (2)% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
$ in Millions
|
| |
July 2,
2022 |
| |
April 2,
2022 |
| |
December 25,
2021 |
| |
September 25,
2021 |
| |
June 26,
2021 |
| |
March 27,
2021 |
| |
December 26,
2020 |
| |
September 26,
2020 |
| |
June 27,
2020 |
| |
March 28,
2020 |
| ||||||||||||||||||||||||||||||
Gross profit
|
| | | $ | 229 | | | | | $ | 176 | | | | | $ | 154 | | | | | $ | 153 | | | | | $ | 154 | | | | | $ | 194 | | | | | $ | 158 | | | | | $ | 76 | | | | | $ | 21 | | | | | $ | 121 | | |
Add: Amortization of acquired intangible assets
|
| | | | 115 | | | | | | 125 | | | | | | 119 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 101 | | | | | | 100 | | | | | | 92 | | | | | | 75 | | |
Add: Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted gross profit
|
| | | $ | 344 | | | | | $ | 301 | | | | | $ | 274 | | | | | $ | 253 | | | | | $ | 254 | | | | | $ | 294 | | | | | $ | 259 | | | | | $ | 176 | | | | | $ | 113 | | | | | $ | 196 | | |
Adjusted gross profit margin
|
| | | | 75% | | | | | | 76% | | | | | | 77% | | | | | | 78% | | | | | | 78% | | | | | | 78% | | | | | | 78% | | | | | | 76% | | | | | | 76% | | | | | | 77% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
$ in Millions
|
| |
July 2,
2022 |
| |
April 2,
2022 |
| |
December 25,
2021 |
| |
September 25,
2021 |
| |
June 26,
2021 |
| |
March 27,
2021 |
| |
December 26,
2020 |
| |
September 26,
2020 |
| |
June 27,
2020 |
| |
March 28,
2020 |
| ||||||||||||||||||||||||||||||
Operating income (loss)
|
| | | $ | 10 | | | | | $ | (46) | | | | | $ | (44) | | | | | $ | (20) | | | | | $ | (15) | | | | | $ | 22 | | | | | $ | (11) | | | | | $ | (77) | | | | | $ | (117) | | | | | $ | (8) | | |
Add: Amortization of acquired intangible assets
|
| | | | 133 | | | | | | 149 | | | | | | 140 | | | | | | 123 | | | | | | 122 | | | | | | 123 | | | | | | 122 | | | | | | 123 | | | | | | 113 | | | | | | 92 | | |
Add: Share-based compensation expense
|
| | | | 36 | | | | | | 40 | | | | | | 25 | | | | | | 24 | | | | | | 25 | | | | | | 24 | | | | | | 26 | | | | | | 20 | | | | | | 20 | | | | | | 19 | | |
Add: Expenses related to this offering
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted operating income
|
| | | $ | 182 | | | | | $ | 143 | | | | | $ | 121 | | | | | $ | 127 | | | | | $ | 132 | | | | | $ | 169 | | | | | $ | 137 | | | | | $ | 66 | | | | | $ | 16 | | | | | $ | 103 | | |
Adjusted operating income
margin |
| | | | 40% | | | | | | 36% | | | | | | 34% | | | | | | 39% | | | | | | 40% | | | | | | 45% | | | | | | 41% | | | | | | 29% | | | | | | 11% | | | | | | 41% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
$ in Millions
|
| |
July 2,
2022 |
| |
April 2,
2022 |
| |
December 25,
2021 |
| |
September 25,
2021 |
| |
June 26,
2021 |
| |
March 27,
2021 |
| |
December 26,
2020 |
| |
September 26,
2020 |
| |
June 27,
2020 |
| |
March 28,
2020 |
| ||||||||||||||||||||||||||||||
Net income (loss)
|
| | | $ | (7) | | | | | $ | (60) | | | | | $ | (53) | | | | | $ | (26) | | | | | $ | (21) | | | | | $ | 25 | | | | | $ | (14) | | | | | $ | (70) | | | | | $ | (107) | | | | | $ | (5) | | |
Add: Amortization of acquired intangible assets
|
| | | | 133 | | | | | | 149 | | | | | | 140 | | | | | | 123 | | | | | | 122 | | | | | | 123 | | | | | | 122 | | | | | | 123 | | | | | | 113 | | | | | | 92 | | |
Add: Share-based compensation expense
|
| | | | 36 | | | | | | 40 | | | | | | 25 | | | | | | 24 | | | | | | 25 | | | | | | 24 | | | | | | 26 | | | | | | 20 | | | | | | 20 | | | | | | 19 | | |
Add Expenses related to this offering
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Less: Income tax effects
|
| | | | (9) | | | | | | (9) | | | | | | (15) | | | | | | (14) | | | | | | (14) | | | | | | (14) | | | | | | (14) | | | | | | (15) | | | | | | (13) | | | | | | (8) | | |
Adjusted net income
|
| | | $ | 156 | | | | | $ | 120 | | | | | $ | 97 | | | | | $ | 107 | | | | | $ | 112 | | | | | $ | 158 | | | | | $ | 120 | | | | | $ | 58 | | | | | $ | 13 | | | | | $ | 98 | | |
Adjusted net income margin
|
| | | | 34% | | | | | | 30% | | | | | | 27% | | | | | | 33% | | | | | | 34% | | | | | | 42% | | | | | | 36% | | | | | | 25% | | | | | | 9% | | | | | | 39% | | |
Name
|
| |
Age
|
| |
Position
|
|
Amnon Shashua | | |
62
|
| | Chief Executive Officer, President, and Director | |
Patrick P. Gelsinger | | |
61
|
| | Chair of the Board of Directors | |
Anat Heller | | |
45
|
| | Chief Financial Officer | |
Gavriel Hayon | | |
53
|
| |
Executive Vice President, Research and Development
|
|
Shai Shalev-Shwartz | | |
47
|
| | Chief Technology Officer | |
Eyal Desheh | | |
70
|
| | Director Nominee | |
Jon M. Huntsman, Jr. | | |
62
|
| | Director Nominee | |
Claire C. McCaskill | | |
69
|
| | Director Nominee | |
Christine Pambianchi | | |
53
|
| | Director Nominee | |
Frank D. Yeary | | |
59
|
| | Director Nominee | |
Saf Yeboah-Amankwah | | |
51
|
| | Director Nominee | |
Name
|
| |
2021 Salary(1)
($) |
| |
2020 Salary(1)
($) |
| |
Percentage
Increase |
| |||||||||
Prof. Amnon Shashua(2)
|
| | | | 263,417 | | | | | | 198,674 | | | | | | 33% | | |
Anat Heller
|
| | | | 265,780 | | | | | | 265,780 | | | | | | 0 | | |
Prof. Shai Shalev-Shwartz
|
| | | | 761,175 | | | | | | 761,175 | | | | | | 0 | | |
Dr. Gaby Hayon
|
| | | | 263,893 | | | | | | 263,893 | | | | | | 0 | | |
Erez Dagan(3)
|
| | | | 261,960 | | | | | | 263,893 | | | | | | 0 | | |
Name
|
| |
Number of
Intel RSUs |
| |||
Prof. Amnon Shashua
|
| | | | — | | |
Anat Heller
|
| | | | 11,121 | | |
Prof. Shai Shalev-Shwartz
|
| | | | 66,724 | | |
Dr. Gaby Hayon
|
| | | | 41,663 | | |
Erez Dagan
|
| | | | 41,663 | | |
Name and Principal Position(1)
|
| |
Grant Year
|
| |
Total Grant
of RSUs ($)(2) |
| ||||||
Anat Heller, Chief Financial Officer
|
| | | | 2022 | | | | | | 3,284,566 | | |
Prof. Shai Shalev-Shwartz, Chief Technology Officer
|
| | | | 2022 | | | | | | 10,000,000 | | |
Dr. Gaby Hayon, Executive Vice President, Research & Development
|
| | | | 2022 | | | | | | 2,284,566 | | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Stock
Awards ($)(2) |
| |
All Other
Compensation ($)(3)1 |
| |
Total
($) |
| |||||||||||||||
Prof. Amnon Shashua, Chief Executive Officer
|
| | | | 2021 | | | | | | 263,417 | | | | | | — | | | | | | 68,952(4) | | | | | | 332,369 | | |
Anat Heller, Chief Financial Officer
|
| | | | 2021 | | | | | | 265,780 | | | | | | 511,897 | | | | | | 57,317(5) | | | | | | 834,994 | | |
Prof. Shai Shalev-Shwartz, Chief Technology Officer
|
| | | | 2021 | | | | | | 761,175 | | | | | | 3,071,287 | | | | | | 31,441(6) | | | | | | 3,863,903 | | |
Dr. Gaby Hayon, Executive Vice President, Research & Development
|
| | | | 2021 | | | | | | 263,893 | | | | | | 1,917,736 | | | | | | 62,686(7) | | | | | | 2,244,315 | | |
Erez Dagan, Executive Vice President, Products &
Strategy |
| | | | 2021 | | | | | | 261,960 | | | | | | 1,917,736 | | | | | | 63,170(8) | | | | | | 2,242,866 | | |
Name
|
| |
Grant Date
|
| |
Estimated Future
Payouts Under Non-Equity Incentive Plan Awards |
| |
Estimated Future Payouts
Under Equity Incentive Plan Awards |
| |
All Other
Stock Awards: Number of Shares of Stock or Units (#)(1) |
| |
All Other
Option Awards: Number of Securities Underlying Options (#) |
| |
Closing
Price on Date of Grant ($/Sh)(2) |
| |
Grant Date
Fair Value of Stock and Option Awards(3) |
| |||||||||||||||||||||||||||||||||||||||||||||
|
Threshold
($) |
| |
Target
($) |
| |
Maximum
($) |
| |
Threshold
(#) |
| |
Target
(#) |
| |
Maximum
(#) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
Prof. Amnon Shashua, Chief Executive Officer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anat Heller, Chief Financial
Officer |
| | | | 10/30/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,121 | | | | | | — | | | | | | 49.00 | | | | | | 511,897 | | |
Name
|
| |
Grant Date
|
| |
Estimated Future
Payouts Under Non-Equity Incentive Plan Awards |
| |
Estimated Future Payouts
Under Equity Incentive Plan Awards |
| |
All Other
Stock Awards: Number of Shares of Stock or Units (#)(1) |
| |
All Other
Option Awards: Number of Securities Underlying Options (#) |
| |
Closing
Price on Date of Grant ($/Sh)(2) |
| |
Grant Date
Fair Value of Stock and Option Awards(3) |
| |||||||||||||||||||||||||||||||||||||||||||||
|
Threshold
($) |
| |
Target
($) |
| |
Maximum
($) |
| |
Threshold
(#) |
| |
Target
(#) |
| |
Maximum
(#) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
Prof. Shai Shalev-Shwartz, Chief Technology Officer
|
| | | | 10/30/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 66,724 | | | | | | — | | | | | | 49.00 | | | | | | 3,071,287 | | |
Dr. Gaby Hayon, Executive Vice President, Research & Development
|
| | | | 10/30/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 41,663 | | | | | | — | | | | | | 49.00 | | | | | | 1,917,736 | | |
Erez Dagan, Executive Vice President, Products & Strategy
|
| | | | 10/30/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 41,663 | | | | | | — | | | | | | 49.00 | | | | | | 1,917,736 | | |
| | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Date of
Grant |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#)(2) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(3) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested (($)(3) |
| |||||||||||||||||||||||||||
Prof. Amnon Shashua, Chief Executive Officer
|
| |
8/8/2017
|
| | | | 1,278,053 | | | | | | — | | | | | | — | | | | | | 33.03 | | | | | | 9/6/22 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| 8/8/2017 | | | | | 2,098,578 | | | | | | — | | | | | | — | | | | | | 26.89 | | | | | | 8/15/23 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
Anat Heller, Chief Financial Officer
|
| |
10/30/2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,063(5) | | | | | | 413,713 | | | | | | — | | | | | | — | | |
| 10/30/2021 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,121(6) | | | | | | 570,619 | | | | | | — | | | | | | — | | | ||
Prof. Shai Shalev-Shwartz, Chief Technology Officer
|
| |
10/30/2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,373(7) | | | | | | 2,482,019 | | | | | | — | | | | | | — | | |
| 10/30/2021 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 66,724(8) | | | | | | 3,423,609 | | | | | | — | | | | | | — | | | ||
Dr. Gaby Hayon, Executive Vice President, Research & Development
|
| |
10/30/2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,204(9) | | | | | | 1,549,767 | | | | | | — | | | | | | — | | |
| 10/30/2021 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 41,663(10) | | | | | | 2,137,729 | | | | | | — | | | | | | — | | | ||
Erez Dagan, Executive Vice President, Products & Strategy
|
| |
4/9/2019
|
| | | | — | | | | | | — | | | | | | 67,500(1) | | | | | | 55.165 | | | | | | 4/9/2029 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| 4/9/2019 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,500(4) | | | | | | 1,154,475 | | | ||
| 10/30/2020 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,204(11) | | | | | | 1,549,767 | | | | | | — | | | | | | — | | | ||
| 10/30/2021 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 41,663(12) | | | | | | 2,137,729 | | | | | | — | | | | | | — | | |
| | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||
Name
|
| |
Number of
Shares Acquired on Exercise (#) |
| |
Value
Realized on Exercise ($)(1) |
| |
Number of
Shares Acquired on Vesting (#) |
| |
Value
Realized on Vesting ($)(2) |
| ||||||||||||
Prof. Amnon Shashua, Chief Executive Officer
|
| | | | 2,666,660 | | | | | | 78,430,176 | | | | | | — | | | | | | — | | |
Anat Heller, Chief Financial Officer
|
| | | | — | | | | | | — | | | | | | 9,853 | | | | | | 485,753 | | |
Prof. Shai Shalev-Shwartz, Chief Technology Officer
|
| | | | — | | | | | | — | | | | | | 102,643 | | | | | | 5,107,999 | | |
Dr. Gaby Hayon, Executive Vice President, Research & Development
|
| | | | 7,244.00 | | | | | | 216,967 | | | | | | 36,916 | | | | | | 1,819,959 | | |
Erez Dagan, Executive Vice President, Products & Strategy
|
| | | | 6,974.00 | | | | | | 242,278 | | | | | | 36,916 | | | | | | 1,819,959 | | |
Named Executive Officer
|
| |
Termination Scenario
|
| |
Cash
Severance(1) ($) |
| |
RSU
Acceleration ($) |
| |
Stock Option
Acceleration ($) |
| |
Other
($) |
| |
Total
($) |
| |||||||||||||||
Prof. Amnon Shashua, Chief Executive
Officer |
| |
Termination without Cause or
a Deemed Dismissal |
| | |
|
158,705
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
55,395(3)
|
| | | |
|
214,100
|
| |
| | |
Termination as a result of
Change in Control |
| | |
|
158,705
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
332,369(2)
|
| | | |
|
491,074
|
| |
| | |
Shares of Common Stock Beneficially
Owned Before this Offering and the Concurrent Private Placement |
| |
Shares of Common Stock Beneficially
Owned After this Offering and the Concurrent Private Placement |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
% of Total
Voting Power Pre-Offering |
| |
Class A
|
| |
Class B
|
| |
% of Total
Voting Power Post-Offering |
| ||||||||||||||||||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
% of Class
|
| |
Shares
|
| |
% of Class
|
| |
Shares
|
| |
% of Class
|
| |
Shares
|
| |
% of Class
|
| ||||||||||||||||||||||||||||||||||||
5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intel Corporation(1)
|
| | | | — | | | | | | * | | | | | | 100 | | | | | | 100% | | | | | | 100% | | | | | | — | | | | | | * | | | | | | 750,000,000 | | | | | | 100% | | | | | | 99.4% | | |
Named Executive Officers,
Directors and Director Nominees(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amnon Shashua(3)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Patrick P. Gelsinger
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Anat Heller
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Erez Dagan(4)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Gavriel Hayon
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Shai Shalev-Shwartz
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Eyal Desheh
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Jon M. Huntsman Jr.
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Claire McCaskill
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Christine Pambianchi
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
| | |
Shares of Common Stock Beneficially
Owned Before this Offering and the Concurrent Private Placement |
| |
Shares of Common Stock Beneficially
Owned After this Offering and the Concurrent Private Placement |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
% of Total
Voting Power Pre-Offering |
| |
Class A
|
| |
Class B
|
| |
% of Total
Voting Power Post-Offering |
| ||||||||||||||||||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
% of Class
|
| |
Shares
|
| |
% of Class
|
| |
Shares
|
| |
% of Class
|
| |
Shares
|
| |
% of Class
|
| ||||||||||||||||||||||||||||||||||||
Frank D. Yeary
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Saf Yeboah-Amankwah
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
All executive officers, directors, and director nominees as a group (12 persons)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Underwriters
|
| | | | | | |
Goldman Sachs & Co. LLC
|
| | | | 11,860,000 | | |
Morgan Stanley & Co. LLC
|
| | | | 11,860,000 | | |
Evercore Group L.L.C.
|
| | | | 3,120,000 | | |
Barclays Capital Inc.
|
| | | | 3,120,000 | | |
Citigroup Global Markets Inc.
|
| | | | 3,120,000 | | |
BofA Securities, Inc.
|
| | | | 1,680,000 | | |
RBC Capital Markets, LLC
|
| | | | 1,680,000 | | |
Mizuho Securities USA LLC
|
| | | | 1,680,000 | | |
Nomura Securities International, Inc.
|
| | | | 285,001 | | |
WR Securities, LLC
|
| | | | 14,999 | | |
BNP Paribas Securities Corp.
|
| | | | 300,000 | | |
Cowen and Company, LLC
|
| | | | 180,000 | | |
Siebert Williams Shank & Co., LLC
|
| | | | 180,000 | | |
PJT Partners LP
|
| | | | 180,000 | | |
MUFG Securities Americas Inc.
|
| | | | 180,000 | | |
Needham & Company, LLC
|
| | | | 180,000 | | |
Raymond James & Associates, Inc.
|
| | | | 180,000 | | |
Loop Capital Markets LLC
|
| | | | 150,000 | | |
Blaylock Van, LLC
|
| | | | 150,000 | | |
Academy Securities, Inc.
|
| | | | 150,000 | | |
Drexel Hamilton, LLC
|
| | | | 150,000 | | |
Independence Point Securities LLC
|
| | | | 150,000 | | |
China International Capital Corporation Hong Kong Securities Limited
|
| | | | 150,000 | | |
Cabrera Capital Markets LLC
|
| | | | 150,000 | | |
Guzman & Company
|
| | | | 150,000 | | |
Total
|
| | | | 41,000,000 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 0.861 | | | | | $ | 0.861 | | |
Total
|
| | | $ | 35,301,000 | | | | | $ | 40,596,150 | | |
| | |
Page
|
| |||
Audited Combined Financial Statements | | | |||||
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-9 | | | |
Unaudited Condensed Combined Financial Statements | | | | | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | |
| | |
December 25,
2021 |
| |
December 26,
2020 |
| ||||||
| | |
In millions
|
| |||||||||
Assets | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 616 | | | | | $ | 85 | | |
Trade accounts receivable, net
|
| | | | 155 | | | | | | 93 | | |
Inventories
|
| | | | 97 | | | | | | 128 | | |
Related party loan
|
| | | | 1,326 | | | | | | 1,332 | | |
Other current assets
|
| | | | 76 | | | | | | 54 | | |
TOTAL CURRENT ASSETS
|
| | | | 2,270 | | | | | | 1,692 | | |
Property and equipment, net
|
| | | | 304 | | | | | | 187 | | |
Intangible assets, net
|
| | | | 3,071 | | | | | | 3,580 | | |
Goodwill
|
| | | | 10,895 | | | | | | 10,895 | | |
Other long-term assets
|
| | | | 115 | | | | | | 108 | | |
TOTAL ASSETS
|
| | | $ | 16,655 | | | | | $ | 16,462 | | |
Liabilities and Equity | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 160 | | | | | $ | 109 | | |
Employee related accrued expenses
|
| | | | 102 | | | | | | 81 | | |
Related party payable
|
| | | | 163 | | | | | | 3 | | |
Deferred acquisition consideration
|
| | | | — | | | | | | 90 | | |
Other current liabilities
|
| | | | 49 | | | | | | 27 | | |
TOTAL CURRENT LIABILITIES
|
| | | | 474 | | | | | | 310 | | |
Long-term employee benefits
|
| | | | 94 | | | | | | 79 | | |
Deferred tax liabilities
|
| | | | 181 | | | | | | 208 | | |
Other long-term liabilities
|
| | | | 17 | | | | | | 23 | | |
TOTAL LIABILITIES
|
| | | | 766 | | | | | | 620 | | |
EQUITY | | | | | | | | | | | | | |
Parent net investment
|
| | | | 15,884 | | | | | | 15,842 | | |
Accumulated other comprehensive income
|
| | | | 5 | | | | | | — | | |
TOTAL EQUITY
|
| | | | 15,889 | | | | | | 15,842 | | |
TOTAL LIABILITIES AND EQUITY
|
| | | $ | 16,655 | | | | | $ | 16,462 | | |
| | |
Year ended
|
| |||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
In millions
|
| |||||||||||||||
Revenue
|
| | | $ | 1,386 | | | | | $ | 967 | | | | | $ | 879 | | |
Cost of revenue
|
| | | | 731 | | | | | | 591 | | | | | | 456 | | |
Gross profit
|
| | | | 655 | | | | | | 376 | | | | | | 423 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Research and development, net
|
| | | | 544 | | | | | | 440 | | | | | | 384 | | |
Sales and marketing
|
| | | | 134 | | | | | | 116 | | | | | | 100 | | |
General and administrative
|
| | | | 34 | | | | | | 33 | | | | | | 25 | | |
Total operating expenses
|
| | | | 712 | | | | | | 589 | | | | | | 509 | | |
Operating loss
|
| | | | (57) | | | | | | (213) | | | | | | (86) | | |
Interest income (expense) with a related party, net
|
| | | | 3 | | | | | | 6 | | | | | | (235) | | |
Other expenses, net
|
| | | | (3) | | | | | | (5) | | | | | | (4) | | |
Loss before income taxes
|
| | | | (57) | | | | | | (212) | | | | | | (325) | | |
Benefit (provision) for income taxes
|
| | | | (18) | | | | | | 16 | | | | | | (3) | | |
Net loss
|
| | | $ | (75) | | | | | $ | (196) | | | | | $ | (328) | | |
Other comprehensive income, net
|
| | | | 5 | | | | | | — | | | | | | — | | |
Comprehensive loss
|
| | | $ | (70) | | | | | $ | (196) | | | | | $ | (328) | | |
| | |
Parent Net
Investment |
| |
Accumulated
other comprehensive income |
| |
Total
Equity |
| |||||||||
| | |
In millions
|
| |||||||||||||||
Balance as of December 29, 2018
|
| | | $ | (507) | | | | |
$
|
—
|
| | | | $ | (507) | | |
Comprehensive loss
|
| | | | (328) | | | | | | — | | | | | | (328) | | |
Net transfer from Parent
|
| | | | 15,303 | | | | | | — | | | | | | 15,303 | | |
Balance as of December 28, 2019
|
| | |
|
14,468
|
| | | | | — | | | | |
|
14,468
|
| |
Comprehensive loss
|
| | | | (196) | | | | | | — | | | | | | (196) | | |
Net transfer from Parent
|
| | | | 1,570 | | | | | | — | | | | | | 1,570 | | |
Balance as of December 26, 2020
|
| | |
|
15,842
|
| | | | | — | | | | |
|
15,842
|
| |
Other comprehensive income, net
|
| | | | — | | | | | | 5 | | | | | | 5 | | |
Net loss
|
| | | | (75) | | | | | | — | | | | | | (75) | | |
Net transfer from Parent
|
| | | | 117 | | | | | | — | | | | | | 117 | | |
Balance as of December 25, 2021
|
| | | $ | 15,884 | | | | | $ | 5 | | | | | $ | 15,889 | | |
| | |
Year ended
|
| |||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
In millions
|
| |||||||||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (75) | | | | | $ | (196) | | | | | $ | (328) | | |
Adjustments to reconcile net loss to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
Depreciation of property and equipment
|
| | | | 17 | | | | | | 13 | | | | | | 11 | | |
Share-based compensation
|
| | | | 97 | | | | | | 85 | | | | | | 76 | | |
Amortization of intangible assets
|
| | | | 509 | | | | | | 450 | | | | | | 327 | | |
Deferred income taxes
|
| | | | (29) | | | | | | (53) | | | | | | (32) | | |
Non-cash interest expense with related party
|
| | | | — | | | | | | 1 | | | | | | 257 | | |
Other
|
| | | | — | | | | | | 1 | | | | | | 1 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Trade accounts receivable
|
| | | | (62) | | | | | | 7 | | | | | | (23) | | |
Accrued interest with related party
|
| | | | 20 | | | | | | (6) | | | | | | (22) | | |
Inventories
|
| | | | 31 | | | | | | (25) | | | | | | (26) | | |
Other current assets
|
| | | | (17) | | | | | | (17) | | | | | | 1 | | |
Other long-term assets
|
| | | | (7) | | | | | | (9) | | | | | | (12) | | |
Account payables and accrued expenses
|
| | | | 59 | | | | | | (14) | | | | | | 31 | | |
Other current liabilities
|
| | | | 20 | | | | | | (3) | | | | | | 4 | | |
Employee-related accrued expenses and long-term benefits
|
| | | | 36 | | | | | | 37 | | | | | | 41 | | |
Other long-term liabilities
|
| | | | — | | | | | | — | | | | | | (6) | | |
Net cash provided by operating activities
|
| | | | 599 | | | | | | 271 | | | | | | 300 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (143) | | | | | | (91) | | | | | | (44) | | |
Repayment of loan due from related party
|
| | | | 460 | | | | | | 6 | | | | | | 4 | | |
Issuance of loan due from related party
|
| | | | (474) | | | | | | (135) | | | | | | (185) | | |
Cash paid for acquisition of Moovit, net of cash acquired
|
| | | | — | | | | | | (745) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (157) | | | | | | (965) | | | | | | (225) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Business combination deferred consideration payment
|
| | | | (90) | | | | | | — | | | | | | — | | |
Net transfers from (to) Parent
|
| | | | 181 | | | | | | 825 | | | | | | (1) | | |
Share-based compensation recharge
|
| | | | — | | | | | | (78) | | | | | | (75) | | |
Changes in withholding tax related to employee stock plans
|
| | | | — | | | | | | (15) | | | | | | 17 | | |
Net cash provided by (used in) financing activities
|
| | | | 91 | | | | | | 732 | | | | | | (59) | | |
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | | | (1) | | | | | | — | | | | | | — | | |
Increase in cash, cash equivalents and restricted cash
|
| | | | 532 | | | | | | 38 | | | | | | 16 | | |
Balance of cash, cash equivalents and restricted cash, at beginning
of year |
| | | | 93 | | | | | | 55 | | | | | | 39 | | |
Balance of cash, cash equivalents and restricted cash, at end of year
|
| | | $ | 625 | | | | | $ | 93 | | | | | $ | 55 | | |
| | |
Year ended
|
| |||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
In millions
|
| |||||||||||||||
Supplementary non-cash investing and financing activities | | | | | | | | | | | | | | | | | | | |
Acquisition of property and equipment included in accounts payable and accrued liabilities
|
| | | $ | 21 | | | | | $ | 27 | | | | | $ | 15 | | |
Conversion to equity of loan due to Parent
|
| | | | — | | | | | | 679 | | | | | | 15,303 | | |
Contribution of Moovit previously held shares by Parent
|
| | | | — | | | | | | 59 | | | | | | — | | |
Non-cash share-based compensation recharge
|
| | | | 162 | | | | | | — | | | | | | — | | |
Supplemental cash flow information | | | | | | | | | | | | | | | | | | | |
Cash paid for interest
|
| | | | — | | | | | | — | | | | | | — | | |
Cash paid for income taxes, net of refunds
|
| | | $ | 44 | | | | | $ | 42 | | | | | $ | 26 | | |
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
In millions
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 616 | | | | | $ | 85 | | | | | $ | 49 | | |
Restricted cash (within other long-term assets)
|
| | | | 9 | | | | | | 8 | | | | | | 6 | | |
Cash, cash equivalents and restricted cash
|
| | | $ | 625 | | | | | $ | 93 | | | | | $ | 55 | | |
| | |
Years
|
| |||
Computers, equipment, and software
|
| | | | 3 – 7 | | |
Vehicles
|
| | | | 7 | | |
Office furniture and equipment
|
| | | | 14 | | |
Electronic equipment
|
| | | | 4 | | |
| | |
December 25,
2021 |
| |
December 26,
2020 |
| ||||||
| | |
In millions
|
| |||||||||
Raw materials
|
| | | $ | 24 | | | | | $ | 17 | | |
Work in process
|
| | | | — | | | | | | 2 | | |
Finished goods
|
| | | | 73 | | | | | | 109 | | |
| | | | $ | 97 | | | | | $ | 128 | | |
| | |
December 25,
2021 |
| |
December 26,
2020 |
| ||||||
| | |
In millions
|
| |||||||||
Computers, electronic equipment, and software
|
| | | $ | 85 | | | | | $ | 65 | | |
Vehicles
|
| | | | 11 | | | | | | 5 | | |
Office furniture and equipment
|
| | | | 2 | | | | | | 2 | | |
Leasehold improvements
|
| | | | 15 | | | | | | 14 | | |
Construction in process
|
| | | | 249 | | | | | | 145 | | |
Total property and equipment, gross
|
| | | | 362 | | | | | | 231 | | |
Less: Accumulated depreciation
|
| | | | (58) | | | | | | (44) | | |
Total property and equipment, net
|
| | | $ | 304 | | | | | $ | 187 | | |
| | |
Year ended
|
| |||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| ||||||
| | |
In millions
|
| |||||||||
Operating lease right-of-use assets
|
| | | $ | 21 | | | | | $ | 26 | | |
Operating lease liabilities: | | | | | | | | | | | | | |
Current portion of lease liabilities
|
| | | | 12 | | | | | | 10 | | |
Long-term operating lease liabilities
|
| | | | 12 | | | | | | 18 | | |
Total operating lease liabilities
|
| | | $ | 24 | | | | | $ | 28 | | |
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
| | |
In millions
|
| |||||||||||||||||||||||||||||||||||||||
Total operating lease liabilities
|
| | | $ | 12 | | | | | $ | 8 | | | | | $ | 3 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | |
$
|
24
|
| |
Exercise price
(In dollars) |
| |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||||||||
|
Number of
shares |
| |
Weighted
average remaining contractual life |
| |
Weighted
average exercise price |
| |
Number of
shares |
| |
Weighted
average exercise price |
| |||||||||||||||||
| | |
In thousands
|
| |
In years
|
| |
In dollars
|
| |
In thousands
|
| |
In dollars
|
| |||||||||||||||
4.0 – 22.6
|
| | | | 108 | | | | | | 3.2 | | | | | $ | 13.0 | | | | | | 41 | | | | | $ | 21.6 | | |
23.9 – 26.9
|
| | | | 2,122 | | | | | | 1.6 | | | | | | 26.9 | | | | | | 2,119 | | | | | | 26.9 | | |
31.9 – 34.0
|
| | | | 1,280 | | | | | | 0.7 | | | | | | 33.0 | | | | | | 1,280 | | | | | | 33.0 | | |
55.2
|
| | | | 68 | | | | | | 7.3 | | | | | | 55.2 | | | | | | 23 | | | | | | 55.2 | | |
| | | | | 3,578 | | | | | | 1.5 | | | | | $ | 29.2 | | | | | | 3,463 | | | | | $ | 29.3 | | |
| | |
Number of
options |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual Life |
| |
Aggregated
intrinsic value(1) |
| ||||||||||||
| | |
In thousands
|
| |
In dollars
|
| |
In years
|
| |
In millions
|
| ||||||||||||
Options outstanding as of December 29, 2018
|
| | | | 6,642 | | | | | $ | 28.5 | | | | | | | | | | | | | | |
Granted
|
| | | | 90 | | | | | | 55.2 | | | | | | | | | | | | | | |
Exercised
|
| | | | (135) | | | | | | 19.3 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (3) | | | | | | 20.3 | | | | | | | | | | | | | | |
Options outstanding as of December 28, 2019
|
| | | | 6,594 | | | | | $ | 29.1 | | | | | | 3.4 | | | | | $ | 204 | | |
Exercised
|
| | | | (173) | | | | | | 23.4 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (30) | | | | | | 19.5 | | | | | | | | | | | | | | |
Options outstanding as of December 26, 2020
|
| | | | 6,391 | | | | | $ | 29.2 | | | | | | 2.4 | | | | | $ | 114 | | |
Exercised
|
| | | | (2,807) | | | | | | 29.3 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (6) | | | | | | 24.5 | | | | | | | | | | | | | | |
Options outstanding as of December 25, 2021
|
| | | | 3,578 | | | | | $ | 29.2 | | | | | | 1.5 | | | | | $ | 79 | | |
Options exercisable as of
|
| | | | | | | | | | | | | | | | | | | | | | | | |
December 25, 2021
|
| | | | 3,463 | | | | | $ | 29.3 | | | | | | 1.3 | | | | | $ | 76 | | |
| | |
Number of
RSUs |
| |
Weighted average
grant date fair value |
| ||||||
| | |
In thousands
|
| |
In millions
|
| ||||||
Outstanding as of December 29, 2018
|
| | | | 3,174 | | | | | $ | 41.15 | | |
Granted
|
| | | | 656 | | | | | | 49.22 | | |
Vested
|
| | | | (1,396) | | | | | | 41.28 | | |
Forfeited
|
| | | | (63) | | | | | | 43.64 | | |
Outstanding as of December 28, 2019
|
| | | | 2,371 | | | | | $ | 43.24 | | |
Granted
|
| | | | 3,628 | | | | | | 44.44 | | |
Vested
|
| | | | (1,588) | | | | | | 41.98 | | |
Forfeited
|
| | | | (72) | | | | | | 47.36 | | |
Outstanding as of December 26, 2020
|
| | | | 4,339 | | | | | $ | 44.63 | | |
Granted
|
| | | | 2,935 | | | | | | 47.76 | | |
Vested
|
| | | | (1,761) | | | | | | 44.05 | | |
Forfeited
|
| | | | (235) | | | | | | 46.38 | | |
Outstanding as of December 25, 2021
|
| | | | 5,278 | | | | | $ | 46.49 | | |
| | |
Year ended
|
| |||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
In millions
|
| |||||||||||||||
Cost of revenue
|
| | | $ | 1 | | | | | $ | — | | | | | $ | — | | |
Research and development, net
|
| | | | 77 | | | | | | 67 | | | | | | 60 | | |
Sales and marketing
|
| | | | 4 | | | | | | 3 | | | | | | 2 | | |
General and administrative
|
| | | | 15 | | | | | | 15 | | | | | | 14 | | |
Total share-based compensation
|
| | | $ | 97 | | | | | $ | 85 | | | | | $ | 76 | | |
| | |
Year ended
|
| |||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
In millions
|
| |||||||||||||||
Income (loss) before taxes: | | | | | | | | | | | | | | | | | | | |
U.S.
|
| | | $ | (96) | | | | | $ | (77) | | | | | $ | (58) | | |
Non-U.S.
|
| | | | 39 | | | | | | (135) | | | | | | (267) | | |
Total loss before income taxes
|
| | | $ | (57) | | | | | $ | (212) | | | | | $ | (325) | | |
| | |
Year ended
|
| |||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
In millions
|
| |||||||||||||||
Current taxes: | | | | | | | | | | | | | | | | | | | |
U.S.
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Non-U.S.
|
| | | | (47) | | | | | | (37) | | | | | | (35) | | |
Total current provision for income taxes
|
| | | $ | (47) | | | | | $ | (37) | | | | | $ | (35) | | |
| | |
Year ended
|
| |||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
In millions
|
| |||||||||||||||
Deferred taxes: | | | | | | | | | | | | | | | | | | | |
U.S.
|
| | | $ | (30) | | | | | $ | — | | | | | $ | — | | |
Non-U.S.
|
| | | | 59 | | | | | | 53 | | | | | | 32 | | |
Total deferred provision for income taxes
|
| | | $ | 29 | | | | | $ | 53 | | | | | $ | 32 | | |
Total benefit (provision) for income taxes
|
| | | $ | (18) | | | | | $ | 16 | | | | | $ | (3) | | |
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
%
|
| |||||||||||||||
Statutory federal income tax rate
|
| | | | 21.0 | | | | | | 21.0 | | | | | | 21.0 | | |
Increase (reduction) in rate resulting from: | | | | | | | | | | | | | | | | | | | |
Foreign rate differential
|
| | | | (1.9) | | | | | | 0.5 | | | | | | (16.8) | | |
Technology incentives – current
|
| | | | 183.1 | | | | | | 28.2 | | | | | | 16.1 | | |
Technology incentives – deferred
|
| | | | (116.4) | | | | | | (29.1) | | | | | | (16.6) | | |
U.S. branch taxation of foreign operations
|
| | | | (54.4) | | | | | | — | | | | | | — | | |
Decrease (increase) in uncertain tax position, net
|
| | | | (0.3) | | | | | | 0.2 | | | | | | 0.6 | | |
Share-based compensation related adjustments
|
| | | | (13.7) | | | | | | (4.1) | | | | | | (1.5) | | |
Increase in valuation allowance
|
| | | | (50.0) | | | | | | (7.7) | | | | | | (3.7) | | |
Non-deductible expenses and other
|
| | | | 1.0 | | | | | | (1.5) | | | | | | — | | |
Effective tax rate
|
| | | | (31.6) | | | | | | 7.5 | | | | | | (0.9) | | |
| | |
December 25,
2021 |
| |
December 26,
2020 |
| ||||||
| | |
In millions
|
| |||||||||
Deferred tax assets | | | | | | | | | | | | | |
Share-based compensation
|
| | | $ | 80 | | | | | $ | 10 | | |
Provisions for employee benefits
|
| | | | 8 | | | | | | 6 | | |
Net operating losses carryforward
|
| | | | 198 | | | | | | 26 | | |
Research and development expenses
|
| | | | 105 | | | | | | 22 | | |
Gross deferred tax assets
|
| | | | 391 | | | | | | 64 | | |
Valuation allowance
|
| | | | (229) | | | | | | — | | |
Total deferred tax assets
|
| | | | 162 | | | | | | 64 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Intangible assets
|
| | | | (181) | | | | | | (264) | | |
Goodwill
|
| | | | (152) | | | | | | — | | |
Total deferred tax liabilities
|
| | | | (333) | | | | | | (264) | | |
Net deferred tax liabilities
|
| | | $ | (171) | | | | | $ | (200) | | |
| | |
Year ended
|
| |||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
In millions
|
| |||||||||||||||
Valuation allowance at beginning of year
|
| | | $ | — | | | | | $ | — | | | | | $ | 1 | | |
Additions
|
| | | | 185 | | | | | | — | | | | | | — | | |
Income tax expense
|
| | | | 44 | | | | | | — | | | | | | (1) | | |
Valuation allowance at end of year
|
| | | $ | 229 | | | | | $ | — | | | | | $ | — | | |
| | |
Year ended
|
| |||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
In millions
|
| |||||||||||||||
Balance at the beginning of the year
|
| | | $ | 4 | | | | | $ | 5 | | | | | $ | 10 | | |
Settlements with taxing authorities
|
| | | | — | | | | | | (1) | | | | | | (4) | | |
Lapse of statute of limitations
|
| | | | — | | | | | | — | | | | | | (1) | | |
Balance at the end of the year
|
| | | $ | 4 | | | | | $ | 4 | | | | | $ | 5 | | |
| | |
Year ended
|
| |||||||||||||||||||||||||||
| | |
December 28,
2019 |
| |
Acquisitions
|
| |
December 26,
2020 |
| |
Acquisitions
|
| |
December 25,
2021 |
| |||||||||||||||
| | |
In millions
|
| |||||||||||||||||||||||||||
Mobileye
|
| | | $ | 10,291 | | | | | $ | 493 | | | | | $ | 10,784 | | | | | $ | — | | | | | $ | 10,784 | | |
Other
|
| | | | — | | | | | | 111 | | | | | | 111 | | | | | | — | | | | | | 111 | | |
| | | | $ | 10,291 | | | | | $ | 604 | | | | | $ | 10,895 | | | | | $ | — | | | | | $ | 10,895 | | |
| | |
December 25, 2021
|
| |
December 26, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Assets |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Gross
Assets |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||||||||
| | |
In millions
|
| |||||||||||||||||||||||||||||||||
Developed technology
|
| | | $ | 3,991 | | | | | $ | 1,419 | | | | | $ | 2,572 | | | | | $ | 3,091 | | | | | $ | 1,000 | | | | | $ | 2,091 | | |
In-process research and development
|
| | | | — | | | | | | — | | | | | | — | | | | | | 900 | | | | | | — | | | | | | 900 | | |
Customer relationships and
brands |
| | | | 831 | | | | | | 332 | | | | | | 499 | | | | | | 831 | | | | | | 242 | | | | | | 589 | | |
Total
|
| | | $ | 4,822 | | | | | $ | 1,751 | | | | | $ | 3,071 | | | | | $ | 4,822 | | | | | $ | 1,242 | | | | | $ | 3,580 | | |
| | |
Year ended
|
| |
Weighted Average
Useful Life In years |
| ||||||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||||||||
| | |
In millions
|
| |||||||||||||||||||||
Developed technology
|
| | | $ | 419 | | | | | $ | 368 | | | | | $ | 261 | | | | | | 10 | | |
Customer relationships and brands
|
| | | | 90 | | | | | | 82 | | | | | | 66 | | | | | | 12 | | |
Total amortization expense
|
| | | $ | 509 | | | | | $ | 450 | | | | | $ | 327 | | | | | | | | |
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
| | |
In millions
|
| |||||||||||||||||||||||||||||||||||||||
Future amortization expenses
|
| | | $ | 544 | | | | | $ | 474 | | | | | $ | 445 | | | | | $ | 443 | | | | | $ | 332 | | | | | $ | 833 | | | | |
$
|
3,071
|
| |
| | |
Year ended December 25, 2021
|
| |||||||||||||||||||||
| | |
Mobileye
|
| |
Other
|
| |
Amounts not
allocated to segments |
| |
Combined
|
| ||||||||||||
| | |
In millions
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 1,363 | | | | | $ | 23 | | | | | $ | — | | | | | $ | 1,386 | | |
Cost of revenue
|
| | | | 308 | | | | | | 4 | | | | | | 419 | | | | | | 731 | | |
Research and development, net
|
| | | | 505 | | | | | | 39 | | | | | | — | | | | | | 544 | | |
Sales and marketing
|
| | | | 30 | | | | | | 14 | | | | | | 90 | | | | | | 134 | | |
General and administrative
|
| | | | 21 | | | | | | 13 | | | | | | — | | | | | | 34 | | |
Segment performance
|
| | | $ | 499 | | | | | $ | (47) | | | | | $ | (509) | | | | | $ | (57) | | |
Interest income with a related party
|
| | | | | | | | | | | | | | | | | | | | | | 3 | | |
Other expense
|
| | | | | | | | | | | | | | | | | | | | | | (3) | | |
Loss before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | (57) | | |
Share-based compensation
|
| | | | 85 | | | | | | 12 | | | | | | — | | | | | | 97 | | |
Depreciation of property and equipment
|
| | | | 17 | | | | | | — | | | | | | — | | | | | | 17 | | |
| | |
Year ended December 26, 2020
|
| |||||||||||||||||||||
| | |
Mobileye
|
| |
Other
|
| |
Amounts not
allocated to segments |
| |
Combined
|
| ||||||||||||
| | |
In millions
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 956 | | | | | $ | 11 | | | | | $ | — | | | | | $ | 967 | | |
Cost of revenue
|
| | | | 221 | | | | | | 2 | | | | | | 368 | | | | | | 591 | | |
Research and development, net
|
| | | | 417 | | | | | | 23 | | | | | | — | | | | | | 440 | | |
Sales and marketing
|
| | | | 26 | | | | | | 8 | | | | | | 82 | | | | | | 116 | | |
General and administrative
|
| | | | 28 | | | | | | 5 | | | | | | — | | | | | | 33 | | |
Segment performance
|
| | | $ | 264 | | | | | $ | (27) | | | | | $ | (450) | | | | | $ | (213) | | |
Interest income with a related party
|
| | | | | | | | | | | | | | | | | | | | | | 6 | | |
Other expense
|
| | | | | | | | | | | | | | | | | | | | | | (5) | | |
Loss before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | (212) | | |
Share-based compensation
|
| | | | 82 | | | | | | 3 | | | | | | | | | | | | 85 | | |
Depreciation of property and equipment
|
| | | | 13 | | | | | | — | | | | | | — | | | | | | 13 | | |
| | |
Year ended December 28, 2019
|
| |||||||||||||||||||||
| | |
Mobileye
|
| |
Other
|
| |
Amounts not
allocated to segments |
| |
Combined
|
| ||||||||||||
| | |
In millions
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 879 | | | | | $ | — | | | | | $ | — | | | | | $ | 879 | | |
Cost of revenue
|
| | | | 195 | | | | | | — | | | | | | 261 | | | | | | 456 | | |
Research and development, net
|
| | | | 384 | | | | | | — | | | | | | — | | | | | | 384 | | |
Sales and marketing
|
| | | | 34 | | | | | | — | | | | | | 66 | | | | | | 100 | | |
General and administrative
|
| | | | 25 | | | | | | — | | | | | | — | | | | | | 25 | | |
Segment performance
|
| | | $ | 241 | | | | | $ | — | | | | | $ | (327) | | | | | $ | (86) | | |
Interest expense with a related party
|
| | | | | | | | | | | | | | | | | | | | | | (235) | | |
Other expense
|
| | | | | | | | | | | | | | | | | | | | | | (4) | | |
Loss before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | (325) | | |
Share-based compensation
|
| | | | 76 | | | | | | — | | | | | | — | | | | | | 76 | | |
Depreciation of property and equipment
|
| | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
| | |
Year ended
|
| |||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
| | |
In millions
|
| |||||||||||||||
U.S.
|
| | | $ | 363 | | | | | $ | 254 | | | | | $ | 293 | | |
China
|
| | | | 270 | | | | | | 134 | | | | | | 78 | | |
Germany
|
| | | | 263 | | | | | | 153 | | | | | | 74 | | |
United Kingdom
|
| | | | 198 | | | | | | 161 | | | | | | 171 | | |
South Korea
|
| | | | 107 | | | | | | 96 | | | | | | 78 | | |
Singapore
|
| | | | 42 | | | | | | 41 | | | | | | 43 | | |
Hungary
|
| | | | 66 | | | | | | 67 | | | | | | 75 | | |
Rest of World
|
| | | | 77 | | | | | | 61 | | | | | | 67 | | |
| | | | $ | 1,386 | | | | | $ | 967 | | | | | $ | 879 | | |
| | |
Year ended
|
| |||||||||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |||||||||
Revenue from major customers | | | | | | | | | | | | | | | | | | | |
Percent of total revenue | | | | | | | | | | | | | | | | | | | |
Customer A
|
| | | | 35% | | | | | | 35% | | | | | | 42% | | |
Customer B
|
| | | | 19% | | | | | | 13% | | | | | | * | | |
Customer C
|
| | | | 17% | | | | | | 17% | | | | | | 20% | | |
Customer D
|
| | | | * | | | | | | 10% | | | | | | * | | |
Customer E
|
| | | | * | | | | | | 10% | | | | | | * | | |
| | |
As of
|
| |||||||||
| | |
December 25,
2021 |
| |
December 26,
2020 |
| ||||||
Percent of total accounts receivable balance | | | | ||||||||||
Customer A
|
| | | | 32% | | | | | | 40% | | |
Customer B
|
| | | | 30% | | | | | | 9% | | |
Customer C
|
| | | | 16% | | | | | | 25% | | |
| | |
July 2,
2022 |
| |
December 25,
2021 |
| ||||||
| | |
In millions
|
| |||||||||
Assets | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 774 | | | | | $ | 616 | | |
Trade accounts receivable, net
|
| | | | 214 | | | | | | 155 | | |
Inventories
|
| | | | 98 | | | | | | 97 | | |
Related party loan
|
| | | | 901 | | | | | | 1,326 | | |
Other current assets
|
| | | | 56 | | | | | | 76 | | |
TOTAL CURRENT ASSETS
|
| | | | 2,043 | | | | | | 2,270 | | |
Property and equipment, net
|
| | | | 338 | | | | | | 304 | | |
Intangible assets, net
|
| | | | 2,789 | | | | | | 3,071 | | |
Goodwill
|
| | | | 10,895 | | | | | | 10,895 | | |
Other long-term assets
|
| | | | 97 | | | | | | 115 | | |
TOTAL ASSETS
|
| | | $ | 16,162 | | | | | $ | 16,655 | | |
Liabilities and Equity | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 138 | | | | | $ | 160 | | |
Employee related accrued expenses
|
| | | | 65 | | | | | | 102 | | |
Related party payable
|
| | | | 973 | | | | | | 163 | | |
Dividend Note with related party
|
| | | | 3,509 | | | | | | — | | |
Other current liabilities
|
| | | | 45 | | | | | | 49 | | |
TOTAL CURRENT LIABILITIES
|
| | | | 4,730 | | | | | | 474 | | |
Long-term employee benefits
|
| | | | 50 | | | | | | 94 | | |
Deferred tax liabilities
|
| | | | 172 | | | | | | 181 | | |
Other long-term liabilities
|
| | | | 11 | | | | | | 17 | | |
TOTAL LIABILITIES
|
| | | | 4,963 | | | | | | 766 | | |
EQUITY | | | | | | | | | | | | | |
Parent net investment
|
| | | | 11,223 | | | | | | 15,884 | | |
Accumulated other comprehensive income (loss)
|
| | | | (24) | | | | | | 5 | | |
TOTAL EQUITY
|
| | | | 11,199 | | | | | | 15,889 | | |
TOTAL LIABILITIES AND EQUITY
|
| | | $ | 16,162 | | | | | $ | 16,655 | | |
| | |
Six Months ended
|
| |||||||||
| | |
July 2,
2022 |
| |
June 26,
2021 |
| ||||||
| | |
In millions
|
| |||||||||
Revenue
|
| | | $ | 854 | | | | | $ | 704 | | |
Cost of revenue
|
| | | | 449 | | | | | | 356 | | |
Gross profit
|
| | | | 405 | | | | | | 348 | | |
Operating expenses | | | | | | | | | | | | | |
Research and development, net
|
| | | | 359 | | | | | | 258 | | |
Sales and marketing
|
| | | | 64 | | | | | | 65 | | |
General and administrative
|
| | | | 18 | | | | | | 18 | | |
Total operating expenses
|
| | | | 441 | | | | | | 341 | | |
Operating income (loss)
|
| | | | (36) | | | | | | 7 | | |
Interest income with related party
|
| | | | 4 | | | | | | 2 | | |
Interest expenses with related party
|
| | | | (9) | | | | | | — | | |
Other income (expense), net
|
| | | | 5 | | | | | | — | | |
Income (loss) before income taxes
|
| | | | (36) | | | | | | 9 | | |
Benefit (provision) for income taxes
|
| | | | (31) | | | | | | (5) | | |
Net income (loss)
|
| | | $ | (67) | | | | | $ | 4 | | |
Other comprehensive income (loss), net of tax
|
| | | | (29) | | | | | | 2 | | |
Comprehensive income (loss)
|
| | | $ | (96) | | | | | $ | 6 | | |
| | |
Parent Net
Investment |
| |
Accumulated
other comprehensive income |
| |
Total Equity
|
| |||||||||
| | |
In millions
|
| |||||||||||||||
Six Months Ended | | | | | | | | | | | | | | | | | | | |
Balance as of December 25, 2021
|
| | | $ | 15,884 | | | | | $ | 5 | | | | | $ | 15,889 | | |
Other comprehensive income (loss), net
|
| | | | — | | | | | | (29) | | | | | | (29) | | |
Net income (loss)
|
| | | | (67) | | | | |
|
—
|
| | | | | (67) | | |
Equity transaction in connection with the legal purchase of Moovit entities
|
| | | | (900) | | | | |
|
—
|
| | | | | (900) | | |
Dividend Note with related party
|
| | | | (3,500) | | | | |
|
—
|
| | | | | (3,500) | | |
Dividend distribution
|
| | | | (336) | | | | |
|
—
|
| | | | | (336) | | |
Tax sharing agreement with Parent
|
| | | | (7) | | | | |
|
—
|
| | | | | (7) | | |
Net transfer from (to) Parent
|
| | | | 149 | | | | |
|
—
|
| | | | | 149 | | |
Balance as of July 2, 2022
|
| | | $ | 11,223 | | | | | $ | (24) | | | | | $ | 11,199 | | |
Balance as of December 26, 2020
|
| | | $ | 15,842 | | | | | $ | — | | | | | $ | 15,842 | | |
Other comprehensive income (loss), net
|
| | | | — | | | | | | 2 | | | | | | 2 | | |
Net income (loss)
|
| | | | 4 | | | | |
|
—
|
| | | | | 4 | | |
Net transfer from (to) Parent
|
| | | | (1) | | | | |
|
—
|
| | | | | (1) | | |
Balance as of June 26, 2021
|
| | | $ | 15,845 | | | | | $ | 2 | | | | | $ | 15,847 | | |
| | |
Six Months ended
|
| | |||||||||||
| | |
July 2,
2022 |
| |
June 26,
2021 |
| | ||||||||
| | |
In millions
|
| | |||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | | | ||
Net income (loss)
|
| | | $ | (67) | | | | | $ | 4 | | | | ||
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
| | | | | | | | | | | | | | ||
Depreciation of property and equipment
|
| | | | 10 | | | | | | 7 | | | | ||
Share-based compensation
|
| | | | 76 | | | | | | 49 | | | | ||
Amortization of intangible assets
|
| | | | 282 | | | | | | 245 | | | | ||
Exchange rate differences on cash and cash equivalents
|
| | | | 3 | | | | | | 1 | | | | ||
Deferred income taxes
|
| | | | 2 | | | | | | (20) | | | | | |
Interest on Dividend Note
|
| | | | 9 | | | | | | — | | | | ||
Interest with related party
|
| | | | 27 | | | | | | (2) | | | | | |
Other
|
| | | | (3) | | | | | | (1) | | | | ||
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | ||
Trade accounts receivable
|
| | | | (59) | | | | | | (39) | | | | ||
Other current assets
|
| | | | 29 | | | | | | (10) | | | | | |
Inventories
|
| | | | (1) | | | | | | 27 | | | | ||
Accounts payables and accrued expenses
|
| | | | (5) | | | | | | 11 | | | | ||
Employee-related accrued expenses and long-term benefits
|
| | | | (81) | | | | | | 8 | | | | ||
Other current liabilities
|
| | | | (3) | | | | | | 8 | | | | ||
Other long-term assets
|
| | | | 17 | | | | | | 1 | | | | ||
Other long-term liabilities
|
| | | | (3) | | | | | | — | | | | ||
Net cash provided by operating activities
|
| | | | 233 | | | | | | 289 | | | | ||
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | | | ||
Purchases of property and equipment
|
| | | | (53) | | | | | | (55) | | | | ||
Issuance of loan to related party
|
| | | | (336) | | | | | | (280) | | | | ||
Repayment of loan due from related party
|
| | | | 733 | | | | | | — | | | | ||
Net cash provided by (used in) investing activities
|
| | | | 344 | | | | | | (335) | | | | ||
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | ||
Net transfers from Parent
|
| | | | 121 | | | | | | 51 | | | | ||
Dividend paid
|
| | | | (336) | | | | | | — | | | | ||
Share-based compensation recharge
|
| | | | (186) | | | | | | — | | | | ||
Deferred offering costs
|
| | | | (14) | | | | | | — | | | | ||
Changes in withholding tax related to employee stock plans
|
| | | | — | | | | | | (2) | | | | | |
Net cash provided by (used in) financing activities
|
| | | | (415) | | | | | | 49 | | | | ||
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | | | (3) | | | | | | (1) | | | | ||
Increase in cash, cash equivalents and restricted cash
|
| | | | 159 | | | | | | 2 | | | | ||
Balance of cash, cash equivalents and restricted cash, at beginning of year
|
| | | | 625 | | | | | | 93 | | | | ||
Balance of cash, cash equivalents and restricted cash, at end of period
|
| | | $ | 784 | | | | | $ | 95 | | | | ||
Supplementary non-cash investing and financing activities | | | | | | | | | | | | | | | ||
Non-cash purchase of property and equipment
|
| | | $ | 12 | | | | | $ | 24 | | | | ||
Non-cash share-based compensation recharge
|
| | | | 19 | | | | | | 101 | | | | ||
Dividend Note with related party
|
| | | | 3,500 | | | | | | — | | | | ||
Equity transaction
|
| | | | 900 | | | | | | — | | | | ||
Supplemental cash flow information | | | | | | | | | | | | | | | ||
Cash paid for income taxes, net of refunds
|
| | | $ | 24 | | | | | $ | 21 | | | | ||
Interest received from related party
|
| | | | (29) | | | | | | — | | | |
| | |
July 2,
2022 |
| |
December 25,
2021 |
| ||||||
| | |
In millions
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 774 | | | | | $ | 616 | | |
Restricted cash (within other current and other long-term assets)
|
| | | | 10 | | | | | | 9 | | |
Cash, cash equivalents and restricted cash
|
| | | $ | 784 | | | | | $ | 625 | | |
| | |
July 2,
2022 |
| |
December 25,
2021 |
| ||||||
| | |
In millions
|
| |||||||||
Notional amount of derivatives
|
| | | $ | 371 | | | | | $ | 230 | | |
Fair value of derivatives receivable from (payable to) Intel
|
| | | $ | (25) | | | | | $ | 5 | | |
| | |
Six months ended
July 2, 2022 |
| |||
Other comprehensive income (loss) before reclassifications
|
| | | | (31) | | |
Amounts reclassified out of accumulated other comprehensive income (loss)
|
| | | | * | | |
Tax effects
|
| | | | 2 | | |
Other comprehensive income (loss), net
|
| | | | (29) | | |
| | |
July 2,
2022 |
| |
December 25,
2021 |
| ||||||
| | |
In millions
|
| |||||||||
Raw materials
|
| | | $ | 29 | | | | | $ | 24 | | |
Work in process
|
| | | | — | | | | | | — | | |
Finished goods
|
| | | | 69 | | | | | | 73 | | |
| | | | $ | 98 | | | | | $ | 97 | | |
| | |
July 2,
2022 |
| |
December 25,
2021 |
| ||||||
| | |
In millions
|
| |||||||||
Computers, electronic equipment, and software
|
| | | $ | 96 | | | | | $ | 85 | | |
Vehicles
|
| | | | 10 | | | | | | 11 | | |
Office furniture and equipment
|
| | | | 4 | | | | | | 2 | | |
Leasehold improvements
|
| | | | 18 | | | | | | 15 | | |
Construction in process
|
| | | | 278 | | | | | | 249 | | |
Total property and equipment, gross
|
| | | | 406 | | | | | | 362 | | |
Less: Accumulated depreciation
|
| | | | (68) | | | | | | (58) | | |
Total property and equipment, net
|
| | | $ | 338 | | | | | $ | 304 | | |
| | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||||||||
Exercise price
(In dollars) |
| |
Number of
shares |
| |
Weighted
average remaining contractual life |
| |
Weighted
average exercise price |
| |
Number of
shares |
| |
Weighted
average exercise price |
| |||||||||||||||
| | |
In thousands
|
| |
In years
|
| |
In dollars
|
| |
In thousands
|
| |
In dollars
|
| |||||||||||||||
4.0 – 21.6
|
| | | | 72 | | | | | | 3.3 | | | | | $ | 8.6 | | | | | | 35 | | | | | $ | 8.1 | | |
22.4 – 26.9
|
| | | | 2,149 | | | | | | 1.1 | | | | | | 26.8 | | | | | | 2,146 | | | | | | 26.8 | | |
34.0
|
| | | | 1 | | | | | | 0.1 | | | | | | 34 | | | | | | 1 | | | | | | 34 | | |
55.2
|
| | | | 68 | | | | | | 6.8 | | | | | | 55.2 | | | | | | 45 | | | | | | 55.2 | | |
| | | | | 2,290 | | | | | | 1.4 | | | | | $ | 27.1 | | | | | | 2,227 | | | | | $ | 27.1 | | |
| | |
Number of
options |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual Life |
| |
Aggregated
intrinsic value(1) |
| ||||||||||||
| | |
In thousands
|
| |
In dollars
|
| |
In years
|
| |
In millions
|
| ||||||||||||
Options outstanding as of December 25, 2021
|
| | | | 3,578 | | | | | $ | 29.2 | | | | | | 1.5 | | | | | $ | 79 | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | (1,288) | | | | | $ | 32.9 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Options outstanding as of July 2, 2022
|
| | | | 2,290 | | | | | $ | 27.1 | | | | | | 1.4 | | | | | $ | 21 | | |
Options exercisable as of July 2, 2022
|
| | | | 2,227 | | | | | $ | 27.1 | | | | | | 1.3 | | | | | $ | 21 | | |
| | |
Number of
RSUs |
| |
Weighted average
grant date fair value |
| ||||||
| | |
In thousands
|
| |
In millions
|
| ||||||
Outstanding as of December 25, 2021
|
| | | | 5,278 | | | | | $ | 46.49 | | |
Granted
|
| | | | 3,458 | | | | | $ | 44.53 | | |
Vested
|
| | | | (493) | | | | | $ | 49.67 | | |
Forfeited
|
| | | | (276) | | | | | $ | 49.35 | | |
Outstanding as of July 2, 2022
|
| | | | 7,967 | | | | | $ | 45.34 | | |
| | |
Six Months Ended
|
| |||||||||
| | |
July 2,
2022 |
| |
June 26,
2021 |
| ||||||
Cost of revenue
|
| | | $ | — | | | | | $ | — | | |
Research and development, net
|
| | | | 69 | | | | | | 37 | | |
Sales and marketing
|
| | | | 2 | | | | | | 2 | | |
General and administrative
|
| | | | 5 | | | | | | 10 | | |
Total share-based compensation
|
| | | $ | 76 | | | | | $ | 49 | | |
| | |
July 2, 2022
|
| |
December 25, 2021
|
| ||||||||||||||||||||||||||||||
| | |
In millions
|
| |||||||||||||||||||||||||||||||||
| | |
Gross
Assets |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Assets |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Developed technology
|
| | | $ | 3,991 | | | | | $ | 1,658 | | | | | $ | 2,333 | | | | | $ | 3,991 | | | | | $ | 1,419 | | | | | $ | 2,572 | | |
Customer relationships and brands
|
| | | | 831 | | | | | | 375 | | | | | | 456 | | | | | | 831 | | | | | | 332 | | | | | | 499 | | |
Total
|
| | | $ | 4,822 | | | | | $ | 2,033 | | | | | $ | 2,789 | | | | | $ | 4,822 | | | | | $ | 1,751 | | | | | $ | 3,071 | | |
| | |
Six Months ended
|
| |
Weighted Average
Useful Life In years |
| ||||||||||||
| | |
July 2,
2022 |
| |
June 26,
2021 |
| ||||||||||||
| | |
In millions
|
| |
In millions
|
| | |||||||||||
Developed technology
|
| | | | 240 | | | | | | 200 | | | | | | 10 | | |
Customer relationships and brands
|
| | | | 42 | | | | | | 45 | | | | | | 12 | | |
Total amortization expense
|
| | | | 282 | | | | | | 245 | | | | | | | | |
| | |
Remainder
of 2022 |
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
| | |
In millions
|
| |||||||||||||||||||||||||||||||||||||||
Future amortization expenses
|
| | | $ | 262 | | | | | $ | 474 | | | | | $ | 445 | | | | | $ | 443 | | | | | $ | 332 | | | | | $ | 833 | | | | |
$
|
2,789
|
| |
| | |
Six Months Ended July 2, 2022
|
| |||||||||||||||||||||
| | |
Mobileye
|
| |
Other
|
| |
Amounts not
allocated to segments |
| |
Combined
|
| ||||||||||||
| | |
In millions
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 843 | | | | | $ | 11 | | | | | $ | — | | | | | $ | 854 | | |
Cost of revenue
|
| | | | 207 | | | | | | 2 | | | | | | 240 | | | | | | 449 | | |
Research and development, net
|
| | | | 341 | | | | | | 18 | | | | | | — | | | | | | 359 | | |
Sales and marketing
|
| | | | 17 | | | | | | 5 | | | | | | 42 | | | | | | 64 | | |
General and administrative
|
| | | | 12 | | | | | | 3 | | | | | | 3 | | | | | | 18 | | |
Segment performance
|
| | | $ | 266 | | | | | $ | (17) | | | | | $ | (285) | | | | | $ | (36) | | |
Interest income (expenses) with a related party, net
|
| | | | | | | | | | | | | | | | | | | | | | (5) | | |
Other income (expense), net
|
| | | | | | | | | | | | | | | | | | | | | | 5 | | |
Loss before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | (36) | | |
Share-based compensation
|
| | | | 68 | | | | | | 8 | | | | | | — | | | | | | 76 | | |
Depreciation of property and equipment
|
| | | | 10 | | | | | | — | | | | | | — | | | | | | 10 | | |
| | |
Six Months Ended June 26, 2021
|
| |||||||||||||||||||||
| | |
Mobileye
|
| |
Other
|
| |
Amounts not
allocated to segments |
| |
Combined
|
| ||||||||||||
| | |
In millions
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 694 | | | | | $ | 10 | | | | | $ | — | | | | | $ | 704 | | |
Cost of revenue
|
| | | | 154 | | | | | | 2 | | | | | | 200 | | | | | | 356 | | |
Research and development, net
|
| | | | 239 | | | | | | 19 | | | | | | — | | | | | | 258 | | |
Sales and marketing
|
| | | | 12 | | | | | | 8 | | | | | | 45 | | | | | | 65 | | |
General and administrative
|
| | | | 12 | | | | | | 6 | | | | | | — | | | | | | 18 | | |
Segment performance
|
| | | $ | 277 | | | | | $ | (25) | | | | | $ | (245) | | | | | $ | 7 | | |
Interest income with a related party
|
| | | | | | | | | | | | | | | | | | | | | | 2 | | |
Other income
|
| | | | | | | | | | | | | | | | | | | | | | — | | |
Income before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | 9 | | |
Share-based compensation
|
| | | | 43 | | | | | | 6 | | | | | | — | | | | | | 49 | | |
Depreciation of property and equipment
|
| | | | 7 | | | | | | — | | | | | | — | | | | | | 7 | | |
| | |
Six Months Ended
|
| |||||||||
| | |
July 2, 2022
|
| |
June 26, 2021
|
| ||||||
| | |
In Millions
|
| |||||||||
U.S.
|
| | | $ | 229 | | | | | $ | 181 | | |
China
|
| | | | 234 | | | | | | 117 | | |
Germany
|
| | | | 102 | | | | | | 137 | | |
United Kingdom
|
| | | | 113 | | | | | | 115 | | |
South Korea
|
| | | | 55 | | | | | | 55 | | |
Poland
|
| | | | 44 | | | | | | 8 | | |
Hungary
|
| | | | 37 | | | | | | 38 | | |
Singapore
|
| | | | 15 | | | | | | 24 | | |
Rest of World
|
| | | | 25 | | | | | | 29 | | |
| | | | $ | 854 | | | | | $ | 704 | | |
| | |
Six Months Ended
|
| |||||||||
| | |
July 2, 2022
|
| |
June 26, 2021
|
| ||||||
Percent of total revenue: | | | | | | | | | | | | | |
Customer A
|
| | | | 43% | | | | | | 35% | | |
Customer B
|
| | | | 15% | | | | | | 17% | | |
Customer C
|
| | | | 15% | | | | | | 18% | | |
| | |
July 2,
2022 |
| |
December 25,
2021 |
| | ||||||||
| | |
In millions
|
| | | | |||||||||
Percent of total accounts receivable balance:
|
| | | | | | | | | | | | | | ||
Customer A
|
| | | | 43% | | | | | | 32% | | | | ||
Customer B
|
| | | | 16% | | | | | | 30% | | | | ||
Customer C
|
| | | | 16% | | | | | | 16% | | | |
| Evercore ISI | | |
Barclays
|
| |
Citigroup
|
| |
BofA Securities
|
|
| RBC Capital Markets | | |
Mizuho
|
| |
Wolfe | Nomura Alliance
|
| |
BNP PARIBAS
|
|
| Cowen | | |
Siebert Williams Shank
|
| |
PJT Partners
|
| |
MUFG
|
|
| Needham & Company | | |
Raymond James
|
| |
Loop Capital Markets
|
| |
Blaylock Van, LLC
|
| |
Academy Securities
|
|
| Drexel Hamilton | | |
Independence Point
Securities LLC |
| |
CICC
|
| |
Cabrera Capital
Markets LLC |
| |
Guzman & Company
|
|