|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
6770
(Primary Standard Industrial Classification Code Number) |
| |
84-4478274
(I.R.S. Employer Identification Number) |
|
|
Joel L. Rubinstein
Jonathan P. Rochwarger Elliott M. Smith White & Case LLP 1221 Avenue of the Americas New York, NY 10020 (212) 819-8200 |
| |
Christopher M. Zochowski
Steven J. Gavin David A. Sakowitz Kyle S. Gann Winston & Strawn LLP 200 Park Avenue New York, New York 10166 (212) 294-6700 |
| |
Andrew Paradise
Skillz Inc. PO Box 445 San Francisco, California 94104-0445 (415) 762-0511 |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | | | | | | Emerging growth company | | | ☒ | |
| | | | | v | | | |
| | | | | x | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
|
Merger Consideration
|
| | | | 0 | | |
| | | | | 2 | | | |
|
Termination
|
| | | | 0 | | |
| | | | | 3 | | | |
|
Accounting Treatment
|
| | | | 0 | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 52 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 54 | | |
| | | | | 56 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 63 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 64 | | | |
| | | | | 64 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 65 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 69 | | | |
| | | | | 69 | | | |
| | | | | 70 | | | |
| | | | | 71 | | | |
| | | | | 71 | | | |
| | | | | 72 | | | |
| | | | | 72 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | 78 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 79 | | | |
| | | | | 82 | | | |
| | | | | 83 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 86 | | | |
| | | | | 86 | | | |
| | | | | 86 | | | |
| | | | | 90 | | |
| | | | | 90 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 95 | | | |
| | | | | 97 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 105 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 109 | | | |
| | | | | 109 | | | |
| | | | | 112 | | | |
| | | | | 112 | | | |
| | | | | 112 | | | |
| | | | | 113 | | | |
| | | | | 113 | | | |
| | | | | 114 | | | |
| | | | | 114 | | | |
| | | | | 114 | | | |
| | | | | 114 | | | |
| | | | | 114 | | |
| | | | | 115 | | | |
| | | | | 116 | | | |
| | | | | 116 | | | |
| | | | | 116 | | | |
| | | | | 118 | | | |
| | | | | 119 | | | |
| | | | | 120 | | | |
| | | | | 123 | | | |
| | | | | 125 | | | |
| | | | | 126 | | | |
| | | | | 127 | | | |
| | | | | F-1 | | |
Statement of Operations Data
|
| |
For the Period
from January 15, 2020 (inception) to September 30, 2020 |
| |||
| | |
(in dollars, except for share
and per share numbers) |
| |||
Revenue
|
| | | $ | — | | |
General and administrative expenses
|
| | | | 1,108,508 | | |
Loss from operations
|
| | | | (1,108,508) | | |
Other income – interest earned on Trust Account
|
| | | | 691,470 | | |
Provision for income taxes
|
| | | | (65,470) | | |
Net loss
|
| | | $ | (482,508) | | |
Basic and diluted weighted average shares outstanding of Class A common stock
|
| | | | 69,000,000 | | |
Basic and diluted net income per share, Class A
|
| | | $ | — | | |
Basic and diluted weighted average shares outstanding of Class B common stock
|
| | | | 17,250,000 | | |
Basic and diluted net loss per share, Class B
|
| | | $ | (0.03) | | |
Balance Sheet Data
|
| |
September 30, 2020
|
| |||
| | |
(in dollars, except for
share numbers) |
| |||
Total assets
|
| | | $ | 690,681,526 | | |
Total liabilities
|
| | | | 24,777,726 | | |
Total stockholders’ equity and Class A common stock subject to possible redemptions
|
| | | | 665,903,800 | | |
| | |
Nine Months
Ended September 30, 2020 |
| |
Nine Months
Ended September 30, 2019 |
| |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2018 |
| ||||||||||||
| | |
(in thousands, except for number of shares and per share amounts)
|
| |||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 162,392 | | | | | $ | 85,126 | | | | | $ | 119,872 | | | | | $ | 50,778 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 8,806 | | | | | | 3,835 | | | | | | 5,713 | | | | | | 2,112 | | |
Research and development
|
| | | | 13,253 | | | | | | 7,803 | | | | | | 11,241 | | | | | | 7,547 | | |
Sales and marketing
|
| | | | 172,381 | | | | | | 77,942 | | | | | | 111,370 | | | | | | 51,689 | | |
General and administrative
|
| | | | 24,336 | | | | | | 11,991 | | | | | | 16,376 | | | | | | 14,975 | | |
Total costs and expenses
|
| | | | 218,776 | | | | | | 101,571 | | | | | | 144,700 | | | | | | 76,323 | | |
Loss from operations
|
| | | | (56,384) | | | | | | (16,445) | | | | | | (24,828) | | | | | | (25,545) | | |
Interest expense, net
|
| | | | (1,297) | | | | | | (2,127) | | | | | | (2,497) | | | | | | (2,190) | | |
Other income (expense), net
|
| | | | (20,749) | | | | | | 3,653 | | | | | | 3,720 | | | | | | (45) | | |
Loss before income taxes
|
| | | | (78,430) | | | | | | (14,919) | | | | | | (23,605) | | | | | | (27,780) | | |
Provision for income taxes
|
| | | | 100 | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (78,530) | | | | | $ | (14,919) | | | | | $ | (23,605) | | | | | $ | (27,780) | | |
Remeasurement of redeemable convertible preferred stock
|
| | | | (865,952) | | | | | | (62,519) | | | | | | (62,519) | | | | | | (18,798) | | |
Deemed dividend related to repurchase of preferred stock
|
| | | | (1,153) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to common stockholders
|
| | | $ | (945,635) | | | | | $ | (77,438) | | | | | $ | (86,124) | | | | | $ | (46,578) | | |
Net loss per common share | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss per share attributable to
common stockholders – basic and diluted |
| | | $ | (6.64) | | | | | $ | (0.58) | | | | | $ | (0.64) | | | | | $ | (0.36) | | |
Weighted average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average common shares outstanding – basic and diluted
|
| | | | 142,475,767 | | | | | | 134,316,073 | | | | | | 135,124,756 | | | | | | 129,930,282 | | |
| | |
September 30, 2020
|
| |
December 31, 2019
|
| |
December 31, 2018
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 86,881 | | | | | $ | 38,856 | | | | | $ | 26,029 | | |
Total current liabilities
|
| | | | 40,597 | | | | | | 10,481 | | | | | | 10,212 | | |
Total liabilities
|
| | | | 40,653 | | | | | | 20,191 | | | | | | 24,953 | | |
Working capital
|
| | | | 26,216 | | | | | | 24,611 | | | | | | 14,565 | | |
Redeemable convertible preferred stock
|
| | | | 1,120,724 | | | | | | 156,335 | | | | | | 54,056 | | |
Total stockholders’ deficit
|
| | | | (1,074,496) | | | | | | (137,670) | | | | | | (52,980) | | |
| | |
Nine Months
Ended September 30, 2020 |
| |
Nine Months
Ended September 30, 2019 |
| |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2018 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (29,744) | | | | | $ | (11,321) | | | | | $ | (21,937) | | | | | $ | (16,948) | | |
Investing activities
|
| | | | (3,009) | | | | | | (2,134) | | | | | | (3,223) | | | | | | (867) | | |
Financing activities
|
| | | | 63,986 | | | | | | 24,963 | | | | | | 31,168 | | | | | | 33,330 | | |
| | |
Pro Forma Combined
(Assuming No Redemptions) |
| |
Pro Forma Combined
(Assuming Maximum Redemptions) |
| ||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||
Summary Unaudited Pro Forma Condensed Combined | | | | | | | | | | | | | |
Statement of Operations Data for the Nine Months Ended September 30, 2020
|
| | | | | | | | | | | | |
Revenue
|
| | | $ | 162,392 | | | | | $ | 162,392 | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (0.23) | | | | | $ | (0.23) | | |
Weighted average common shares outstanding – basic and
diluted |
| | | | 342,119,201 | | | | | | 339,398,036 | | |
Statement of Operations Data for the Year Ended December 31, 2019
|
| | | | | | | | | | | | |
Revenue
|
| | | $ | 119,872 | | | | | $ | 119,872 | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (0.07) | | | | | $ | (0.07) | | |
Weighted average common shares outstanding – basic and
diluted |
| | | | 342,119,201 | | | | | | 339,398,036 | | |
Selected Unaudited Pro Forma Condensed Combined | | | | | | | | | | | | | |
Balance Sheet Data as of September 30, 2020 | | | | | | | | | | | | | |
Total assets
|
| | | $ | 294,717 | | | | | $ | 267,488 | | |
Total liabilities
|
| | | $ | 28,107 | | | | | $ | 28,107 | | |
Total stockholders’ equity
|
| | | $ | 266,610 | | | | | $ | 239,381 | | |
| | | | | | | | | | | | | | |
Combined Pro Forma
|
| |
Skillz equivalent pro
forma per share data(2) |
| ||||||||||||||||||
| | |
FEAC
(Historical) |
| |
Skillz
(Historical) |
| |
(Assuming
No Redemption) |
| |
(Assuming
Maximum Redemption) |
| |
(Assuming
No Redemption) |
| |
(Assuming
Maximum Redemption) |
| ||||||||||||||||||
As of and for the Nine Months
Ended September 30, 2020(3) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share(1)
|
| | | $ | 0.06 | | | | | | (7.55) | | | | | | 0.78 | | | | | | 0.71 | | | | | | 0.58 | | | | | | 0.53 | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 86,250,000 | | | | | | 142,475,767 | | | | | | 342,119,201 | | | | | | 339,398,036 | | | | | | 250,915,949 | | | | | | 278,050,075 | | |
Net loss per share attributable
to common stockholders – basic and diluted |
| | | $ | 0.00 | | | | | | (6.64) | | | | | | (0.23) | | | | | | (0.23) | | | | | | (0.17) | | | | | | (0.17) | | |
As of and for the Year Ended December 31, 2019(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share(1)
|
| | | $ | N/A(4) | | | | | | (1.02) | | | | | | N/A(5) | | | | | | N/A(5) | | | | | | N/A(5) | | | | | | N/A(5) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | N/A(4) | | | | | | 135,124,756 | | | | | | 342,119,201 | | | | | | 339,398,036 | | | | | | 250,915,949 | | | | | | 278,050,075 | | |
Net loss per share attributable
to common stockholders – basic and diluted |
| | | $ | N/A(4) | | | | | | (0.64) | | | | | | (0.07) | | | | | | (0.07) | | | | | | (0.05) | | | | | | (0.05) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
As of
September 30, 2020 |
| |
Additional
Pro Forma Adjustments (Assuming Maximum Redemptions) |
| | | | |
As of
September 30, 2020 |
| |||||||||
| | |
As of September 30, 2020
|
| |
Pro Forma
Adjustments (Assuming No Redemptions) |
| | | | |
Pro Forma
Combined (Assuming No Redemptions) |
| | | | |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||||||||||||||
| | |
FEAC
(Historical) |
| |
SKILLZ
(Historical) |
| | | ||||||||||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 256 | | | | | $ | 56,861 | | | | | | 690,039 | | | |
(a)
|
| | | $ | 277,818 | | | | | $ | 271,341 | | | |
(g)
|
| | | $ | 250,589 | | |
| | | | | | | | | | | | | | | | | (24,150) | | | |
(b)
|
| | | | | | | | | | (298,570) | | | |
(o)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (25,660) | | | |
(c)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (10,000) | | | |
(d)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 158,531 | | | |
(e)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (230) | | | |
(f)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (567,739) | | | |
(g)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (90) | | | |
(h)
|
| | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | 386 | | | | | | 9,952 | | | | | | — | | | | | | | | | 10,338 | | | | | | — | | | | | | | | | 10,338 | | |
Total current assets
|
| | | | 642 | | | | | | 66,813 | | | | | | 220,701 | | | | | | | | | 288,156 | | | | | | (27,229) | | | | | | | | | 260,927 | | |
Cash and investments held in Trust Account
|
| | | | 690,039 | | | | | | — | | | | | | (690,039) | | | |
(a)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Property and equipment, net
|
| | | | — | | | | | | 5,569 | | | | | | — | | | | | | | | | 5,569 | | | | | | — | | | | | | | | | 5,569 | | |
Deferred offering Costs
|
| | | | — | | | | | | 13,507 | | | | | | (13,507) | | | |
(c)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Other long-term assets
|
| | | | — | | | | | | 992 | | | | | | — | | | | | | | | | 992 | | | | | | — | | | | | | | | | 992 | | |
Total assets
|
| | | | 690,682 | | | | | | 86,881 | | | | | | (482,845) | | | | | | | | | 294,717 | | | | | | (27,229) | | | | | | | | | 267,488 | | |
Liabilities | | | | | | | | | | ||||||||||||||||||||||||||||||||||
Accounts payable and accrued expenses
|
| | | | 398 | | | | | | 5,369 | | | | | | (655) | | | |
(c)
|
| | | | 5,022 | | | | | | — | | | | | | | | | 5,022 | | |
| | | | | | | | | | | | | | | | | (90) | | | |
(h)
|
| | | | | | | | | | | | | | | | | | | | | |
Loan payable, Advance from Sponsor
|
| | | | 230 | | | | | | — | | | | | | (230) | | | |
(f)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Accrued professional fees related to deferred offering costs
|
| | | | — | | | | | | 12,199 | | | | | | (12,199) | | | |
(c)
|
| | | | — | | | | | | | | | | | | | | | — | | |
Other current liabilities
|
| | | | — | | | | | | 23,029 | | | | | | — | | | | | | | | | 23,029 | | | | | | — | | | | | | | | | 23,029 | | |
Total current liabilities
|
| | | | 628 | | | | | | 40,597 | | | | | | (13,174) | | | | | | | | | 28,051 | | | | | | — | | | | | | | | | 28,051 | | |
Deferred underwriting compensation
|
| | | | 24,150 | | | | | | — | | | | | | (24,150) | | | |
(b)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Other long-term liabilities
|
| | | | — | | | | | | 56 | | | | | | — | | | | | | | | | 56 | | | | | | — | | | | | | | | | 56 | | |
Total liabilities
|
| | | | 24,778 | | | | | | 40,653 | | | | | | (37,324) | | | | | | | | | 28,107 | | | | | | — | | | | | | | | | 28,107 | | |
Commitments and contingencies
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common shares subject to possible redemption
|
| | | | 660,904 | | | | | | — | | | | | | (660,903) | | | |
(j)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Redeemable convertible preferred stock
|
| | |
|
—
|
| | | | | 1,120,724 | | | | | | (1,120,724) | | | |
(k)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Stockholders’ equity (deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Stock
|
| | | | — | | | | | | 25,354 | | | | | | (25,354) | | | |
(k)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Class A common Stock
|
| | | | — | | | | | | — | | | | | | 1 | | | |
(e)
|
| | | | 27 | | | | | | (3) | | | |
(o)
|
| | | | 27 | | |
| | | | | | | | | | | | | | | | | 6 | | | |
(j)
|
| | | | | | | | | | 3 | | | |
(m)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 2 | | | |
(l)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 18 | | | |
(m)
|
| | | | | | | | | | | | | | | | | | | | | |
Class B common Stock
|
| | | | 2 | | | | | | — | | | | | | (2) | | | |
(l)
|
| | | | 8 | | | | | | — | | | | | | | | | 8 | | |
| | | | | | | | | | | | | | | | | 8 | | | |
(m)
|
| | | | | | | | | | | | | | | | | | | | | |
Common Stock
|
| | | | — | | | | | | 17 | | | | | | (8) | | | |
(g)
|
| | | | — | | | | | | 4 | | | |
(g)
|
| | | | — | | |
| | | | | | | | | | | | | | | | | 26 | | | |
(k)
|
| | | | | | | | | | (4) | | | |
(m)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (35) | | | |
(m)
|
| | | | | | | | | | | | | | | | | | | | | |
Additional paid in capital
|
| | | | 5,481 | | | | | | — | | | | | | (26,313) | | | |
(c)
|
| | | | 1,950,519 | | | | | | 1 | | | |
(m)
|
| | | | 1,651,953 | | |
| | | | | | | | | | | | | | | | | 158,530 | | | |
(e)
|
| | | | | | | | | | (298,567) | | | |
(o)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 660,897 | | | |
(j)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 1,146,052 | | | |
(k)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 9 | | | |
(m)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (483) | | | |
(n)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 6,346 | | | |
(i)
|
| | | | | | | | | | | | | | | | | | | | | |
Retained earnings (accumulated deficit)
|
| | | | (483) | | | | | | (1,099,867) | | | | | | (10,000) | | | |
(d)
|
| | | | (1,683,944) | | | | | | 271,337 | | | |
(g)
|
| | | | (1,412,607) | | |
| | | | | | | | | | | | | | | | | (567,731) | | | |
(g)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 483 | | | |
(n)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (6,346) | | | |
(i)
|
| | | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | 5,000 | | | | | | (1,074,496) | | | | | | 1,336,106 | | | | | | | | | 266,610 | | | | | | (27,229) | | | | | | | | | 239,381 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 690,682 | | | | | $ | 86,881 | | | | | $ | (482,845) | | | | | | | | $ | 294,717 | | | | | $ | (27,229) | | | | | | | | $ | 267,488 | | |
|
| | |
For the
period from January 15, 2020 (inception) through September 30, 2020 |
| |
Nine Months
Ended September 30, 2020 |
| | | | | | | | | | |
Nine Months
Ended September 30, 2020 |
| |
Additional
Pro Forma Adjustments (Assuming Maximum Redemptions) |
| |
Nine Months
Ended September 30, 2020 |
| |||||||||||||||
| | |
Pro Forma
Combined (Assuming No Redemptions) |
| | | | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Adjustments (Assuming Maximum Redemptions) |
| |||||||||||||||||||||||||||
| | |
FEAC
(Historical) |
| |
SKILLZ
(Historical) |
| | ||||||||||||||||||||||||||||||||
Revenue | | | | $ | — | | | | | $ | 162,392 | | | | | $ | — | | | | | | | | $ | 162,392 | | | | | $ | — | | | | | $ | 162,392 | | |
Operating expenses: | | | | | | | | | ||||||||||||||||||||||||||||||||
Cost of revenue
|
| | | | — | | | | | | 8,806 | | | | | | — | | | | | | | | | 8,806 | | | | | | — | | | | | | 8,806 | | |
Research and development
|
| | | | — | | | | | | 13,253 | | | | | | — | | | | | | | | | 13,253 | | | | | | — | | | | | | 13,253 | | |
Sales and marketing
|
| | | | — | | | | | | 172,381 | | | | | | — | | | | | | | | | 172,381 | | | | | | — | | | | | | 172,381 | | |
General and administrative
|
| | | | 1,109 | | | | | | 24,336 | | | | | | (90) | | | |
(aa)
|
| | | | 25,355 | | | | | | — | | | | | | 25,355 | | |
Total operating expenses
|
| | | | 1,109 | | | | | | 218,776 | | | | | | (90) | | | | | | | | | 219,795 | | | | | | — | | | | | | 219,795 | | |
Loss from operations
|
| | | | (1,109) | | | | | | (56,384) | | | | | | 90 | | | | | | | | | (57,403) | | | | | | — | | | | | | (57,403) | | |
Other income (expense) | | | | | | | | | ||||||||||||||||||||||||||||||||
Interest expense, net
|
| | | | — | | | | | | (1,297) | | | | | | — | | | | | | | | | (1,297) | | | | | | — | | | | | | (1,297) | | |
Other income (expense), net
|
| | | | — | | | | | | (20,749) | | | | | | — | | | | | | | | | (20,749) | | | | | | — | | | | | | (20,749) | | |
Other income — interest on Trust
Account |
| | | | 691 | | | | | | — | | | | | | (691) | | | |
(bb)
|
| | | | — | | | | | | — | | | | | | — | | |
Total other income (expense)
|
| | | | 691 | | | | | | (22,046) | | | | | | (691) | | | | | | | | | (22,046) | | | | | | — | | | | | | (22,046) | | |
Loss before income taxes
|
| | | | (417) | | | | | | (78,430) | | | | | | (601) | | | | | | | | | (79,449) | | | | | | — | | | | | | (79,449) | | |
Provision for income taxes
|
| | | | (65) | | | | | | (100) | | | | | | 126 | | | |
(cc)
|
| | | | (39) | | | | | | — | | | | | | (39) | | |
Net income (loss)
|
| | | | (483) | | | | | | (78,530) | | | | | | (475) | | | | | | | | | (79,488) | | | | | | — | | | | | | (79,488) | | |
Remeasurement of redeemable convertible preferred stock
|
| | | | — | | | | | | (865,952) | | | | | | 865,952 | | | |
(dd)
|
| | | | — | | | | | | | | | | | | — | | |
Deemed dividend related to repurchase of preferred
stock |
| | | | — | | | | | | (1,153) | | | | | | 1,152 | | | |
(ee)
|
| | | | — | | | | | | — | | | | | | — | | |
Net income (loss) attributable to common stockholders
|
| | | $ | (483) | | | | | $ | (945,635) | | | | | $ | 866,629 | | | | | | | | $ | (79,488) | | | | | $ | — | | | | | $ | (79,488) | | |
Basic and diluted weighted average
shares outstanding — Class A and Class B |
| | | | | | | | | | | | | | | | | | | | | | | | | 342,119,201 | | | | | | | | | | | | 339,398,036 | | |
Basic and diluted net loss per share — Class A and Class B
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.23) | | | | | | | | | | | $ | (0.23) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Year Ended
December 31, 2019 |
| |
Additional
Pro Forma Adjustments (Assuming Maximum Redemptions) |
| |
Year Ended
December 31, 2019 |
| |||||||||
| | |
Year Ended
December 31, 2019 |
| |
Pro Forma
Adjustments (Assuming No Redemptions) |
| | | | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||||||||||||||
| | |
FEAC
(Historical) |
| |
SKILLZ
(Historical) |
| | ||||||||||||||||||||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 119,872 | | | | | $ | — | | | | | | | | $ | 119,872 | | | | | $ | — | | | | | $ | 119,872 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | — | | | | | | 5,713 | | | | | | — | | | | | | | | | 5,713 | | | | | | — | | | | | | 5,713 | | |
Research and development
|
| | | | — | | | | | | 11,241 | | | | | | — | | | | | | | | | 11,241 | | | | | | — | | | | | | 11,241 | | |
Sales and marketing
|
| | | | — | | | | | | 111,370 | | | | | | — | | | | | | | | | 111,370 | | | | | | — | | | | | | 111,370 | | |
General and administrative
|
| | | | — | | | | | | 16,376 | | | | | | — | | | | | | | | | 16,376 | | | | | | — | | | | | | 16,376 | | |
Total costs and expenses
|
| | | | — | | | | | | 144,700 | | | | | | — | | | | | | | | | 144,700 | | | | | | — | | | | | | 144,700 | | |
Loss from operations
|
| | | | — | | | | | | (24,828) | | | | | | — | | | | | | | | | (24,828) | | | | | | — | | | | | | (24,828) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | — | | | | | | (2,497) | | | | | | — | | | | | | | | | (2,497) | | | | | | — | | | | | | (2,497) | | |
Other income (expense), net
|
| | | | — | | | | | | 3,720 | | | | | | — | | | | | | | | | 3,720 | | | | | | — | | | | | | 3,720 | | |
Total other income (expense)
|
| | | | — | | | | | | 1,223 | | | | | | — | | | | | | | | | 1,223 | | | | | | — | | | | | | 1,223 | | |
Loss before income taxes
|
| | | | — | | | | | | (23,605) | | | | | | — | | | | | | | | | (23,605) | | | | | | — | | | | | | (23,605) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss)
|
| | | | — | | | | | | (23,605) | | | | | | — | | | | | | | | | (23,605) | | | | | | — | | | | | | (23,605) | | |
Remeasurement of redeemable convertible preferred stock
|
| | | | — | | | | | | (62,519) | | | | | | 62,519 | | | |
(dd)
|
| | | | — | | | | | | | | | | | | — | | |
Net income (loss) attributable to common stockholders
|
| | | $ | — | | | | | $ | (86,124) | | | | | $ | 62,519 | | | | | | | | $ | (23,605) | | | | | $ | — | | | | | $ | (23,605) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | 342,119,201 | | | | | | | | | | | | 339,398,036 | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.07) | | | | | | | | | | | $ | (0.07) | | |
| | |
Nine Months Ended
September 30, 2020 |
| |
Year Ended
December 31, 2019 |
| ||||||||||||||||||
| | |
Assuming No
Redemptions |
| |
Assuming
Maximum Redemptions |
| |
Assuming No
Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||
Pro forma net loss
|
| | | $ | (79,488) | | | | | $ | (79,488) | | | | | $ | (23,605) | | | | | $ | (23,605) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 342,119,201 | | | | | | 339,398,036 | | | | | | 342,119,201 | | | | | | 339,398,036 | | |
Net loss per share attributable to common stockholders – basic and diluted(1)
|
| | | $ | (0.23) | | | | | $ | (0.23) | | | | | $ | (0.07) | | | | | $ | (0.07) | | |
Weighted average common shares calculation, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | |
FEAC public stockholders
|
| | | | 69,000,000 | | | | | | 39,144,709 | | | | | | 69,000,000 | | | | | | 39,144,709 | | |
Holders of FEAC sponsor shares(2)
|
| | | | 6,350,200 | | | | | | 6,350,200 | | | | | | 6,350,200 | | | | | | 6,350,200 | | |
Current Skillz stockholders(2)(3)
|
| | | | 250,915,949 | | | | | | 278,050,075 | | | | | | 250,915,949 | | | | | | 278,050,075 | | |
Private Placement
|
| | | | 15,853,052 | | | | | | 15,853,052 | | | | | | 15,853,052 | | | | | | 15,853,052 | | |
| | | | | 342,119,201 | | | | | | 339,398,036 | | | | | | 342,119,201 | | | | | | 339,398,036 | | |
Statement of Operations Data
|
| |
For the Period
from January 15, 2020 (inception) to September 30, 2020 |
| |||
| | |
(in dollars, except for share
and per share numbers) |
| |||
Revenue
|
| | | $ | — | | |
General and administrative expenses
|
| | | | 1,108,508 | | |
Loss from operations
|
| | | | (1,108,508) | | |
Other income – interest earned on Trust Account
|
| | | | 691,470 | | |
Provision for income taxes
|
| | | | (65,470) | | |
Net loss
|
| | | $ | (482,508) | | |
Basic and diluted weighted average shares outstanding of Class A common stock
|
| | | | 69,000,000 | | |
Basic and diluted net income per share, Class A
|
| | | $ | — | | |
Basic and diluted weighted average shares outstanding of Class B common stock
|
| | | | 17,250,000 | | |
Basic and diluted net loss per share, Class B
|
| | | $ | (0.03) | | |
Balance Sheet Data
|
| |
September 30, 2020
|
| |||
| | |
(in dollars)
|
| |||
Total assets
|
| | | $ | 690,681,526 | | |
Total liabilities
|
| | | | 24,777,726 | | |
Total stockholders’ equity and Class A common stock subject to possible redemptions
|
| | | | 665,903,800 | | |
| | |
Nine Months
Ended September 30, 2020 |
| |
Nine Months
Ended September 30, 2019 |
| |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2018 |
| ||||||||||||
| | |
(in thousands, except share and per share amounts)
|
| |||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 162,392 | | | | | $ | 85,126 | | | | | $ | 119,872 | | | | | $ | 50,778 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 8,806 | | | | | | 3,835 | | | | | | 5,713 | | | | | | 2,112 | | |
Research and development
|
| | | | 13,253 | | | | | | 7,803 | | | | | | 11,241 | | | | | | 7,547 | | |
Sales and marketing
|
| | | | 172,381 | | | | | | 77,942 | | | | | | 111,370 | | | | | | 51,689 | | |
General and administrative
|
| | | | 24,336 | | | | | | 11,991 | | | | | | 16,376 | | | | | | 14,975 | | |
Total costs and expenses
|
| | | | 218,776 | | | | | | 101,571 | | | | | | 144,700 | | | | | | 76,323 | | |
Loss from operations
|
| | | | (56,384) | | | | | | (16,445) | | | | | | (24,828) | | | | | | (25,545) | | |
Interest expense, net
|
| | | | (1,297) | | | | | | (2,127) | | | | | | (2,497) | | | | | | (2,190) | | |
Other income (expense), net
|
| | | | (20,749) | | | | | | 3,653 | | | | | | 3,720 | | | | | | (45) | | |
Loss before income taxes
|
| | | | (78,430) | | | | | | (14,919) | | | | | | (23,605) | | | | | | (27,780) | | |
Provision for income taxes
|
| | | | 100 | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (78,530) | | | | | $ | (14,919) | | | | | $ | (23,605) | | | | | $ | (27,780) | | |
Remeasurement of redeemable convertible preferred stock
|
| | | | (865,952) | | | | | | (62,519) | | | | | | (62,519) | | | | | | (18,798) | | |
Deemed dividend related to repurchase of preferred stock
|
| | | | (1,153) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to common stockholders
|
| | | $ | (945,635) | | | | | $ | (77,438) | | | | | $ | (86,124) | | | | | $ | (46,578) | | |
Net loss per common share | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (6.64) | | | | | $ | (0.58) | | | | | $ | (0.64) | | | | | $ | (0.36) | | |
Weighted average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average common shares outstanding – basic and
diluted |
| | | | 142,475,767 | | | | | | 134,316,073 | | | | | | 135,124,756 | | | | | | 129,930,282 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| |
December 31,
2018 |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 86,881 | | | | | $ | 38,856 | | | | | $ | 26,029 | | |
Total current liabilities
|
| | | | 40,597 | | | | | | 10,481 | | | | | | 10,212 | | |
Total liabilities
|
| | | | 40,653 | | | | | | 20,191 | | | | | | 24,953 | | |
Working capital
|
| | | | 26,216 | | | | | | 24,611 | | | | | | 14,565 | | |
Redeemable convertible preferred stock
|
| | | | 1,120,724 | | | | | | 156,335 | | | | | | 54,056 | | |
Total stockholder’s deficit
|
| | | | (1,074,496) | | | | | | (137,670) | | | | | | (52,980) | | |
| | |
Nine Months
Ended September 30, 2020 |
| |
Nine Months
Ended September 30, 2019 |
| |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2018 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (29,744) | | | | | $ | (11,321) | | | | | $ | (21,937) | | | | | $ | (16,948) | | |
Investing activities
|
| | | | (3,009) | | | | | | (2,134) | | | | | | (3,223) | | | | | | (867) | | |
Financing activities
|
| | | | 63,986 | | | | | | 24,963 | | | | | | 31,168 | | | | | | 33,330 | | |
| | |
Nine months ended September 30,
(Unaudited) |
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 162,392 | | | | | $ | 85,126 | | | | | $ | 77,266 | | | | | | 91% | | |
Costs and expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 8,806 | | | | | | 3,835 | | | | | | 4,971 | | | | | | 130 | | |
Research and development
|
| | | | 13,253 | | | | | | 7,803 | | | | | | 5,450 | | | | | | 70 | | |
Sales and marketing
|
| | | | 172,381 | | | | | | 77,942 | | | | | | 94,439 | | | | | | 121 | | |
General and administrative
|
| | | | 24,336 | | | | | | 11,991 | | | | | | 12,345 | | | | | | 103 | | |
Total costs and expenses
|
| | | | 218,776 | | | | | | 101,571 | | | | | | 117,205 | | | | | | 115 | | |
Loss from operations
|
| | | | (56,384) | | | | | | (16,445) | | | | | | (39,939) | | | | | | 243 | | |
Interest expense, net
|
| | | | (1,297) | | | | | | (2,127) | | | | | | 830 | | | | | | (39) | | |
Other income (expense), net
|
| | | | (20,749) | | | | | | 3,653 | | | | | | (24,402) | | | | | | (668) | | |
Loss before income taxes
|
| | | | (78,430) | | | | | | (14,919) | | | | | | (63,511) | | | | | | 426 | | |
Provision for income taxes
|
| | | | 100 | | | | | | — | | | | | | 100 | | | | | | NM | | |
Net loss
|
| | | | (78,530) | | | | | | (14,919) | | | | | | (63,611) | | | | | | 426 | | |
Remeasurement of redeemable convertible preferred
stock |
| | | | (865,952) | | | | | | (62,519) | | | | | | (803,433) | | | | | | 1,285 | | |
Deemed dividend related to repurchase of preferred
stock dividends |
| | | | (1,153) | | | | | | — | | | | | | (1,153) | | | | | | NM | | |
Net loss attributable to common stockholders
|
| | | | (945,635) | | | | | | (77,438) | | | | | | (868,197) | | | | | | 1,121 | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (6.64) | | | | | $ | (0.58) | | | | | $ | (6.06) | | | | | | 1,045 | | |
Weighted average common shares outstanding – basic and
diluted |
| | | | 142,475,767 | | | | | | 134,316,073 | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 119,872 | | | | | $ | 50,778 | | | | | $ | 69,094 | | | | | | 136% | | |
Costs and expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 5,713 | | | | | | 2,112 | | | | | | 3,601 | | | | | | 171 | | |
Research and development
|
| | | | 11,241 | | | | | | 7,547 | | | | | | 3,694 | | | | | | 49 | | |
Sales and marketing
|
| | | | 111,370 | | | | | | 51,689 | | | | | | 59,681 | | | | | | 115 | | |
General and administrative
|
| | | | 16,376 | | | | | | 14,975 | | | | | | 1,401 | | | | | | 9 | | |
Total costs and expenses
|
| | | | 144,700 | | | | | | 76,323 | | | | | | 68,377 | | | | | | 90 | | |
Loss from operations
|
| | | | (24,828) | | | | | | (25,545) | | | | | | 717 | | | | | | (3) | | |
Interest expense, net
|
| | | | (2,497) | | | | | | (2,190) | | | | | | (307) | | | | | | 14 | | |
Other income (expense), net
|
| | | | 3,720 | | | | | | (45) | | | | | | 3,765 | | | | | | (8,367) | | |
Loss before income taxes
|
| | | | (23,605) | | | | | | (27,780) | | | | | | 4,175 | | | | | | (15) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | NM | | |
Net loss
|
| | | | (23,605) | | | | | | (27,780) | | | | | | 4,175 | | | | | | (15) | | |
Remeasurement of redeemable convertible preferred
stock |
| | | | (62,519) | | | | | | (18,798) | | | | | | (43,271) | | | | | | 233 | | |
Net loss attributable to common stockholders
|
| | | | (86,124) | | | | | | (46,578) | | | | | | (39,546) | | | | | | 85 | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (0.64) | | | | | $ | (0.36) | | | | | $ | (0.28) | | | | | | 78 | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 135,124,756 | | | | | | 129,930,282 | | | | | | | | | | | | | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net loss
|
| | | $ | (78,530) | | | | | $ | (14,919) | | |
Interest expense, net
|
| | | | 1,297 | | | | | | 2,127 | | |
Income tax expense
|
| | | | 100 | | | | | | — | | |
Depreciation and amortization
|
| | | | 1,092 | | | | | | 455 | | |
EBITDA
|
| | | | (76,041) | | | | | | (12,337) | | |
Stock-based compensation
|
| | | | 9,565 | | | | | | 969 | | |
Other non-operating costs (income)(1)
|
| | | | 20,749 | | | | | | (3,653) | | |
Impairment charge(2)
|
| | | | 3,395 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | (42,332) | | | | | $ | (15,021) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net loss
|
| | | $ | (23,605) | | | | | $ | (27,780) | | |
Interest expense, net
|
| | | | 2,497 | | | | | | 2,190 | | |
Income tax expense
|
| | | | — | | | | | | — | | |
Depreciation and amortization
|
| | | | 711 | | | | | | 404 | | |
EBITDA
|
| | | | (20,397) | | | | | | (25,186) | | |
Stock-based compensation
|
| | | | 1,237 | | | | | | 6,680 | | |
Other non-operating costs (income)(1)
|
| | | | (3,648) | | | | | | 46 | | |
Adjusted EBITDA
|
| | | $ | (22,808) | | | | | $ | (18,460) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net cash used in operating activities
|
| | | $ | (29,744) | | | | | $ | (11,321) | | |
Net cash used in investing activities
|
| | | | (3,009) | | | | | | (2,134) | | |
Net cash provided by financing activities
|
| | | | 63,986 | | | | | | 24,963 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net cash used in operating activities
|
| | | $ | (21,937) | | | | | $ | (16,948) | | |
Net cash used in investing activities
|
| | | | (3,223) | | | | | | (867) | | |
Net cash provided by financing activities
|
| | | | 31,168 | | | | | | 33,330 | | |
| | |
Total
|
| |
Less than
1 Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Operating lease obligations
|
| | | $ | 30,974 | | | | | $ | 2,643 | | | | | $ | 9,394 | | | | | $ | 4,952 | | | | | $ | 13,985 | | |
| | |
Before the Business
Combination |
| |
After the Business Combination
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Assuming No
Redemption |
| |
Assuming Maximum
Redemption |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial
Owner |
| |
Number of
shares of FEAC common stock |
| |
%
|
| |
% of
Total Voting Power** |
| |
Number of
shares of New Skillz Class A Common Stock |
| |
%
|
| |
Number of
shares of New Skillz Class B Common Stock |
| |
%
|
| |
% of
Total Voting Power** |
| |
Number of
shares of New Skillz Class A Common Stock |
| |
%
|
| |
Number of
shares of New Skillz Class B Common Stock |
| |
%
|
| |
% of
Total Voting Power** |
| |||||||||||||||||||||||||||||||||||||||
Eagle Equity Partners II, LLC(1)(2)
|
| | | | 17,190,000 | | | | | | 19.9% | | | | | | 19.9% | | | | | | 5,020,000 | | | | | | 1.5% | | | | | | — | | | | | | — | | | | | | * | | | | | | 5,020,000 | | | | | | 1.6% | | | | | | — | | | | | | — | | | | | | * | | |
Harry E. Sloan(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eli Baker(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott M. Delman(1)
|
| | | | 20,000 | | | | | | * | | | | | | * | | | | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Joshua Kazam(1)
|
| | | | 20,000 | | | | | | * | | | | | | * | | | | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Alan Mnuchin(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Laurence E. Paul(1)
|
| | | | 20,000 | | | | | | * | | | | | | * | | | | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
All Directors and Executive Officers of FEAC as a Group (Six Individuals)
|
| | | | 17,250,000 | | | | | | 20.0% | | | | | | 20.0% | | | | | | 5,080,000 | | | | | | 1.5% | | | | | | — | | | | | | — | | | | | | * | | | | | | 5,080,000 | | | | | | 1.6% | | | | | | — | | | | | | — | | | | | | * | | |
Directors and Executive
Officers of New Skillz After Consummation of the Business Combination |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Andrew Paradise(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76,480,636 | | | | | | 22.1% | | | | | | 85.0% | | | | | | — | | | | | | * | | | | | | 76,480,636 | | | | | | 22.1% | | | | | | 85.0% | | |
Casey Chafkin(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 15,577,918 | | | | | | 4.5% | | | | | | — | | | | | | — | | | | | | * | | | | | | 15,577,918 | | | | | | 4.5% | | | | | | | | | | | | — | | | | | | * | | |
Kent Wakeford(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,242,089 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 2,242,089 | | | | | | * | | | | | | | | | | | | — | | | | | | * | | |
Vanda Mehta-Krantz(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | |
Miriam Aguirre(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,004,211 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 3,004,211 | | | | | | * | | | | | | | | | | | | — | | | | | | * | | |
Scott Henry(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | |
All Directors and Executive Officers of New Skillz as a Group (Six Individuals)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 20,824,218 | | | | | | 6.0% | | | | | | 76,480,636 | | | | | | 22.1% | | | | | | 86.2% | | | | | | 20,824,218 | | | | | | 6.0% | | | | | | 76,480,636 | | | | | | 22.1% | | | | | | 86.2% | | |
Five Percent Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Atlas Venture Fund IX, L.P.(4), (7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 19,642,276 | | | | | | 5.7% | | | | | | — | | | | | | — | | | | | | 1.1% | | | | | | 33,442,269 | | | | | | 9.7% | | | | | | — | | | | | | — | | | | | | 1.9% | | |
Bonderman Family Limited Partnership(5), (7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 20,463,733 | | | | | | 5.9% | | | | | | — | | | | | | — | | | | | | 1.1% | | | | | | 25,963,730 | | | | | | 7.5% | | | | | | — | | | | | | — | | | | | | 1.4% | | |
Entities Affiliated with WestCap Management, LLC(6), (7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 20,446,899 | | | | | | 5.9% | | | | | | — | | | | | | — | | | | | | 1.1% | | | | | | 27,946,895 | | | | | | 8.1% | | | | | | — | | | | | | — | | | | | | 1.6% | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Class A Common Stock Offered Hereby |
| |
Number of Shares
to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Class A Common Stock Offered Hereby |
| |||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Darlington Partners(2)
|
| | | | 1,437,500 | | | | | | 1.7% | | | | | | 850,000 | | | | | | 587,500 | | | | | | * | | |
Franklin Templeton Investment Funds — Franklin Technology Fund(3)
|
| | | | 3,200,000 | | | | | | 3.7% | | | | | | 2,500,000 | | | | | | 700,000 | | | | | | * | | |
Funds associated with Fidelity(4)
|
| | | | 4,500,000 | | | | | | 5.2% | | | | | | 4,500,000 | | | | | | — | | | | | | — | | |
Neuberger Berman Group LLC and certain affiliates(5)
|
| | | | 650,000 | | | | | | * | | | | | | 650,000 | | | | | | — | | | | | | — | | |
LH Capital Markets, LLC(6)
|
| | | | 3,650,000 | | | | | | 4.2% | | | | | | 2,000,000 | | | | | | 1,650,000 | | | | | | * | | |
Wellington Management(7)
|
| | | | 5,353,052 | | | | | | 6.2% | | | | | | 5,353,052 | | | | | | — | | | | | | — | | |
Name
|
| |
Age
|
| |
Position
|
|
Andrew Paradise | | |
38
|
| | Chief Executive Officer and Director | |
Casey Chafkin | | |
36
|
| | Chief Revenue Officer and Director | |
Harry E. Sloan | | |
67
|
| | Director | |
Kent Wakeford | | |
51
|
| | Director | |
Miriam Aguirre | | |
43
|
| | Chief Technology Officer | |
Scott Henry | | |
55
|
| | Chief Financial Officer | |
Vandana Mehta-Krantz | | |
52
|
| | Director | |
Name and Position
|
| |
Year
|
| |
Salary ($)
|
| |
Option
Awards ($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total ($)
|
| ||||||||||||||||||
Andrew Paradise
|
| | | | 2019 | | | | | $ | 325,000 | | | | | $ | 2,651,050 | | | | | $ | 200,000 | | | | | $ | 4,006 | | | | | $ | 3,180,056 | | |
Chief Executive Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Casey Chafkin
|
| | | | 2019 | | | | | $ | 275,000 | | | | | | — | | | | | $ | 100,000 | | | | | $ | 4,006 | | | | | $ | 379,006 | | |
Chief Revenue Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Miriam Aguirre
|
| | | | 2019 | | | | | $ | 292,912 | | | | | $ | 60,333 | | | | | $ | 74,250 | | | | | | — | | | | | $ | 427,495 | | |
Chief Technology Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
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 (#) |
| |
Market
value of shares or units of stock that have not vested ($) |
| ||||||||||||||||||||||||
Andrew Paradise(1)
|
| | | | 7/26/2017 | | | | | | 6,464,108 | | | | | | 2,938,232 | | | | | | — | | | | | $ | 0.038 | | | | | | 1/31/2027 | | | | | | — | | | | | | — | | |
| | | 4/29/2019 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 0.320 | | | | | | 4/19/2029 | | | | | | 8,004,745(1) | | | | | $ | 3,842,278 | | | ||
| | | 4/29/2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,085,163(1) | | | | | $ | 1,480,878 | | | ||
Casey Chafkin
|
| | | | 7/26/2017 | | | | | | 1,616,023 | | | | | | 734,557 | | | | | | — | | | | | $ | 0.038 | | | | | | 1/31/2027 | | | | | | — | | | | | | — | | |
| | | 11/5/2018 | | | | | | 429,529 | | | | | | 944,965 | | | | | | — | | | | | $ | 0.290 | | | | | | 11/4/2028 | | | | | | — | | | | | | — | | | ||
Miriam Aguirre
|
| | | | 1/15/2014 | | | | | | 692,380 | | | | | | — | | | | | | — | | | | | $ | 0.018 | | | | | | 11/18/2023 | | | | | | — | | | | | | — | | |
| | | 11/19/2015 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | $ | 0.034 | | | | | | 11/18/2023 | | | | | | — | | | | | | — | | | ||
| | | 7/14/2016 | | | | | | 1,748,061 | | | | | | 403,399 | | | | | | — | | | | | $ | 0.034 | | | | | | 7/13/2026 | | | | | | — | | | | | | — | | | ||
| | | 4/25/2019 | | | | | | — | | | | | | 390,000 | | | | | | — | | | | | $ | 0.320 | | | | | | 4/24/2029 | | | | | | — | | | | | | — | | |
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Stock Awards
($)(1) |
| |
Option Awards ($)
|
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||||||||
Kent Wakeford
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Drew Tarlow
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Ryan Moore
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Laurence Tosi
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Stockholder
|
| |
Shares of Series E
Preferred Stock |
| |
Total Purchase
Price |
| ||||||
Andrew Paradise
|
| | | | 6,497 | | | | | $ | 209,255.38 | | |
Bonderman Family Limited Partnership
|
| | | | 62,097 | | | | | $ | 2,000,020.18 | | |
Accomplice Skillz 2020 Investors, LLC
|
| | | | 93,145 | | | | | $ | 3,000,014.16 | | |
Liberty Global Ventures Group Ltd.
|
| | | | 119,295 | | | | | $ | 3,842,253.36 | | |
Telstra Ventures Fund II, L.P.
|
| | | | 130,137 | | | | | $ | 4,191,452.50 | | |
WestCap Skillz 2020, LLC
|
| | | | 1,295,958 | | | | | $ | 41,740,215.26 | | |
| | |
Page
|
| |||
Financial Statements of Flying Eagle Acquisition Corp. | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
Audited Financial Statements of Flying Eagle Acquisition Corp.: | | | | | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | | |
| | | | F-24 | | |
| Financial Statements as of December 31, 2019 and 2018 | | | | | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| Financial Statements for the Nine Month Periods Ended September 30, 2020 and 2019 | | | | | | | |
| | | | | F-62 | | | |
| | | | | F-63 | | | |
| | | | | F-64 | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | |
| ASSETS: | | | | | | | |
| Current assets: | | | | | | | |
|
Cash
|
| | | $ | 255,827 | | |
|
Prepaid expenses
|
| | | | 386,229 | | |
|
Total current assets
|
| | | | 642,056 | | |
|
Cash and investments held in Trust Account
|
| | | | 690,039,470 | | |
|
Total Assets
|
| | |
$
|
690,681,526
|
| |
| LIABILITIES AND STOCKHOLDERS’ EQUITY: | | | | | | | |
| Current liabilities: | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 397,726 | | |
|
Loan payable, Advance from Sponsor
|
| | | | 230,000 | | |
|
Total current liabilities
|
| | | | 627,726 | | |
|
Deferred underwriting compensation
|
| | | | 24,150,000 | | |
|
Total Liabilities
|
| | | | 24,777,726 | | |
|
Class A common stock subject to possible redemption; 66,090,379 shares at redemption value of approximately $10.00 per share
|
| | | | 660,903,790 | | |
| Stockholders’ equity: | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; 2,909,621 shares
issued and outstanding, (excluding 66,090,379 shares subject to possible redemption) |
| | | | 291 | | |
|
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 17,250,000 shares
issued and outstanding |
| | | | 1,725 | | |
|
Accumulated deficit
|
| | | | 5,480,502 | | |
|
Retained earnings
|
| | | | (482,508) | | |
|
Total Stockholders’ Equity
|
| | | | 5,000,010 | | |
|
Total Liabilities and Stockholders’ Equity
|
| | |
$
|
690,681,526
|
| |
| | |
Three months
ended September 30, 2020 |
| |
For the period
from January 15, (inception) through September 30, 2020 |
| ||||||
Revenue
|
| | | $ | — | | | | | $ | — | | |
General and administrative expenses
|
| | | | 862,072 | | | | | | 1,108,508 | | |
Loss from operations
|
| | | | (862,072) | | | | | | (1,108,508) | | |
Other income – interest earned on Trust Account
|
| | | | 188,589 | | | | | | 691,470 | | |
Loss before provision for income taxes
|
| | | | (673,483) | | | | | | (417,038) | | |
Provision for income taxes
|
| | | | (11,617) | | | | | | (65,470) | | |
Net loss
|
| | | $ | (685,100) | | | | | $ | (482,508) | | |
Basic and diluted weighted average shares outstanding of Class A common stock
|
| | | | 69,000,000 | | | | | | 69,000,000 | | |
Basic and diluted net income per share, Class A
|
| | | $ | — | | | | | $ | — | | |
Basic and diluted weighted average shares outstanding of Class B common stock
|
| | | | 17,250,000 | | | | | | 17,250,000 | | |
Basic and diluted net loss per share, Class B
|
| | | $ | (0.04) | | | | | $ | (0.03) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, January 15, 2020
(inception) |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock to initial stockholder at approximately $0.002
per share(1) |
| | | | — | | | | | | — | | | | | | 17,250,000 | | | | | | 1,725 | | | | | | 23,275 | | | | | | — | | | | | | 25,000 | | |
Sale of Units to the public at $10.00
per unit |
| | | | 69,000,000 | | | | | | 6,900 | | | | | | — | | | | | | — | | | | | | 689,993,100 | | | | | | — | | | | | | 690,000,000 | | |
Underwriters’ discount and offering expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,586,442) | | | | | | — | | | | | | (38,586,442) | | |
Sale of 10,033,333 Private Placement Warrants at $1.50 per warrant
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,050,000 | | | | | | — | | | | | | 15,050,000 | | |
Class A common stock subject to
possible redemption |
| | | | (66,162,062) | | | | | | (6,616) | | | | | | — | | | | | | — | | | | | | (661,614,004) | | | | | | — | | | | | | (661,620,620) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 132,070 | | | | | | 132,070 | | |
Balance, March 31, 2020
|
| | | | 2,837,938 | | | | | | 284 | | | | | | 17,250,000 | | | | | | 1,725 | | | | | | 4,865,929 | | | | | | 132,070 | | | | | | 5,000,008 | | |
Additional offering expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (102,250) | | | | | | — | | | | | | (102,250) | | |
Class A common stock subject to
possible redemption |
| | | | 3,173 | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,730 | | | | | | — | | | | | | 31,730 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 70,522 | | | | | | 70,522 | | |
Balance, June 30, 2020
|
| | | | 2,841,111 | | | | | | 284 | | | | | | 17,250,000 | | | | | | 1,725 | | | | | | 4,795,409 | | | | | | 202,592 | | | | | | 5,000,010 | | |
Class A common stock subject to
possible redemption |
| | | | 68,510 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 685,093 | | | | | | — | | | | | | 685,100 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (685,100) | | | | | | (685,100) | | |
Balance, September 30, 2020
|
| | | | 2,909,621 | | | | | $ | 291 | | | | | | 17,250,000 | | | | | $ | 1,725 | | | | | $ | 5,480,502 | | | | | $ | (482,508) | | | | | $ | 5,000,010 | | |
|
| Cash flows from operating activities: | | | | | | | |
|
Net loss
|
| | | $ | (482,508) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | |
|
Trust income reinvested in Trust Account
|
| | | | (691,470) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid expenses
|
| | | | (386,229) | | |
|
Accounts payable and accrued expenses
|
| | | | 333,432 | | |
|
Net cash used in operating activities
|
| | | | (1,226,775) | | |
| Cash flows from investing activities: | | | | | | | |
|
Principal deposited in Trust Account
|
| | | | (690,000,000) | | |
|
Cash withdrawn from Trust
|
| | | | 652,000 | | |
|
Net cash used in investing activities
|
| | | | (689,348,000) | | |
| Cash flows from financing activities: | | | | | | | |
|
Proceeds from sale of private placement warrants
|
| | | | 15,050,000 | | |
|
Proceeds from sale of units
|
| | | | 690,000,000 | | |
|
Payment of underwriters’ discount
|
| | | | (13,800,000) | | |
|
Payment of offering costs
|
| | | | (649,398) | | |
|
Advances received from Promissory note
|
| | | | 460,885 | | |
|
Repayment of advances received from Promissory note
|
| | | | (230,885) | | |
|
Net cash provided by financing activities
|
| | | | 690,830,602 | | |
|
Increase in cash during period
|
| | | | 255,827 | | |
|
Cash at beginning of period
|
| | | | — | | |
|
Cash at end of period
|
| | | $ | 255,827 | | |
| Supplemental disclosure of non-cash investing and financing activities: | | | | | | | |
|
Deferred underwriting compensation
|
| | | $ | 24,150,000 | | |
|
Class A common stock subject to possible redemption
|
| | | $ | 660,903,790 | | |
|
Offering costs paid by sponsor in exchange for founder shares
|
| | | $ | 25,000 | | |
|
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | 64,294 | | |
| | |
Carrying Value
|
| |
Gross
Unrealized Holding (Loss) |
| |
Quoted Prices in
Active Markets (Level 1) |
| |||||||||
U.S. Government Treasury Securities as of September 30, 2020(1)
|
| | | $ | 690,030,228 | | | | | $ | (2,872) | | | | | $ | 690,033,100 | | |
|
ASSETS:
|
| | | | | | |
| Current asset: | | | | | | | |
|
Cash
|
| | | $ | — | | |
|
Deferred offering costs
|
| | | | 35,000 | | |
|
Total assets
|
| | | $ | 35,000 | | |
|
LIABILITIES AND STOCKHOLDER’S EQUITY:
|
| | | | | | |
| Current liabilities: | | | | | | | |
|
Accrued expenses
|
| | | $ | 10,928 | | |
| Stockholder’s equity: | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and
outstanding |
| | | | — | | |
|
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 17,250,000 shares issued and outstanding(1)(2)
|
| | | | 1,725 | | |
|
Additional paid-in capital
|
| | | | 23,275 | | |
|
Accumulated deficit
|
| | | | (928) | | |
|
Total stockholder’s equity
|
| | | | 24,072 | | |
|
Total liabilities and stockholder’s equity
|
| | | $ | 35,000 | | |
|
Revenue
|
| | | $ | — | | |
|
General and administrative expenses
|
| | | | 928 | | |
|
Net loss attributable to stockholder
|
| | | $ | (928) | | |
|
Weighted average number of shares of common stock outstanding(1)(2)
|
| | | | 15,000,000 | | |
|
Basic and fully diluted net loss per share attributable to stockholder
|
| | | $ | — | | |
| | |
Class B Common stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholder’s Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Issuance of common stock to initial stockholder at approximately $0.002 per share(1)(2)
|
| | | | 17,250,000 | | | | | $ | 1,725 | | | | | $ | 23,275 | | | | | $ | — | | | | | $ | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (928) | | | | | | (928) | | |
Balances at January 24, 2020
|
| | | | 17,250,000 | | | | | $ | 1,725 | | | | | $ | 23,275 | | | | | $ | (928) | | | | | $ | 24,072 | | |
| Cash flows from operating activities: | | | | | | | |
|
Net loss
|
| | | $ | (928) | | |
| Changes in operating assets and liabilities: | | | | | | | |
|
Increase in accrued expenses
|
| | | | 928 | | |
|
Net cash provided by operating activities
|
| | | | — | | |
|
Net change in cash
|
| | | | — | | |
|
Cash at beginning of period
|
| | | | — | | |
|
Cash at end of period
|
| | | $ | — | | |
| Supplemental Schedule of Non-Cash Financing Activities: | | | | | | | |
|
Offering costs paid by Sponsor in exchange for Founder Shares
|
| | | $ | 25,000 | | |
|
Deferred offering costs included in accrued expenses
|
| | | $ | 10,000 | | |
| /s/ Ernst & Young LLP | | | ||
| We have served as the Company’s auditor since 2018. | | |||
| Redwood City, California | | | | |
| September 4, 2020 | | | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 25,628 | | | | | $ | 22,540 | | |
Prepaid expenses and other current assets
|
| | | | 9,464 | | | | | | 2,237 | | |
Total current assets
|
| | | | 35,092 | | | | | | 24,777 | | |
Property and equipment, net
|
| | | | 3,648 | | | | | | 1,173 | | |
Other long-term assets
|
| | | | 116 | | | | | | 79 | | |
Total assets
|
| | | $ | 38,856 | | | | | $ | 26,029 | | |
Liabilities, redeemable convertible preferred stock and stockholders’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,944 | | | | | $ | 2,998 | | |
Long-term debt, current
|
| | | | — | | | | | | 875 | | |
Other current liabilities
|
| | | | 7,537 | | | | | | 6,339 | | |
Total current liabilities
|
| | | | 10,481 | | | | | | 10,212 | | |
Long-term debt, non-current
|
| | | | 9,628 | | | | | | 14,741 | | |
Other long-term liabilities
|
| | | | 82 | | | | | | — | | |
Total liabilities
|
| | | | 20,191 | | | | | | 24,953 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Redeemable convertible preferred stock: | | | | | | | | | | | | | |
Redeemable convertible preferred stock $0.0001 par value; 18 million shares
authorized; Series C preferred stock – 11 million shares authorized and 4 million shares issued and outstanding as of December 31, 2019 and 2018; Series D preferred stock – 4 million shares authorized, 3 million and 2 million shares issued and outstanding as of December 31, 2019 and 2018, respectively; Series D-1 preferred stock – 3 million shares authorized, issued and outstanding as of December 31, 2019 |
| | | | 156,335 | | | | | | 54,056 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Convertible preferred stock $0.0001 par value; 14 million shares authorized;
Series A – 6 million shares authorized, issued and outstanding as of December 31, 2019 and 2018; Series A-1 – 2 million shares authorized, issued and outstanding as of December 31, 2019 and 2018; Series B – 6 million shares authorized, issued and outstanding as of December 31, 2019 and 2018 |
| | | | 25,413 | | | | | | 25,560 | | |
Common stock $0.0001 par value; 605 million shares authorized; Class A
common stock – 105 million shares authorized; 99 million and 88 million shares issued and outstanding as of December 31, 2019 and 2018, respectively; Class B common stock – 500 million shares authorized; 51 million and 44 million shares issued and outstanding as of December 31, 2019 and 2018, respectively |
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (163,084) | | | | | | (78,541) | | |
Total stockholders’ deficit
|
| | | | (137,670) | | | | | | (52,980) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 38,856 | | | | | $ | 26,029 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Revenue
|
| | | $ | 119,872 | | | | | $ | 50,778 | | |
Costs and expenses | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 5,713 | | | | | | 2,112 | | |
Research and development
|
| | | | 11,241 | | | | | | 7,547 | | |
Sales and marketing
|
| | | | 111,370 | | | | | | 51,689 | | |
General and administrative
|
| | | | 16,376 | | | | | | 14,975 | | |
Total costs and expenses
|
| | | | 144,700 | | | | | | 76,323 | | |
Loss from operations
|
| | | | (24,828) | | | | | | (25,545) | | |
Interest expense, net
|
| | | | (2,497) | | | | | | (2,190) | | |
Other income (expense), net
|
| | | | 3,720 | | | | | | (45) | | |
Loss before income taxes
|
| | | | (23,605) | | | | | | (27,780) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (23,605) | | | | | $ | (27,780) | | |
Remeasurement of redeemable convertible preferred stock
|
| | | | (62,519) | | | | | | (18,798) | | |
Net loss attributable to common stockholders
|
| | | $ | (86,124) | | | | | $ | (46,578) | | |
Net loss per common share | | | | | | | | | | | | | |
Net loss per share attributable to common stockholders – basic and
diluted |
| | | $ | (0.64) | | | | | $ | (0.36) | | |
Weighted average shares outstanding | | | | | | | | | | | | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 135,124,756 | | | | | | 129,930,282 | | |
| | |
Redeemable convertible
preferred stock |
| | |
Preferred stock
|
| |
Class A and Class B
common stock |
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
stockholders’ deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2017
|
| | | | 4,404,840 | | | | | $ | 17,040 | | | | | | | 13,621,802 | | | | | $ | 25,560 | | | | | | 126,464,480 | | | | | $ | 1 | | | | | $ | 36 | | | | | $ | (38,871) | | | | | $ | (13,274) | | |
Issuance of redeemable convertible
Series D preferred stock |
| | | | 2,236,022 | | | | | | 18,218 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Class B common stock
upon exercise of stock options |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 5,402,490 | | | | | | — | | | | | | 192 | | | | | | — | | | | | | 192 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,680 | | | | | | — | | | | | | 6,680 | | |
Remeasurement of redeemable convertible Series C & Series D preferred stock
|
| | | | — | | | | | | 18,798 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,908) | | | | | | (11,890) | | | | | | (18,798) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27,780) | | | | | | (27,780) | | |
Balance at December 31, 2018
|
| | | | 6,640,862 | | | | | | 54,056 | | | | | | | 13,621,802 | | | | | | 25,560 | | | | | | 131,866,970 | | | | | | 1 | | | | | | — | | | | | | (78,541) | | | | | | (52,980) | | |
Issuance of redeemable convertible
Series D and Series D-1 preferred stock |
| | | | 3,174,727 | | | | | | 39,760 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Class B common stock
upon exercise of stock options |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 4,665,833 | | | | | | — | | | | | | 197 | | | | | | — | | | | | | 197 | | |
Issuance of Class A common stock
upon early exercise of stock options with promissory note |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 12,007,118 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Class B Common Stock
from the conversion of Series A preferred stock |
| | | | — | | | | | | — | | | | | | | (100,000) | | | | | | (147) | | | | | | 1,000,000 | | | | | | — | | | | | | 147 | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,237 | | | | | | — | | | | | | 1,237 | | |
Remeasurement of redeemable
convertible Series C, Series D and Series D-1 preferred stock |
| | | | — | | | | | | 62,519 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,581) | | | | | | (60,938) | | | | | | (62,519) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,605) | | | | | | (23,605) | | |
Balance at December 31, 2019
|
| | | | 9,815,589 | | | | | $ | 156,335 | | | | | | | 13,521,802 | | | | | $ | 25,413 | | | | | | 149,539,921 | | | | | $ | 1 | | | | | $ | — | | | | | $ | (163,084) | | | | | $ | (137,670) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (23,605) | | | | | $ | (27,780) | | |
Adjustment to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 711 | | | | | | 404 | | |
Stock-based compensation
|
| | | | 1,237 | | | | | | 6,680 | | |
Accretion of unamortized discount and amortization of issuance costs
|
| | | | 2,139 | | | | | | 1,287 | | |
Fair value adjustment of derivatives
|
| | | | (3,649) | | | | | | 45 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other assets
|
| | | | (4,307) | | | | | | (992) | | |
Accounts payable
|
| | | | (54) | | | | | | 1,851 | | |
Other liabilities
|
| | | | 5,591 | | | | | | 1,557 | | |
Net cash used in operating activities
|
| | | | (21,937) | | | | | | (16,948) | | |
Investing Activities | | | | | | | | | | | | | |
Purchases of property and equipment, including internal-use software
|
| | | | (3,223) | | | | | | (867) | | |
Net cash used in investing activities
|
| | | | (3,223) | | | | | | (867) | | |
Financing Activities | | | | | | | | | | | | | |
Borrowings under debt agreements, net of issuance costs
|
| | | | 9,563 | | | | | | 19,920 | | |
Payments under debt agreements
|
| | | | (3,500) | | | | | | (5,000) | | |
Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs
|
| | | | 24,908 | | | | | | 18,218 | | |
Proceeds from exercise of stock options and issuance of common stock
|
| | | | 197 | | | | | | 192 | | |
Net cash provided by financing activities
|
| | | | 31,168 | | | | | | 33,330 | | |
Net change in cash, cash equivalents and restricted cash
|
| | | | 6,008 | | | | | | 15,515 | | |
Cash, cash equivalents and restricted cash – beginning of year
|
| | | | 22,540 | | | | | | 7,025 | | |
Cash, cash equivalents and restricted cash – end of year
|
| | | $ | 28,548 | | | | | $ | 22,540 | | |
Supplemental cash flow data: | | | | | | | | | | | | | |
Cash paid during the period for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 269 | | | | | $ | 196 | | |
Noncash investing and financing activities:
|
| | | | | | | | | | | | |
Carrying value of long-term debt and accrued interest converted to redeemable convertible preferred stock
|
| | | $ | 14,852 | | | | | $ | — | | |
Remeasurement of redeemable convertible preferred stock
|
| | | $ | 62,519 | | | | | $ | 18,798 | | |
Property and Equipment
|
| |
Useful Life
|
|
Computer equipment and servers
|
| |
3 years
|
|
Capitalized internal-use software
|
| |
3 years
|
|
Office equipment and other
|
| |
5 years
|
|
Leased equipment and leasehold improvements
|
| |
Lesser of estimated useful life or
remaining lease term |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Restricted Cash
|
| | |
$
|
2,920
|
| | | | $ | — | | |
Credit card processing deposit
|
| | |
|
2,650
|
| | | | | 981 | | |
Prepaid expenses
|
| | |
|
2,460
|
| | | | | 448 | | |
Other current assets
|
| | |
|
1,434
|
| | | | | 808 | | |
Prepaid expenses and other current assets
|
| | |
$
|
9,464
|
| | | | $ | 2,237 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Capitalized internal-use software
|
| | |
$
|
3,554
|
| | | | $ | 1,407 | | |
Computer equipment and servers
|
| | |
|
458
|
| | | | | 220 | | |
Leasehold improvements
|
| | |
|
143
|
| | | | | 60 | | |
Furniture and fixtures
|
| | |
|
238
|
| | | | | 40 | | |
Construction in progress
|
| | |
|
519
|
| | | | | — | | |
Total property and equipment
|
| | |
|
4,912
|
| | | | | 1,727 | | |
Accumulated depreciation and amortization
|
| | |
|
(1,264)
|
| | | | | (554) | | |
Property and equipment, net
|
| | |
$
|
3,648
|
| | | | $ | 1,173 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Accrued compensation
|
| | |
$
|
2,532
|
| | | | $ | 928 | | |
End-user liability, net
|
| | |
|
1,431
|
| | | | | 633 | | |
Accrued sales and marketing expenses
|
| | |
|
1,542
|
| | | | | — | | |
Other accrued expenses
|
| | |
|
2,032
|
| | | | | 1,129 | | |
Derivative liability (Note 4 and Note 5)
|
| | | | — | | | | | | 3,649 | | |
Other current liabilities
|
| | |
$
|
7,537
|
| | | | $ | 6,339 | | |
| | |
Fair Value Measurements
as of December 31, 2018 |
| |||||||||||||||||||||
| | |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | | — | | | | | | 3,649 | | | | | $ | 3,649 | | |
|
| | |
Derivative Liability
|
| |||
Fair value as of December 31, 2017
|
| | | $ | — | | |
Issuance of 2018 Convertible Promissory Notes
|
| | | | 3,604 | | |
Change in fair value
|
| | | | 45 | | |
Fair value as of December 31, 2018
|
| | | | 3,649 | | |
Change in fair value
|
| | | | (3,649) | | |
Fair value as of December 31, 2019
|
| | | $ | — | | |
| | |
2019
|
| |
2018
|
| ||||||
2018 Secured Term Loan – principal
|
| | |
$
|
—
|
| | | | $ | 3,500 | | |
Unamortized debt discount
|
| | |
|
—
|
| | | | | (55) | | |
2018 Secured Term Loan, net
|
| | |
|
—
|
| | | | | 3,445 | | |
2019 Mezzanine Term Loan – principal
|
| | |
|
10,000
|
| | | |
|
—
|
| |
Unamortized debt discount
|
| | |
|
(372)
|
| | | |
|
—
|
| |
2019 Mezzanine Term Loan, net
|
| | |
|
9,628
|
| | | |
|
—
|
| |
Convertible Promissory Notes – principal
|
| | |
|
—
|
| | | | | 14,750 | | |
Unamortized debt discount
|
| | |
|
—
|
| | | | | (2,579) | | |
Convertible Promissory Notes, net
|
| | |
|
—
|
| | | | | 12,171 | | |
Net carrying amount
|
| | |
$
|
9,628
|
| | | | $ | 15,616 | | |
| | |
Operating
Lease Commitments |
| |||
Year ended December 31, | | | | | | | |
2020
|
| | | $ | 5,634 | | |
2021
|
| | | | 7,924 | | |
2022
|
| | | | 2,487 | | |
2023
|
| | | | 2,368 | | |
2024
|
| | | | 2,439 | | |
Thereafter
|
| | | | 16,498 | | |
Future minimum lease payments
|
| | | $ | 37,350 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Per Share
Price at Issuance |
| |
Per Share
Conversion Price |
| |
Aggregate
Liquidation Preference |
| ||||||||||||||||||
| | |
Authorized
|
| |
Outstanding
|
| ||||||||||||||||||||||||
Series A
|
| | | | 5,929,441 | | | | | | 5,560,141 | | | | | $ | 1.4700 | | | | | $ | 1.4700 | | | | | $ | 8,173 | | |
Series A-1
|
| | |
|
2,021,522
|
| | | |
|
1,986,754
|
| | | |
|
1.5100
|
| | | |
|
1.5100
|
| | | |
|
3,000
|
| |
Series B
|
| | |
|
6,053,784
|
| | | |
|
5,974,907
|
| | | |
|
2.5356
|
| | | |
|
2.5356
|
| | | |
|
15,150
|
| |
Series C
|
| | |
|
10,837,944
|
| | | |
|
4,404,840
|
| | | |
|
3.8798
|
| | | |
|
3.8798
|
| | | |
|
17,090
|
| |
Series D
|
| | |
|
4,312,387
|
| | | |
|
2,862,291
|
| | | |
|
8.1474
|
| | | |
|
8.1474
|
| | | |
|
23,320
|
| |
Series D-1
|
| | |
|
3,000,000
|
| | | |
|
2,548,458
|
| | | |
|
16.0746
|
| | | |
|
16.0746
|
| | | |
|
40,965
|
| |
| | | | | 32,155,078 | | | | | | 23,337,391 | | | | | | | | | | | | | | | | | $ | 107,698 | | |
|
| | |
December 31, 2018
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Per Share
Price at Issuance |
| |
Per Share
Conversion Price |
| |
Aggregate
Liquidation Preference |
| ||||||||||||||||||
| | |
Authorized
|
| |
Outstanding
|
| ||||||||||||||||||||||||
Series A
|
| | | | 5,929,441 | | | | | | 5,660,141 | | | | | $ | 1.4700 | | | | | $ | 1.4700 | | | | | $ | 8,320 | | |
Series A-1
|
| | | | 2,021,522 | | | | | | 1,986,754 | | | | | | 1.5100 | | | | | | 1.5100 | | | | | | 3,000 | | |
Series B
|
| | | | 6,053,784 | | | | | | 5,974,907 | | | | | | 2.5356 | | | | | | 2.5356 | | | | | | 15,150 | | |
Series C
|
| | | | 10,837,944 | | | | | | 4,404,840 | | | | | | 3.8798 | | | | | | 3.8798 | | | | | | 17,090 | | |
Series D
|
| | | | 4,312,387 | | | | | | 2,236,022 | | | | | | 8.1474 | | | | | | 8.1474 | | | | | | 18,218 | | |
| | | | | 29,155,078 | | | | | | 20,262,664 | | | | | | | | | | | | | | | | | $ | 61,778 | | |
| | |
2019
|
| |
2018
|
| ||||||
Research and development
|
| | |
$
|
181
|
| | | | $ | 361 | | |
Sales and marketing
|
| | |
|
111
|
| | | | | 114 | | |
General and administrative
|
| | |
|
945
|
| | | | | 6,205 | | |
Total stock-based compensation expense
|
| | |
$
|
1,237
|
| | | | $ | 6,680 | | |
| | | | | | | | |
Options Outstanding
|
| | | | | | | |||||||||||||||
| | |
Number of
Shares Available for Issuance Under the Plan |
| |
Number of
Shares Outstanding Under the Plan |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value |
| |||||||||||||||
Balance at December 31, 2017
|
| | | | 32,119,990 | | | | | | 39,849,830 | | | | | $ | 0.03 | | | | | | 8.27 | | | | | $ | 3,068 | | |
Shares canceled due to plan termination
|
| | | | (27,584,900) | | | | | | – | | | | | | – | | | | | | | | | | | | | | |
Additional shares authorized
|
| | | | 16,371,625 | | | | | | – | | | | | | – | | | | | | | | | | | | | | |
Options granted
|
| | | | (13,265,217) | | | | | | 13,265,217 | | | | | | 0.17 | | | | | | | | | | | | | | |
Options exercised
|
| | | | – | | | | | | (5,402,490) | | | | | | 0.03 | | | | | | | | | | | | | | |
Options canceled
|
| | | | 3,731,288 | | | | | | (6,337,656) | | | | | | 0.07 | | | | | | | | | | | | | | |
Balance at December 31, 2018
|
| | | | 11,372,786 | | | | | | 41,374,901 | | | | | | 0.07 | | | | | | 8.14 | | | | | | 9,812 | | |
Additional shares authorized
|
| | |
|
8,000,000
|
| | | |
|
–
|
| | | |
|
–
|
| | | | | | | | | | | | | |
Options granted
|
| | |
|
(22,851,434)
|
| | | |
|
22,851,434
|
| | | |
|
0.33
|
| | | | | | | | | | | | | |
Options exercised(1)
|
| | |
|
–
|
| | | |
|
(16,772,359)
|
| | | |
|
0.25
|
| | | | | | | | | | | | | |
Options canceled
|
| | |
|
7,334,033
|
| | | |
|
(8,659,669)
|
| | | |
|
0.12
|
| | | | | | | | | | | | | |
Balance at December 31, 2019
|
| | |
|
3,855,385
|
| | | |
|
38,794,307
|
| | | |
|
0.14
|
| | | |
|
7.67
|
| | | |
|
13,056
|
| |
Exercisable at December 31, 2018
|
| | | | | | | | | | 18,177,953 | | | | | | 0.04 | | | | | | 7.21 | | | | | | 5,093 | | |
Exercisable at December 31, 2019
|
| | | | | | | | |
|
20,379,015
|
| | | |
|
0.06
|
| | | |
|
6.85
|
| | | |
|
8,492
|
| |
Unvested at December 31, 2018
|
| | | | | | | | | | 23,196,948 | | | | | | 0.12 | | | | | | 8.86 | | | | | | 4,719 | | |
Unvested at December 31, 2019
|
| | | | | | | | |
|
18,415,292
|
| | | |
|
0.23
|
| | | |
|
8.58
|
| | | |
|
4,564
|
| |
| | |
2019
|
| |
2018
|
|
Expected volatility
|
| |
47.17% – 55.47%
|
| |
47.69% – 49.17%
|
|
Risk-free interest rate
|
| |
1.57% – 2.64%
|
| |
2.60% – 3.06%
|
|
Expected term (in years)
|
| |
5.00 – 6.86
|
| |
5.49 – 6.13
|
|
Expected dividend yield
|
| |
—
|
| |
—
|
|
Weighted average estimated fair value of stock options granted during the year
|
| |
$0.16
|
| |
$0.08
|
|
| | |
Year Ended
December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
U.S. Federal provision (benefit) | | | | | | | | | | | | | |
At Statutory Rate
|
| | |
$
|
(5,956)
|
| | | | $ | (5,608) | | |
Valuation Allowance
|
| | |
|
6,320
|
| | | | | 5,671 | | |
Stock Based Compensation
|
| | |
|
(182)
|
| | | | | (141) | | |
Permanent Differences
|
| | |
|
(182)
|
| | | | | 78 | | |
Total
|
| | |
$
|
—
|
| | | | $ | — | | |
| | |
As of
December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | |
$
|
21,309
|
| | | | $ | 14,956 | | |
Stock-based compensation
|
| | |
|
1,646
|
| | | | | 1,512 | | |
Reserves and accruals
|
| | |
|
513
|
| | | | | 228 | | |
Other
|
| | |
|
2
|
| | | | | 15 | | |
Total deferred tax assets
|
| | |
|
23,470
|
| | | | | 16,711 | | |
Less: valuation allowance
|
| | |
|
(23,455)
|
| | | | | (16,710) | | |
Deferred tax assets, net of valuation allowance
|
| | |
$
|
15
|
| | | | $ | 1 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Other
|
| | |
|
(15)
|
| | | | | (1) | | |
Total deferred tax liabilities
|
| | |
|
(15)
|
| | | | | (1) | | |
Net deferred tax assets
|
| | |
$
|
—
|
| | | | $ | — | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (23,605) | | | | | $ | (27,780) | | |
Remeasurement of redeemable convertible preferred stock
|
| | | | (62,519) | | | | | | (18,798) | | |
Net loss attributable to common stockholders – Basic and diluted
|
| | | | (86,124) | | | | | | (46,578) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common shares outstanding – Basic and
diluted |
| | | | 135,124,756 | | | | | | 129,930,282 | | |
Net loss per share attributable to common stockholders – Basic and diluted
|
| | | $ | (0.64) | | | | | $ | (0.36) | | |
| | |
Number of Securities
Outstanding at December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Redeemable convertible preferred stock
|
| | | | 98,155,890 | | | | | | 66,408,620 | | |
Convertible preferred stock
|
| | | | 135,218,020 | | | | | | 136,218,020 | | |
Convertible promissory notes
|
| | | | — | | | | | | 16,194,780 | | |
Preferred stock warrants
|
| | | | 3,893,880 | | | | | | 3,893,880 | | |
Common stock warrants
|
| | | | 971,842 | | | | | | 238,510 | | |
Common stock options
|
| | | | 49,800,829 | | | | | | 41,374,901 | | |
Total
|
| | | | 288,040,461 | | | | | | 264,328,711 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 56,861 | | | | | $ | 25,628 | | |
Prepaid expenses and other current assets
|
| | | | 9,952 | | | | | | 9,464 | | |
Total current assets
|
| | | | 66,813 | | | | | | 35,092 | | |
Property and equipment, net
|
| | | | 5,569 | | | | | | 3,648 | | |
Deferred offering costs
|
| | | | 13,507 | | | | | | — | | |
Other long-term assets
|
| | | | 992 | | | | | | 116 | | |
Total assets
|
| | | $ | 86,881 | | | | | $ | 38,856 | | |
Liabilities, redeemable convertible preferred stock and stockholders’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 5,369 | | | | | $ | 2,944 | | |
Accrued professional fees related to deferred offering costs
|
| | | | 12,199 | | | | | | — | | |
Other current liabilities
|
| | | | 23,029 | | | | | | 7,537 | | |
Total current liabilities
|
| | | | 40,597 | | | | | | 10,481 | | |
Long-term debt
|
| | | | — | | | | | | 9,628 | | |
Other long-term liabilities
|
| | | | 56 | | | | | | 82 | | |
Total liabilities
|
| | | | 40,653 | | | | | | 20,191 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Redeemable convertible preferred stock: | | | | | | | | | | | | | |
Redeemable convertible preferred stock $0.0001 par value; 21 million shares authorized; Series C preferred stock – 11 million shares authorized and 4 million shares issued and outstanding as of September 30, 2020 and December 31, 2019; Series D preferred stock – 4 million shares authorized, 3 million shares issued and outstanding as of September 30, 2020 and December 31, 2019; Series D-1 preferred stock – 3 million shares authorized, issued and outstanding as of September 30, 2020 and December 31, 2019; Series E preferred stock – 3 million shares authorized and 2 million shares issued and outstanding as of September 30, 2020
|
| | | | 1,120,724 | | | | | | 156,335 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Convertible preferred stock $0.0001 par value; 14 million shares authorized; Series A – 6 million shares authorized, issued and outstanding as of September 30, 2020 and December 31, 2019; Series A-1 – 2 million shares authorized, issued and outstanding as of September 30, 2020 and December 31, 2019; Series B – 6 million shares authorized, issued and outstanding as of September 30, 2020 and December 31, 2019
|
| | | | 25,354 | | | | | | 25,413 | | |
Common stock $0.0001 par value; 615 million shares authorized; Class A common stock – 110 million shares authorized; 110 million and 99 million shares issued and outstanding as of September 30, 2020 and December 31, 2019, respectively; Class B common stock – 505 million shares authorized; 61 million and 51 million shares issued and outstanding as of September 30, 2020 and December 31, 2019, respectively
|
| | | | 17 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (1,099,867) | | | | | | (163,084) | | |
Total stockholders’ deficit
|
| | | | (1,074,496) | | | | | | (137,670) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 86,881 | | | | | $ | 38,856 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Revenue
|
| | | $ | 162,392 | | | | | $ | 85,126 | | |
Costs and expenses | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 8,806 | | | | | | 3,835 | | |
Research and development
|
| | | | 13,253 | | | | | | 7,803 | | |
Sales and marketing
|
| | | | 172,381 | | | | | | 77,942 | | |
General and administrative
|
| | | | 24,336 | | | | | | 11,991 | | |
Total costs and expenses
|
| | | | 218,776 | | | | | | 101,571 | | |
Loss from operations
|
| | | | (56,384) | | | | | | (16,445) | | |
Interest expense, net
|
| | | | (1,297) | | | | | | (2,127) | | |
Other income (expense), net
|
| | | | (20,749) | | | | | | 3,653 | | |
Loss before income taxes
|
| | | | (78,430) | | | | | | (14,919) | | |
Provision for income taxes
|
| | | | 100 | | | | | | — | | |
Net loss
|
| | | $ | (78,530) | | | | | $ | (14,919) | | |
Remeasurement of redeemable convertible preferred stock
|
| | | | (865,952) | | | | | | (62,519) | | |
Deemed dividend related to repurchase of preferred stock
|
| | | | (1,153) | | | | | | — | | |
Net loss attributable to common stockholders
|
| | | $ | (945,635) | | | | | $ | (77,438) | | |
Net loss per common share | | | | | | | | | | | | | |
Net loss per share attributable to common stockholders – basic and
diluted |
| | | $ | (6.64) | | | | | $ | (0.58) | | |
Weighted average shares outstanding | | | | | | | | | | | | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 142,475,767 | | | | | | 134,316,073 | | |
| | |
Redeemable convertible
preferred stock |
| | |
Preferred stock
|
| |
Class A and Class B
common stock |
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
stockholders’ deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | | 6,640,862 | | | | | $ | 54,056 | | | | | | | 13,621,802 | | | | | $ | 25,560 | | | | | | 131,866,970 | | | | | $ | 1 | | | | | $ | — | | | | | $ | (78,541) | | | | | $ | (52,980) | | |
Issuance of redeemable convertible Series D preferred stock
|
| | | | 626,269 | | | | | | 4,323 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of redeemable convertible Series D-1 preferred stock
|
| | | | 2,548,458 | | | | | | 35,437 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Class B common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3,669,056 | | | | | | — | | | | | | 135 | | | | | | — | | | | | | 135 | | |
Issuance of Class A common stock
upon early exercise of stock options with promissory note |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 12,007,118 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Class B Common Stock from the conversion of Series A preferred stock
|
| | | | — | | | | | | — | | | | | | | (100,000) | | | | | | (147) | | | | | | 1,000,000 | | | | | | — | | | | | | 147 | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 969 | | | | | | — | | | | | | 969 | | |
Remeasurement of convertible Series C & Series D preferred
stock |
| | | | — | | | | | | 62,519 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,251) | | | | | | (61,268) | | | | | | (62,519) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,919) | | | | | | (14,919) | | |
Balance at September 30, 2019
|
| | | | 9,815,589 | | | | | $ | 156,335 | | | | | | | 13,521,802 | | | | | $ | 25,413 | | | | | | 148,543,144 | | | | | $ | 1 | | | | | $ | — | | | | | $ | (156,728) | | | | | $ | (129,314) | | |
Balance at December 31, 2019
|
| | | | 9,815,589 | | | | | $ | 156,335 | | | | | | | 13,521,802 | | | | | $ | 25,413 | | | | | | 149,539,921 | | | | | $ | 1 | | | | | $ | — | | | | | $ | (163,084) | | | | | $ | (137,670) | | |
Issuance of redeemable convertible Series E preferred stock
|
| | | | 2,382,660 | | | | | | 98,305 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Class B common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 5,302,977 | | | | | | — | | | | | | 673 | | | | | | — | | | | | | 673 | | |
Issuance of Class A and Class B common stock upon early exercise of stock options with promissory note
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 16,999,542 | | | | | | 16 | | | | | | — | | | | | | (16) | | | | | | — | | |
Repurchase of Class B common
stock |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (612,200) | | | | | | — | | | | | | — | | | | | | (1,238) | | | | | | (1,238) | | |
Repurchase of Series A Preferred Stock
|
| | | | — | | | | | | — | | | | | | | (39,718) | | | | | | (59) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,153) | | | | | | (1,212) | | |
Stock-based compensation
|
| | | | 4,071 | | | | | | 132 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,433 | | | | | | — | | | | | | 9,433 | | |
Remeasurement of convertible Series C, Series D, Series D-1 and Series E preferred stock
|
| | | | — | | | | | | 865,952 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,106) | | | | | | (855,846) | | | | | | (865,952) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (78,530) | | | | | | (78,530) | | |
Balance at September 30, 2020
|
| | | | 12,202,320 | | | | | $ | 1,120,724 | | | | | | | 13,482,084 | | | | | $ | 25,354 | | | | | | 171,230,240 | | | | | $ | 17 | | | | | $ | — | | | | | $ | (1,099,867) | | | | | $ | (1,074,496) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (78,530) | | | | | $ | (14,919) | | |
Adjustment to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,092 | | | | | | 455 | | |
Stock-based compensation
|
| | | | 9,565 | | | | | | 969 | | |
Accretion of unamortized discount and amortization of issuance costs
|
| | | | 548 | | | | | | 2,106 | | |
Fair value adjustment of financial instruments
|
| | | | 20,808 | | | | | | (3,688) | | |
Impairment charges
|
| | | | 3,395 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other assets
|
| | | | (3,858) | | | | | | (1,674) | | |
Deferred offering costs
|
| | | | (13,507) | | | | | | — | | |
Accounts payable
|
| | | | 3,078 | | | | | | (349) | | |
Accrued professional fees related to deferred offering costs
|
| | | | 12,199 | | | | | | — | | |
Other liabilities
|
| | | | 15,466 | | | | | | 5,779 | | |
Net cash used in operating activities
|
| | | | (29,744) | | | | | | (11,321) | | |
Investing Activities | | | | | | | | | | | | | |
Purchases of property and equipment, including internal-use software
|
| | | | (3,009) | | | | | | (2,134) | | |
Net cash used in investing activities
|
| | | | (3,009) | | | | | | (2,134) | | |
Financing Activities
|
| | | | | | | | | | | | |
Payments for debt issuance costs
|
| | | | (201) | | | | | | (80) | | |
Payments under debt agreements
|
| | | | (10,000) | | | | | | — | | |
Proceeds from issuance of redeemable convertible preferred stock, net of
issuance costs |
| | | | 76,617 | | | | | | 24,908 | | |
Proceeds from exercise of stock options and issuance of common stock
|
| | | | 673 | | | | | | 135 | | |
Payments made to repurchase common and preferred stock
|
| | | | (2,450) | | | | | | — | | |
Payments made towards deferred offering costs
|
| | | | (653) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 63,986 | | | | | | 24,963 | | |
Net change in cash, cash equivalents and restricted cash
|
| | | | 31,233 | | | | | | 11,508 | | |
Cash, cash equivalents and restricted cash – beginning of period
|
| | | | 28,548 | | | | | | 22,540 | | |
Cash, cash equivalents and restricted cash – end of period
|
| | | $ | 59,781 | | | | | $ | 34,048 | | |
Supplemental cash flow data: | | | | | | | | | | | | | |
Cash paid during the period for: | | | | | | | | | | | | | |
Interest
|
| | | $ | 800 | | | | | $ | 196 | | |
Noncash investing and financing activities:
|
| | | | | | | | | | | | |
Carrying value of long-term debt and accrued interest converted to redeemable convertible preferred stock
|
| | | $ | — | | | | | $ | 14,105 | | |
Remeasurement of redeemable convertible preferred stock
|
| | | $ | 865,952 | | | | | $ | 62,519 | | |
Settlement of the Redeemable convertible Series E preferred stock forward
contract liability |
| | | $ | 21,688 | | | | | $ | — | | |
Deferred offering costs in accounts payable and accrued liabilities
|
| | | $ | 12,795 | | | | | $ | — | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Marketing promotions and discounts accounted for as a reduction of revenue
|
| | |
$
|
36,577
|
| | | | $ | 19,316 | | |
Marketing promotions accounted for as sales and marketing expense
|
| | |
|
61,351
|
| | | | | 32,189 | | |
Total cost of end-user incentive programs
|
| | |
$
|
97,928
|
| | | | $ | 51,505 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Credit card processing reserve
|
| | |
$
|
5,007
|
| | | | $ | 2,650 | | |
Restricted cash
|
| | |
|
2,920
|
| | | | | 2,920 | | |
Prepaid expenses
|
| | |
|
1,260
|
| | | | | 2,460 | | |
Other current assets
|
| | |
|
765
|
| | | | | 1,434 | | |
Prepaid expenses and other current assets
|
| | |
$
|
9,952
|
| | | | $ | 9,464 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Capitalized internal-use software
|
| | |
$
|
6,591
|
| | | | $ | 3,554 | | |
Computer equipment and servers
|
| | |
|
539
|
| | | | | 458 | | |
Leasehold improvements
|
| | |
|
114
|
| | | | | 143 | | |
Furniture and fixtures
|
| | |
|
184
|
| | | | | 238 | | |
Construction in progress
|
| | |
|
468
|
| | | | | 519 | | |
Total property and equipment
|
| | |
|
7,896
|
| | | | | 4,912 | | |
Accumulated depreciation and amortization
|
| | |
|
(2,327)
|
| | | | | (1,264) | | |
Property and equipment, net
|
| | |
$
|
5,569
|
| | | | $ | 3,648 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Accrued sales and marketing expenses
|
| | |
$
|
13,111
|
| | | | $ | 1,542 | | |
Other accrued expenses
|
| | |
|
3,603
|
| | | | | 2,032 | | |
Accrued compensation
|
| | |
|
3,419
|
| | | | | 2,532 | | |
End-user liability, net
|
| | |
|
2,896
|
| | | | | 1,431 | | |
Other current liabilities
|
| | |
$
|
23,029
|
| | | | $ | 7,537 | | |
| | |
Fair Value as of
September 10, 2020 |
| |
Valuation
Technique |
| |
Unobservable Input
Description |
| |
Input
|
| ||||||
Redeemable convertible Series E
preferred stock forward contract liability |
| | | $ | 21,688 | | | |
Discounted cash
flow |
| |
Fair value of redeemable
convertible Series E preferred stock |
| | | $ | 9.17 | | |
| | |
Series E forward
contract liability |
| |||
Fair value as of December 31, 2019
|
| | | $ | — | | |
Issuance of the Redeemable convertible Series E preferred stock forward contract liability
|
| | | | — | | |
Change in fair value
|
| | | | 21,688 | | |
Settlement of the Redeemable convertible Series E preferred stock forward contract liability
|
| | | | (21,688) | | |
Fair value as of September 30, 2020
|
| | | $ | — | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
2019 Mezzanine Term Loan
|
| | |
$
|
—
|
| | | | $ | 10,000 | | |
Unamortized debt discount
|
| | | | — | | | | | | (372) | | |
Net carrying amount
|
| | |
$
|
—
|
| | | | $ | 9,628 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Per Share
Price at Issuance |
| |
Per Share
Conversion Price |
| |
Aggregate
Liquidation Preference |
| ||||||||||||||||||
| | |
Authorized
|
| |
Outstanding
|
| ||||||||||||||||||||||||
Series A
|
| | | | 5,929,441 | | | | | | 5,520,423 | | | | | $ | 1.4700 | | | | | $ | 1.4700 | | | | | $ | 8,115 | | |
Series A-1
|
| | |
|
2,021,522
|
| | | |
|
1,986,754
|
| | | |
|
1.5100
|
| | | |
|
1.5100
|
| | | |
|
3,000
|
| |
Series B
|
| | |
|
6,053,784
|
| | | |
|
5,974,907
|
| | | |
|
2.5356
|
| | | |
|
2.5356
|
| | | |
|
15,150
|
| |
Series C
|
| | |
|
10,837,944
|
| | | |
|
4,404,840
|
| | | |
|
3.8798
|
| | | |
|
3.8798
|
| | | |
|
17,090
|
| |
Series D
|
| | |
|
4,312,387
|
| | | |
|
2,862,291
|
| | | |
|
8.1474
|
| | | |
|
8.1474
|
| | | |
|
23,320
|
| |
Series D-1
|
| | |
|
3,000,000
|
| | | |
|
2,548,458
|
| | | |
|
16.0746
|
| | | |
|
16.0746
|
| | | |
|
40,965
|
| |
Series E
|
| | |
|
3,150,000
|
| | | |
|
2,386,731
|
| | | |
|
32.2080
|
| | | |
|
32.2080
|
| | | |
|
76,872
|
| |
| | | | | 35,305,078 | | | | | | 25,684,404 | | | | | | | | | | | | | | | | | $ | 184,512 | | |
|
| | |
December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Per Share
Price at Issuance |
| |
Per Share
Conversion Price |
| |
Aggregate
Liquidation Preference |
| ||||||||||||||||||
| | |
Authorized
|
| |
Outstanding
|
| ||||||||||||||||||||||||
Series A
|
| | | | 5,929,441 | | | | | | 5,560,141 | | | | | $ | 1.4700 | | | | | $ | 1.4700 | | | | | $ | 8,173 | | |
Series A-1
|
| | | | 2,021,522 | | | | | | 1,986,754 | | | | | | 1.5100 | | | | | | 1.5100 | | | | | | 3,000 | | |
Series B
|
| | | | 6,053,784 | | | | | | 5,974,907 | | | | | | 2.5356 | | | | | | 2.5356 | | | | | | 15,150 | | |
Series C
|
| | | | 10,837,944 | | | | | | 4,404,840 | | | | | | 3.8798 | | | | | | 3.8798 | | | | | | 17,090 | | |
Series D
|
| | | | 4,312,387 | | | | | | 2,862,291 | | | | | | 8.1474 | | | | | | 8.1474 | | | | | | 23,320 | | |
Series D-1
|
| | | | 3,000,000 | | | | | | 2,548,458 | | | | | | 16.0746 | | | | | | 16.0746 | | | | | | 40,965 | | |
| | | | | 32,155,078 | | | | | | 23,337,391 | | | | | | | | | | | | | | | | | $ | 107,698 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Research and development
|
| | |
$
|
1,544
|
| | | | $ | 124 | | |
Sales and marketing
|
| | |
|
1,542
|
| | | | | 95 | | |
General and administrative
|
| | |
|
6,479
|
| | | | | 750 | | |
Total stock-based compensation expense
|
| | |
$
|
9,565
|
| | | | $ | 969 | | |
| | | | | | | | |
Options Outstanding
|
| | | | | | | |||||||||||||||
| | |
Number of
Shares Available for Issuance Under the Plan |
| |
Number of
Shares Outstanding Under the Plan |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value |
| |||||||||||||||
Balance at December 31, 2019
|
| | | | 3,855,385 | | | | | | 38,794,307 | | | | | $ | 0.14 | | | | | | 7.67 | | | | | $ | 13,056 | | |
Additional shares authorized
|
| | |
|
42,303,790
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | | | |
Options granted
|
| | |
|
(31,629,055)
|
| | | |
|
31,629,055
|
| | | |
|
0.82
|
| | | | | | | | | | | | | |
Options exercised(1)
|
| | |
|
—
|
| | | |
|
(22,257,454)
|
| | | |
|
0.68
|
| | | | | | | | | | | | | |
Options canceled
|
| | |
|
7,053,029
|
| | | |
|
(7,357,510)
|
| | | |
|
0.39
|
| | | | | | | | | | | | | |
Balance at September 30, 2020
|
| | |
|
21,583,149
|
| | | |
|
40,808,398
|
| | | |
|
0.33
|
| | | |
|
7.61
|
| | | |
|
354,489
|
| |
Exercisable at December 31, 2019
|
| | | | | | | | | | 20,379,015 | | | | | | 0.06 | | | | | | 6.85 | | | | | | 8,492 | | |
Exercisable at September 30, 2020
|
| | | | | | | | |
|
20,890,313
|
| | | |
|
0.08
|
| | | |
|
6.39
|
| | | |
|
186,721
|
| |
Unvested at December 31, 2019
|
| | | | | | | | | | 18,415,292 | | | | | | 0.23 | | | | | | 8.58 | | | | | | 4,564 | | |
Unvested at September 30, 2020
|
| | | | | | | | |
|
19,918,085
|
| | | |
|
0.59
|
| | | |
|
8.89
|
| | | |
|
167,768
|
| |
| | |
September 30, 2020
|
|
Expected volatility
|
| |
47.24% – 48.93%
|
|
Risk-free interest rate
|
| |
0.35% – 1.44%
|
|
Expected term (in years)
|
| |
5.95 – 6.25
|
|
Expected dividend yield
|
| |
—
|
|
Weighted average estimated fair value of stock options granted during the period
|
| |
$2.22
|
|
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (78,530) | | | | | $ | (14,919) | | |
Remeasurement of redeemable convertible preferred stock
|
| | | | (865,952) | | | | | | (62,519) | | |
Deemed dividend related to repurchase of preferred stock dividends
|
| | | | (1,153) | | | | |
|
—
|
| |
Net loss attributable to common stockholders – Basic and
diluted |
| | | | (945,635) | | | | | | (77,438) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common shares outstanding – Basic and diluted
|
| | | | 142,475,767 | | | | | | 134,316,073 | | |
Net loss per share attributable to common stockholders – Basic and diluted
|
| | | $ | (6.64) | | | | | $ | (0.58) | | |
| | |
Number of Securities
Outstanding at September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Redeemable convertible preferred stock
|
| | | | 122,023,200 | | | | | | 98,155,890 | | |
Convertible preferred stock
|
| | | | 134,820,840 | | | | | | 135,218,020 | | |
Preferred stock warrants
|
| | | | 3,893,880 | | | | | | 3,893,880 | | |
Common stock warrants
|
| | | | 971,842 | | | | | | 238,510 | | |
Common stock options
|
| | | | 65,145,619 | | | | | | 50,266,634 | | |
Total
|
| | | | 326,855,381 | | | | | | 287,772,934 | | |
Expense
|
| |
Estimated
Amount |
| |||
Securities and Exchange Commission registration fee
|
| | | $ | 19,389 | | |
Accounting fees and expenses
|
| | | | | | |
Legal fees and expenses
|
| | | | | | |
Financial printing and miscellaneous expenses
|
| | | | | | |
Total | | | | $ | | |
|
Name
|
| |
Position
|
| |
Date
|
|
|
/s/ Harry E. Sloan
Harry E. Sloan
|
| |
President and Chairman
(Principal Executive Officer) |
| |
December 4, 2020
|
|
|
/s/ Eli Baker
Eli Baker
|
| |
Secretary and Vice Chairman
(Principal Financial and Accounting Officer) |
| |
December 4, 2020
|
|
|
/s/ Scott M. Delman
Scott M. Delman
|
| |
Director
|
| |
December 4, 2020
|
|
|
/s/ Joshua Kazam
Joshua Kazam
|
| |
Director
|
| |
December 4, 2020
|
|
|
/s/ Alan Mnuchin
Alan Mnuchin
|
| |
Director
|
| |
December 4, 2020
|
|
|
/s/ Laurence E. Paul
Laurence E. Paul
|
| |
Director
|
| |
December 4, 2020
|
|
Exhibit 5.1
December 4, 2020 |
|
Flying Eagle Acquisition Corp.
2121 Avenue of the Stars, Suite 2300
Los Angeles, California 90067
Ladies and Gentlemen:
We have acted as New York counsel to Flying Eagle Acquisition Corp., a corporation organized under the laws of Delaware (the “Company”), in connection with the preparation and filing by the Company with the Securities and Exchange Commission (the “Commission”) of a registration statement on Form S-1 (the “Registration Statement”) and the related prospectus relating to the registration under the Securities Act of 1933, as amended (the “Securities Act”), of the offer and sale by the selling stockholders named in the prospectus contained in the Registration Statement (the “Selling Stockholders”) of up to 15,853,052 shares of Class A common stock, par value $0.0001 per share (the “Class A Common Stock”), which are expected to be issued to the Selling Stockholders in a private placement offering that is exempt from the registration requirements under the Securities Act, pursuant to the terms of subscription agreements between the Company and the Selling Stockholders, each dated as of September 1, 2020 (collectively, the “Subscription Agreements”), immediately prior to the closing of the proposed business combination (the “Business Combination”) among the Company, FEAC Merger Sub Inc. (“Merger Sub”), Skillz Inc. (“Skillz”) and Andrew Paradise (“Paradise”), solely in his capacity as representative of the stockholders of Skillz (the “Stockholder Representative”). Upon the closing of the Business Combination, the Company will change its name to “Skillz, Inc.” (“New Skillz”).
This opinion letter is rendered in accordance with the requirements of Item 601(b)(5) of Regulation S–K under the Securities Act, and no opinion is expressed herein as to any matter pertaining to the contents of the Registration Statement or related prospectus, any prospectus filed pursuant to Rule 424(b) with respect thereto, other than as expressly stated herein with respect to the offer and sale of the shares of Class A Common Stock.
In connection with our opinion expressed below, we have examined originals or copies certified or otherwise identified to our satisfaction of the following documents and such other documents, corporate records, certificates and other statements of government officials and corporate officers of the Company as we deemed necessary for the purposes of the opinion set forth in this opinion letter:
(a) | the Registration Statement; |
(b) | Merger Agreement, dated as of September 1, 2020, by and among the Company, Merger Sub, Skillz and the Stockholder Representative, filed as Exhibit 2.1 to the Registration Statement (the “Merger Agreement”); |
(c) | Certificate of Incorporation of the Company, filed as Exhibit 3.1 to the Registration Statement; |
(d) | Amended and Restated Certificate of Incorporation of the Company, filed as Exhibit 3.2 to the Registration Statement; |
(e) | Second Amended and Restated Certificate of Incorporation of the Company, filed as Exhibit 3.3 to the Registration Statement; |
(f) | Bylaws of the Company, filed as Exhibit 3.4 to the Registration Statement; |
(g) | Form of the Charter of New Skillz, filed as Exhibit 3.5 to the Registration Statement; |
(h) | Form of the Bylaws of New Skillz, filed as Exhibit 3.6 to the Registration Statement; |
(i) | the specimen Class A Common Stock Certificate, filed as Exhibit 4.1 to the Registration Statement; |
(j) | Form of Subscription Agreements between the Company and the other Selling Stockholders, filed as Exhibit 10.2 to the Registration Statement; |
(k) | a copy of the Resolutions of the Board of Directors of the Company adopted on November 6, 2020; and |
(l) | a copy of a certificate of the Secretary of State of Delaware, dated the date hereof, certifying the existence and good standing of the Company under the laws of the State of Delaware. |
We have relied, to the extent we deem such reliance proper, upon such certificates or comparable documents of officers and representatives of the Company and of public officials and upon statements and information furnished by officers and representatives of the Company with respect to the accuracy of material factual matters contained therein which were not independently established by us. In rendering the opinion expressed below, we have assumed, without independent investigation or verification of any kind, the genuineness of all signatures on documents we have reviewed, the legal capacity and competency of all natural persons signing all such documents, the authenticity and completeness of all documents submitted to us as originals, the conformity to authentic, complete original documents of all documents submitted to us as copies, the truthfulness, completeness and correctness of all factual representations and statements contained in all documents we have reviewed, the accuracy and completeness of all public records examined by us, and the accuracy of all statements in certificates of officers of the Company that we reviewed. We have also assumed that the stockholders of the Company have approved or will have approved, among other things, the Merger Agreement and the Business Combination and that all conditions precedent to the closing of the Business Combination have been satisfied or will have been satisfied or otherwise waived.
Based upon the foregoing assumptions and assumptions set forth below, and subject to the qualifications and limitations stated herein, having considered such questions of law as we have deemed necessary as a basis for the opinion expressed below, we are of the opinion that when the shares of Class A Common Stock have been delivered by the Company pursuant to the Subscription Agreements against the payment of the consideration set forth in each applicable Subscription Agreement, the shares of Class A Common Stock will be validly issued, fully paid and nonassessable.
1
The opinion expressed above is limited to questions arising under the law of the State of New York and the Delaware General Corporation Law. We do not express any opinion as to the laws of any other jurisdiction.
This opinion letter is for your benefit in connection with the Registration Statement and may be relied upon by you and by persons entitled to rely upon it pursuant to the applicable provisions of the Securities Act. This opinion letter is provided solely in connection with the distribution of the Class A Common Stock pursuant to the Registration Statement and is not to be relied upon for any other purpose.
The opinion expressed above is as of the date hereof only, and we express no opinion as to, and assume no responsibility for, the effect of any fact or circumstance occurring, or of which we learn, subsequent to the date of this opinion letter, including, without limitation, legislative and other changes in the law or changes in circumstances affecting any party. We assume no responsibility to update this opinion letter for, or to advise you of, any such facts or circumstances of which we become aware, regardless of whether or not they affect the opinion expressed in this opinion letter.
We hereby consent to the filing of this opinion letter as Exhibit 5.1 to the Registration Statement and to the reference to our firm as counsel for the Company that has passed on the validity of the Class A Common Stock appearing under the caption “Legal Matters” in the prospectus forming part of the Registration Statement or any prospectus filed pursuant to Rule 424(b) with respect thereto. In giving this consent, we do not thereby admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act or the rules and regulations of the Commission thereunder.
Very truly yours, | |
/s/ White & Case LLP |
JR:ES:RB:TZ:AR:AM
2
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement of Flying Eagle Acquisition Corp. on Form S-1, of our report dated March 5, 2020 relating to the balance sheet of Flying Eagle Acquisition Corp. as of January 24, 2020, and the related statement of operations, changes in stockholder’s equity and cash flows for the period from January 15, 2020 (date of inception) through January 24, 2020. We also consent to the reference to our Firm under the caption “Experts” in the Registration Statement.
/s/ WithumSmith+Brown, PC
New York, New York
December 4, 2020
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption "Experts" and to the use of our report dated September 4, 2020, with respect to the financial statements of Skillz Inc. included in the Registration Statement (Form S-1) and related Prospectus of Flying Eagle Acquisition Corp. for the registration of shares of its common stock.
/s/ Ernst & Young LLP
Redwood City, California
December 4, 2020