|
California
(State or other jurisdiction of incorporation or organization) |
| |
7372
(Primary Standard Industrial Classification Code Number) |
| |
27-1157839
(I.R.S. Employer Identification Number) |
|
|
Byron B. Rooney, Esq.
Alan F. Denenberg, Esq. John H. Runne, Esq. Davis Polk & Wardwell LLP 450 Lexington Avenue New York, NY 10017 Tel: +1 (212) 450-4000 |
| |
Tad J. Freese, Esq.
Brian D. Paulson, Esq. Latham & Watkins LLP 140 Scott Drive Menlo Park, CA 94025 Tel: +1 (650) 328-4600 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☐ | |
| | | | Emerging growth company ☒ | |
| | ||||||||||||||
Title Of Each Class Of Securities
To Be Registered |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount Of
Registration Fee(3) |
| ||||||
Class A common stock, par value $ per share
|
| | | | $ | | | | | | $ | | |
| | |
Page
|
| |||
| | | | iii | | | |
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in millions)
|
| |||||||||
Consolidated Statement of Operations Data and Comprehensive Income (Loss): | | | | | | | | | | | | | |
Revenues, net
|
| | | $ | 124.9 | | | | | $ | 86.3 | | |
Cost of revenues
|
| | | | 67.3 | | | | | | 78.1 | | |
Gross profit
|
| | | | 57.6 | | | | | | 8.2 | | |
Operating expenses: | | | | | | | | | | | | | |
General and administrative
|
| | | | 17.5 | | | | | | 12.6 | | |
Salaries and wages
|
| | | | 6.2 | | | | | | 8.6 | | |
Research and development
|
| | | | 0.6 | | | | | | 1.1 | | |
Advertising and marketing
|
| | | | 1.1 | | | | | | 0.7 | | |
Depreciation and amortization
|
| | | | 0.9 | | | | | | 1.0 | | |
Loss on disposal of fixed assets
|
| | | | 0.1 | | | | | | — | | |
Impairment of intangible assets
|
| | | | 1.3 | | | | | | — | | |
Total operating expenses
|
| | | | 27.7 | | | | | | 23.8 | | |
Income (loss) from operations
|
| | | | 30.0 | | | | | | (15.7) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 1.0 | | | | | | 0.5 | | |
Interest expense
|
| | | | (0.6) | | | | | | (1.5) | | |
Interest expense – related parties
|
| | | | (0.0) | | | | | | (0.1) | | |
Other income
|
| | | | 0.5 | | | | | | (0.0) | | |
Gain on sale of membership interest of equity investment
|
| | | | 4.9 | | | | | | — | | |
Foreign currency transaction gain
|
| | | | (0.0) | | | | | | — | | |
Equity in earnings (loss) of unconsolidated entity
|
| | | | 0.7 | | | | | | (1.1) | | |
Total other income (expense), net
|
| | | | 6.6 | | | | | | (2.0) | | |
Income (loss) before provision for income taxes
|
| | | | 36.6 | | | | | | (17.7) | | |
Income tax provision (benefit)
|
| | | | 6.8 | | | | | | (2.5) | | |
Net income (loss)
|
| | | | 29.8 | | | | | | (15.2) | | |
Net loss attributable to non-controlling interests
|
| | | | (0.9) | | | | | | (1.3) | | |
Net income (loss) attributable to Snail Games USA, Inc.
|
| | | | 30.7 | | | | | | (13.9) | | |
Comprehensive income statement: | | | | | | | | | | | | | |
Other comprehensive loss
|
| | | | (0.1) | | | | | | (0.1) | | |
Total other comprehensive income (loss)
|
| | | $ | 30.6 | | | | | $ | (14.0) | | |
| | |
As of December 31, 2020
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in millions)
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 27.6 | | | | | $ | | | |
Restricted cash
|
| | | | 6.3 | | | | | | | | |
Total current assets
|
| | | | 61.3 | | | | | | | | |
Intangible assets, net – license – related parties
|
| | | | 34.8 | | | | | | | | |
Intangible assets, net – license
|
| | | | 0.9 | | | | | | | | |
Total current liabilities
|
| | | | 65.3 | | | | | | | | |
Total equity
|
| | | $ | 34.3 | | | | | $ | | |
| | |
Years ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in millions)
|
| |||||||||
Key Performance Metrics and Non-GAAP Measures: | | | | | | | | | | | | | |
Units Sold
|
| | | | 8.3 | | | | | | 4.1 | | |
Adjusted EBITDA
|
| | | $ | 70.7 | | | | | $ | 28.5 | | |
Bookings
|
| | | $ | 132.1 | | | | | $ | 105.8 | | |
| | |
As of December 31, 2020
|
| |||||||||
(in thousands except share data and per share data)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents:
|
| | | $ | 27,588 | | | | | $ | | | |
Total liabilities
|
| | | | 89,276 | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $ par value; no shares authorized or issued and outstanding, actual; shares authorized, no shares issued and outstanding, as adjusted
|
| | | | — | | | | | | | | |
Common stock, $0.01 par value; 1,000,000 shares authorized, 500,000 shares issued and outstanding, actual; no shares authorized or issued and outstanding, as adjusted
|
| | | | 5 | | | | | | | | |
Class A common stock $ par value; no shares authorized or issued and outstanding, actual; shares authorized, shares issued and outstanding, as adjusted
|
| | | | — | | | | | | | | |
Class B common stock $ par value; no shares authorized or issued and outstanding, actual; shares authorized, shares issued and outstanding, as adjusted
|
| | | | — | | | | | | | | |
Additional paid-in capital
|
| | | | 94,159 | | | | | | | | |
Due from stockholder – loan receivable
|
| | | | (60,744) | | | | | | | | |
Due from stockholder – interest receivable
|
| | | | (1,442) | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (197) | | | | | | | | |
Retained earnings (accumulated deficit)
|
| | | | 7,577 | | | | | | | | |
Total equity
|
| | | | 39,357 | | | | | | | | |
Noncontrolling interest
|
| | | | (5,018) | | | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | 34,340 | | | | | | | | |
Total capitalization
|
| | | $ | 123,616 | | | | | $ | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Net tangible book value per share as of December 31, 2020
|
| | | $ | | | | | | | | | |
|
Increase in net tangible book value per share attributable to new investors in this offering
|
| | | $ | | | | | | | | | |
|
Pro forma net tangible book value per share after this offering
|
| | | | | | | | | $ | | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | | | |
| | | | | | | | | | | |
Total Consideration
|
| |||||||||||||||
| | |
Shares Purchased
|
| |
Amount
|
| |
Percent
|
| |
Weighted
Average Price per Share |
| |||||||||||||||
| | |
Number
|
| |
Percent
|
| |||||||||||||||||||||
Existing stockholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | % | | | | | | | | | | | | % | | | | | $ | | | |
Total
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | | | | |
(in millions)
|
| |
Years ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Total net revenue
|
| | | $ | 124.9 | | | | | $ | 86.3 | | |
Change in deferred net revenue
|
| | | | 7.2 | | | | | | 19.5 | | |
Bookings
|
| | | $ | 132.1 | | | | | $ | 105.8 | | |
(in millions)
|
| |
Years Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net income (loss)
|
| | | $ | 29.8 | | | | | $ | (15.2) | | |
Interest expense
|
| | | | 0.6 | | | | | | 1.5 | | |
Interest income
|
| | | | (1.0) | | | | | | (0.5) | | |
Income tax provision (benefit)
|
| | | | 6.8 | | | | | | (2.5) | | |
Depreciation and amortization expense
|
| | | | 0.9 | | | | | | 1.0 | | |
Amortization – intangible assets
|
| | | | 13.8 | | | | | | 44.2 | | |
EBITDA
|
| | | $ | 50.9 | | | | | $ | 28.5 | | |
License cost(1)
|
| | | | 17.9 | | | | | | — | | |
Impairment of intangible assets(2)
|
| | | | 1.3 | | | | | | — | | |
Litigation settlement expense(3)
|
| | | | 5.5 | | | | | | — | | |
Gain on the sale of membership interest of equity investment(4)
|
| | | | (4.9) | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 70.7 | | | | | $ | 28.5 | | |
(in millions)
|
| |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Platform A
|
| | | $ | 40.5 | | | | | $ | 22.4 | | |
Platform B
|
| | | | 31.6 | | | | | | 27.3 | | |
Platform C
|
| | | | 15.3 | | | | | | 9.7 | | |
Platform D
|
| | | | 12.3 | | | | | | 8.0 | | |
All Other Revenue
|
| | | | 25.2 | | | | | | 18.9 | | |
Total
|
| | | $ | 124.9 | | | | | $ | 86.3 | | |
($ in millions)
|
| |
Year ended
December 31, |
| |
Change
|
| ||||||||||||||||||
|
2020
|
| |
2019
|
| |
2020 vs. 2019
|
| |||||||||||||||||
Revenues, net
|
| | | $ | 124.9 | | | | | $ | 86.3 | | | | | $ | 38.6 | | | | | | 44.8% | | |
Cost of revenues
|
| | | | 67.3 | | | | | | 78.1 | | | | | | (10.8) | | | | | | (13.8) | | |
Gross profit
|
| | | | 57.6 | | | | | | 8.2 | | | | | | 49.4 | | | | | | 602.4% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 17.5 | | | | | | 12.6 | | | | | | 4.9 | | | | | | 38.9 | | |
Salaries and wages
|
| | | | 6.2 | | | | | | 8.6 | | | | | | (2.4) | | | | | | (27.9) | | |
Research and development
|
| | | | 0.6 | | | | | | 1.1 | | | | | | (0.5) | | | | | | (45.5) | | |
Advertising and marketing
|
| | | | 1.1 | | | | | | 0.7 | | | | | | 0.4 | | | | | | 57.1 | | |
Depreciation and amortization
|
| | | | 0.9 | | | | | | 1.0 | | | | | | (0.1) | | | | | | (10.0) | | |
Loss on disposal of fixed assets
|
| | | | 0.1 | | | |
—
|
| |
—
|
| |
—
|
| |||||||||
Impairment of intangible assets
|
| | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | 27.7 | | | | | | 23.9 | | | | | | 3.8 | | | | | | 15.9 | | |
Income (loss) from operations
|
| | | $ | 30.0 | | | | | $ | (15.7) | | | | | $ | 45.7 | | | | | | 291.1% | | |
(in millions)
|
| |
For the year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Software license royalties
|
| | | $ | 25.5 | | | | | $ | 24.2 | | |
License cost and license right amortization
|
| | | | 31.7 | | | | | | 44.2 | | |
Merchant fee
|
| | | | 4.1 | | | | | | 4.7 | | |
Engine fee
|
| | | | 3.9 | | | | | | 2.4 | | |
Internet, server, and data center
|
| | | | 2.0 | | | | | | 2.5 | | |
Total
|
| | | $ | 67.3 | | | | | $ | 78.1 | | |
| | |
Year ended December 31,
|
| |||||||||
(in millions)
|
| |
2020
|
| |
2019
|
| ||||||
Interest income
|
| | | $ | 1.0 | | | | | $ | 0.5 | | |
Interest expense
|
| | | | (0.6) | | | | | | (1.5) | | |
Interest expense – related parties
|
| |
—
|
| | | | (0.1) | | | |||
Other income
|
| | | | 0.5 | | | |
—
|
| |||
Gain on the sale of membership interest of equity investment
|
| | | | 4.9 | | | |
—
|
| |||
Equity in earnings (loss) of unconsolidated entity
|
| | | | 0.7 | | | | | | (1.1) | | |
Income tax provision (benefit)
|
| | | | 6.8 | | | | | | (2.5) | | |
(in millions)
|
| |
Years ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net cash provided by operating activities
|
| | | $ | 48.5 | | | | | $ | 55.2 | | |
Net cash used in investing activities
|
| | | | (18.1) | | | | | | (32.0) | | |
Net cash used in financing activities
|
| | | | (7.6) | | | | | | (30.0) | | |
Effect of currency translation on cash and cash equivalents
|
| | | | (0.1) | | | | | | (0.1) | | |
Net increase (decrease) in cash and cash equivalents and restricted cash and cash equivalents
|
| | | $ | 22.7 | | | | | $ | (6.9) | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
|
Total
|
| |
Less than
1 year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than
5 years |
| |||||||||||||||||
Operating lease obligations
|
| | | $ | 8.5 | | | | | $ | 1.9 | | | | | $ | 3.5 | | | | | $ | 3.1 | | | | | $ | — | | |
Debt(1) | | | | $ | 9.9 | | | | | $ | 9.5 | | | | | $ | 0.4 | | | | | $ | — | | | | | $ | — | | |
Accrued litigation expense
|
| | | $ | 5.5 | | | | | $ | 4.4 | | | | | $ | 1.1 | | | | | $ | — | | | | | $ | — | | |
Name
|
| |
Age
|
| |
Position
|
|
Hai Shi
|
| |
48
|
| | Chief Executive Officer and Chairman of the Board of Directors | |
Jim S. Tsai
|
| |
62
|
| | Chief Operating Officer and Secretary | |
Heidy Chow
|
| |
43
|
| | Chief Financial Officer | |
Peter Kang
|
| |
40
|
| | Vice President — Business Development | |
Name and Principal Position(1)
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Nonqualified
Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||||||||||||||
Hai Shi
Chief Executive Officer, Founder, Chairman |
| | | | 2020 | | | | | | 353,538 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,613 | | | | | | 375,151 | | |
Heidy K. Chow
Chief Financial Officer |
| | | | 2020 | | | | | | 93,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 588 | | | | | | 94,123 | | |
Peter Kang
VP of Business Development |
| | | | 2020 | | | | | | 210,961 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,613 | | | | | | 232,574 | | |
Simon Shi
Former Chief Financial Officer |
| | | | 2020 | | | | | | 181,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 78,650 | | | | | | 260,507 | | |
Stockholders
|
| |
Shares of Class A Common Stock
Beneficially Owned Prior to Offering |
| |
% of Total
Voting Power Before Offering |
| |
Shares of Class A Common Stock
Beneficially Owned After Offering(1) |
| |
% of Total
Voting Power After Offering |
| ||||||||||||||||||||||||||||||||||||
|
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||
5% Stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | % | | |
| | | | | | | | % | | | | | | | | | % | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | % | | |
Directors and Named Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hai Shi
|
| | | | | | | % | | | | | | | | | % | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | % | | |
Jim S. Tsai
|
| | | | | | | % | | | | | | | | | % | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | % | | |
Heidy Chow
|
| | | | | | | % | | | | | | | | | % | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | % | | |
Total
|
| | | | | | | % | | | | | | | | | % | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | % | | |
Underwriter
|
| |
Number
of Shares |
| |||
BofA Securities, Inc.
|
| | | | | | |
Total
|
| | | | | |
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| | | | | F-2 | | | |
| Consolidated Financial Statements | | | | | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
ASSETS | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 27,587,970 | | | | | $ | 3,669,351 | | |
Restricted cash
|
| | | | — | | | | | | 1,000,000 | | |
Accounts receivable, net of allowances for doubtful accounts of $31,525 and $31,525, respectively
|
| | | | 12,938,797 | | | | | | 11,364,297 | | |
Accounts receivable – related party
|
| | | | 9,718,484 | | | | | | 12,414,395 | | |
Prepaid expenses and other current assets
|
| | | | 11,006,596 | | | | | | 5,185,543 | | |
Total current assets
|
| | | | 61,251,847 | | | | | | 33,633,586 | | |
Restricted cash and cash equivalents
|
| | | | 6,314,737 | | | | | | 6,552,145 | | |
Property, plant and equipment, net
|
| | | | 6,638,943 | | | | | | 7,633,958 | | |
Intangible assets, net – license – related parties
|
| | |
|
34,768,496
|
| | | |
|
47,773,577
|
| |
Intangible assets, net – license
|
| | |
|
850,000
|
| | | |
|
1,450,000
|
| |
Intangible assets, net – other
|
| | |
|
284,187
|
| | | |
|
1,709,845
|
| |
Investments – equity method
|
| | |
|
—
|
| | | |
|
2,897,064
|
| |
Deferred income taxes
|
| | | | 5,031,258 | | | | | | 4,071,768 | | |
Other noncurrent assets
|
| | | | 2,009,576 | | | | | | 216,511 | | |
Operating lease right-of-use assets, net
|
| | | | 6,466,750 | | | | | | 8,509,282 | | |
Total assets(1)
|
| | | $ | 123,615,794 | | | | | $ | 114,447,736 | | |
LIABILITIES, NONCONTROLLING INTERESTS AND EQUITY | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 5,415,503 | | | | | $ | 3,377,387 | | |
Loan payable – related parties
|
| | | | 400,000 | | | | | | 400,000 | | |
Accounts payable to parent
|
| | | | 23,826,520 | | | | | | 23,726,426 | | |
Accrued expenses and other liabilities
|
| | | | 5,690,459 | | | | | | 829,147 | | |
Interest payable – related parties
|
| | | | 520,439 | | | | | | 512,417 | | |
Line of credit
|
| | | | — | | | | | | 4,950,000 | | |
Revolving loan
|
| | | | 2,500,000 | | | | | | 5,500,000 | | |
Current portion of notes payable
|
| | | | 189,808 | | | | | | — | | |
Current portion of deferred revenue
|
| | | | 18,407,746 | | | | | | 14,385,501 | | |
Current portion of long-term debt
|
| | | | 6,808,326 | | | | | | 7,199,997 | | |
Current portion of operating lease liabilities
|
| | | | 1,548,734 | | | | | | 1,702,015 | | |
Total current liabilities
|
| | | | 65,307,535 | | | | | | 62,582,890 | | |
Accrued expenses
|
| | | | 1,337,162 | | | | | | 76,714 | | |
Long-term notes payable, net of current portion
|
| | | | 445,002 | | | | | | — | | |
Deferred revenue, net of current portion
|
| | | | 16,121,589 | | | | | | 12,987,391 | | |
Operating lease liabilities, net of current portion
|
| | | | 6,064,750 | | | | | | 8,073,934 | | |
Total liabilities
|
| | | | 89,276,038 | | | | | | 83,720,929 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value, 1,000,000 shares authorized, 500,000 shares issued and outstanding
|
| | | | 5,000 | | | | | | 5,000 | | |
Additional paid-in capital
|
| | | | 94,159,167 | | | | | | 94,159,167 | | |
Due from shareholder – loan receivable
|
| | | | (60,744,134) | | | | | | (35,636,227) | | |
Due from shareholder – interest receivable
|
| | | | (1,442,197) | | | | | | (506,665) | | |
Accumulated other comprehensive loss
|
| | | | (197,174) | | | | | | (99,837) | | |
Retained earnings (accumulated deficit)
|
| | | | 7,576,835 | | | | | | (23,110,020) | | |
Total Snail Games USA, Inc. equity
|
| | | | 39,357,497 | | | | | | 34,811,418 | | |
Noncontrolling interests
|
| | | | (5,017,741) | | | | | | (4,084,611) | | |
Total equity
|
| | | | 34,339,756 | | | | | | 30,726,807 | | |
Total liabilities, noncontrolling interests and equity
|
| | | $ | 123,615,794 | | | | | $ | 114,447,736 | | |
| | |
Years Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Revenues, net
|
| | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
Cost of revenues
|
| | | | 67,303,679 | | | | | | 78,139,792 | | |
Gross profit
|
| | | | 57,640,828 | | | | | | 8,167,965 | | |
Operating expenses: | | | | | | | | | | | | | |
General and administrative
|
| | | | 17,468,772 | | | | | | 12,602,292 | | |
Salaries and Wages
|
| | | | 6,177,104 | | | | | | 8,566,345 | | |
Research and development
|
| | | | 604,446 | | | | | | 1,083,808 | | |
Advertising and marketing
|
| | | | 1,142,848 | | | | | | 657,301 | | |
Depreciation and amortization
|
| | | | 904,647 | | | | | | 973,043 | | |
Loss on disposal of fixed assets
|
| | | | 121,638 | | | | | | — | | |
Impairment of intangible assets
|
| | | | 1,269,000 | | | | | | — | | |
Total operating expenses
|
| | | | 27,688,455 | | | | | | 23,882,789 | | |
Income (loss) from operations
|
| | | | 29,952,373 | | | | | | (15,714,824) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 1,006,820 | | | | | | 548,754 | | |
Interest expense
|
| | | | (559,154) | | | | | | (1,471,134) | | |
Interest expense – related parties
|
| | | | (8,021) | | | | | | (56,323) | | |
Other income
|
| | | | 540,884 | | | | | | 43,055 | | |
Gain on sale of membership interest of equity investment
|
| | | | 4,903,502 | | | | | | — | | |
Foreign currency transaction gain
|
| | | | 24,634 | | | | | | — | | |
Equity in earnings (loss) of unconsolidated entity
|
| | | | 699,434 | | | | | | (1,064,315) | | |
Total other income (expense), net
|
| | | | 6,608,099 | | | | | | (1,999,963) | | |
Income (loss) before provision for income taxes
|
| | | | 36,560,472 | | | | | | (17,714,787) | | |
Income tax provision (benefit)
|
| | | | 6,806,747 | | | | | | (2,497,759) | | |
Net income (loss)
|
| | | | 29,753,725 | | | | | | (15,217,028) | | |
Net loss attributable to non-controlling interests
|
| | | | (933,130) | | | | | | (1,272,097) | | |
Net income (loss) attributable to Snail Games USA, Inc.
|
| | | | 30,686,855 | | | | | | (13,944,931) | | |
Comprehensive income statement: | | | | | | | | | | | | | |
Other comprehensive loss
|
| | | | (97,337) | | | | | | (70,711) | | |
Total other comprehensive income (loss)
|
| | | $ | 30,589,518 | | | | | $ | (14,015,642) | | |
| | |
Common Stock
|
| |
Additional Paid-
In-Capital |
| |
Due from
Shareholder Loan and Interest Receivable |
| |
Accumulated
Other Comprehensive Loss |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Snail Games
USA, Inc. Equity |
| |
Non
controlling Interest |
| |
Total Equity
|
| ||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2019
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (9,090,625) | | | | | $ | (29,126) | | | | | $ | (9,165,089) | | | | | $ | 75,879,327 | | | | | $ | (2,812,514) | | | | | $ | 73,066,813 | | |
Loan to shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (27,052,267) | | | | | | — | | | | | | — | | | | | | (27,052,267) | | | | | | — | | | | | | (27,052,267) | | |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (70,711) | | | | | | — | | | | | | (70,711) | | | | | | — | | | | | | (70,711) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,944,931) | | | | | | (13,944,931) | | | | | | (1,272,097) | | | | | | (15,217,028) | | |
Balance at December 31, 2019
|
| | | | 500,000 | | | | | | 5,000 | | | | | | 94,159,167 | | | | | | (36,142,892) | | | | | | (99,837) | | | | | | (23,110,020) | | | | | | 34,811,418 | | | | | | (4,084,611) | | | | | | 30,726,807 | | |
Loan to shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (26,043,439) | | | | | | — | | | | | | — | | | | | | (26,043,439) | | | | | | — | | | | | | (26,043,439) | | |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (97,337) | | | | | | — | | | | | | (97,337) | | | | | | — | | | | | | (97,337) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,686,855 | | | | | | 30,686,855 | | | | | | (933,130) | | | | | | 29,753,725 | | |
Balance at December 31, 2020
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (62,186,331) | | | | | $ | (197,174) | | | | | $ | 7,576,835 | | | | | $ | 39,357,497 | | | | | $ | (5,017,741) | | | | | $ | 34,339,756 | | |
| | |
Years Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 29,753,725 | | | | | $ | (15,217,028) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | | |
Amortization – intangible assets – license
|
| | | | 600,000 | | | | | | 600,000 | | |
Amortization – intangible assets – license, related parties
|
| | | | 13,005,081 | | | | | | 43,042,303 | | |
Amortization – intangible assets – other
|
| | | | 159,158 | | | | | | 581,280 | | |
Depreciation and amortization – property and equipment
|
| | | | 904,647 | | | | | | 973,043 | | |
Gain on paycheck protection program loan forgiveness
|
| | | | (144,000) | | | | | | — | | |
Loss on disposal of fixed assets
|
| | | | 121,638 | | | | | | — | | |
Loss on disposal of impaired intangible asset
|
| | | | 1,269,000 | | | | | | — | | |
Equity in (earnings) loss of unconsolidated entity
|
| | | | (699,434) | | | | | | 1,064,315 | | |
Gain on sale of membership interest
|
| | | | (4,903,502) | | | | | | — | | |
Interest income from shareholder loan
|
| | | | (935,532) | | | | | | (453,469) | | |
Deferred taxes
|
| | | | (957,525) | | | | | | (2,508,621) | | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,574,498) | | | | | | 17,574,608 | | |
Accounts receivable – related party
|
| | | | 2,695,911 | | | | | | (9,608,632) | | |
Prepaid expenses
|
| | | | (5,809,764) | | | | | | 1,264,609 | | |
Other noncurrent assets
|
| | | | (292,814) | | | | | | (12,041) | | |
Accounts payable
|
| | | | 2,036,311 | | | | | | (2,844,333) | | |
Accrued expenses
|
| | | | 6,120,688 | | | | | | 447,390 | | |
Interest payable – related parties
|
| | | | 8,022 | | | | | | (85,154) | | |
Accounts payable to parent – related party
|
| | | | 100,094 | | | | | | 898,446 | | |
Lease liabilities
|
| | | | (119,933) | | | | | | (45,176) | | |
Deferred revenue
|
| | | | 7,156,443 | | | | | | 19,539,149 | | |
Net cash provided by operating activities
|
| | | | 48,493,716 | | | | | | 55,210,689 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Loan provided to related party
|
| | | | (25,107,907) | | | | | | (26,598,798) | | |
Proceeds from sale of membership interest
|
| | | | 7,000,000 | | | | | | — | | |
Acquisition of intangible assets – other
|
| | | | (2,500) | | | | | | (120,531) | | |
Acquisition of license rights – related party
|
| | | | — | | | | | | (5,000,000) | | |
Purchases of property and equipment
|
| | | | (30,322) | | | | | | (265,562) | | |
Net cash used in investing activities
|
| | | | (18,140,729) | | | | | | (31,984,891) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Repayments on long-term debt
|
| | | | (5,391,671) | | | | | | (24,850,003) | | |
Repayments on line of credit
|
| | | | (4,950,000) | | | | | | — | | |
Borrowings on long-term debt
|
| | | | 5,000,000 | | | | | | 550,000 | | |
Repayments on loan payable to related party
|
| | | | — | | | | | | (7,000,000) | | |
Borrowings from related parties
|
| | | | — | | | | | | 1,300,000 | | |
Borrowings from paycheck protection program and economic injury disaster loan
|
| | | | 778,810 | | | | | | — | | |
Repayments on revolving loan
|
| | | | (3,000,000) | | | | | | — | | |
Net cash used in financing activities
|
| | | | (7,562,861) | | | | | | (30,000,003) | | |
Effect of currency translation on cash and cash equivalents
|
| | | | (108,915) | | | | | | (84,895) | | |
Net increase (decrease) in cash and cash equivalents, and restricted cash and cash equivalents
|
| | | | 22,681,211 | | | | | | (6,859,100) | | |
Cash and cash equivalents, and restricted cash and cash equivalents – beginning of year
|
| | | | 11,221,496 | | | | | | 18,080,596 | | |
Cash and cash equivalents, and restricted cash and cash equivalents – end of year
|
| | | $ | 33,902,707 | | | | | $ | 11,221,496 | | |
Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
Cash paid during the year for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 534,351 | | | | | $ | 1,562,950 | | |
Income taxes
|
| | | $ | 9,400,000 | | | | | $ | 1,624,453 | | |
Non-cash transactions during the year for: | | | | | | | | | | | | | |
Notes receivable on sale of membership interest
|
| | | $ | 1,500,000 | | | | | $ | — | | |
Subsidiary Name
|
| |
Equity % Owned
|
| |||
Snail Innovation Institute
|
| | | | 70% | | |
Frostkeep Studios, Inc.
|
| | | | 100% | | |
Eminence Corp
|
| | | | 100% | | |
Wandering Wizard, LLC
|
| | | | 100% | | |
Donkey Crew Limited Liability Company
|
| | | | 99% | | |
Project AWK Productions, LLC
|
| | | | 100% | | |
BTBX.io, LLC
|
| | | | 70% | | |
Elephant Snail, LLC
|
| | | | 51% | | |
| | |
2020
|
| |
2019
|
| ||||||
Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 144,451 | | | | | $ | 398,440 | | |
Prepaid expense
|
| | | | 1,100 | | | | | | 26,733 | | |
Other noncurrent assets
|
| | | | 274,163 | | | | | | — | | |
Total assets
|
| | | $ | 419,714 | | | | | $ | 425,173 | | |
Liabilities | | | | | | | | | | | | | |
Intercompany loan from Snail Games
|
| | | $ | 500,000 | | | | | $ | 500,000 | | |
Total liabilities
|
| | | $ | 500,000 | | | | | $ | 500,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
Software license royalties
|
| | | $ | 25,456,716 | | | | | $ | 24,229,567 | | |
License and license right amortization
|
| | | | 31,746,977 | | | | | | 44,207,198 | | |
Game localization
|
| | | | 2,520 | | | | | | — | | |
Merchant fee
|
| | | | 4,147,490 | | | | | | 4,743,550 | | |
Engine fee
|
| | | | 3,905,013 | | | | | | 2,430,495 | | |
Internet, server, and data center
|
| | | | 2,044,963 | | | | | | 2,528,982 | | |
Total
|
| | | $ | 67,303,679 | | | | | $ | 78,139,792 | | |
Subsidiary Name
|
| |
Equity %
Owned |
| |
Non-
Controlling % |
| ||||||
Elephant Snail LLC
|
| | | | 51% | | | | | | 49% | | |
Snail Innovative Institute
|
| | | | 70% | | | | | | 30% | | |
BTBX.IO, LLC
|
| | | | 70% | | | | | | 30% | | |
| Buildings | | | 39 years | |
| Building improvements | | | 7 years | |
| Leasehold improvements | | | Lesser of the lease term or the estimated useful lives of the improvements, generally 5 to 15 years | |
| Computer equipment and software | | | 3 to 5 years | |
| Furniture and fixtures | | | 3 years | |
| Auto and trucks | | | 5 years | |
| | |
December 31,
2018 |
| |
Adjustments
|
| |
January 1,
2019 |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Right-of-use assets
|
| | | $ | — | | | | | $ | 9,002,675 | | | | | $ | 9,002,675 | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | $ | — | | | | | $ | 10,165,564 | | | | | $ | 10,165,564 | | |
Deferred rent
|
| | | $ | 1,311,843 | | | | | $ | (1,311,843) | | | | | $ | — | | |
| | |
2020
|
| |
2019
|
| ||||||
United States
|
| | | $ | 109,123,834 | | | | | $ | 76,574,328 | | |
International
|
| | | | 15,820,673 | | | | | | 9,733,429 | | |
Total revenue from contract with customers
|
| | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
| | |
2020
|
| |
2019
|
| ||||||
Net revenue recognized: | | | | | | | | | | | | | |
Console
|
| | | $ | 60,927,126 | | | | | $ | 46,427,038 | | |
PC and other
|
| | | | 64,017,381 | | | | | | 39,880,719 | | |
Total revenue from contract with customers
|
| | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
| | |
2020
|
| |
2019
|
| ||||||
Digital
|
| | | $ | 107,335,314 | | | | | $ | 69,085,165 | | |
Mobile
|
| | | | 14,310,046 | | | | | | 14,230,439 | | |
Retail and other
|
| | | | 3,299,147 | | | | | | 2,992,153 | | |
Total revenue from contract with customers
|
| | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
| | |
2020
|
| |
2019
|
| ||||||
Cash and cash equivalents
|
| | | $ | 27,587,970 | | | | | $ | 3,669,351 | | |
Restricted cash and cash equivalents
|
| | | | 6,314,737 | | | | | | 7,552,145 | | |
Cash and cash equivalents, and restricted cash and cash equivalents
|
| | | $ | 33,902,707 | | | | | $ | 11,221,496 | | |
| | |
2020
|
| |
2019
|
| ||||||
Prepaid income taxes
|
| | | $ | 6,456,886 | | | | | $ | 4,843,927 | | |
Prepaid development costs
|
| | | | 4,152,629 | | | | | | 99,454 | | |
Other current assets
|
| | | | 397,081 | | | | | | 242,162 | | |
Total prepaid expenses and other current assets
|
| | | $ | 11,006,596 | | | | | $ | 5,185,543 | | |
| | |
2020
|
| |
2019
|
| ||||||
Building
|
| | | $ | 1,874,049 | | | | | $ | 1,874,049 | | |
Land
|
| | | | 2,700,000 | | | | | | 2,700,000 | | |
Building improvements
|
| | | | 1,010,217 | | | | | | 1,010,218 | | |
Leasehold improvements
|
| | | | 1,946,958 | | | | | | 2,062,470 | | |
Autos and trucks
|
| | | | 267,093 | | | | | | 267,093 | | |
Computer equipment and software
|
| | | | 1,871,733 | | | | | | 1,905,167 | | |
Furniture and fixtures
|
| | | | 411,801 | | | | | | 427,520 | | |
| | | | | 10,081,851 | | | | | | 10,246,517 | | |
Accumulated depreciation
|
| | | | (3,442,908) | | | | | | (2,612,559) | | |
Property, plant and equipment, net
|
| | | $ | 6,638,943 | | | | | $ | 7,633,958 | | |
|
Investments – equity method beginning balance
|
| | | $ | 3,961,379 | | |
|
Equity in loss of unconsolidated entity
|
| | | | (1,064,315) | | |
|
December 31, 2019
|
| | | | 2,897,064 | | |
|
Equity in earnings of unconsolidated entity
|
| | | | 699,434 | | |
|
Investment balance before sale of membership interest
|
| | | | 3,596,498 | | |
|
Sale of membership interest
|
| | | | 8,500,000 | | |
|
Gain on sale of membership interest
|
| | | $ | 4,903,502 | | |
| | |
December 31, 2020
|
| ||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Impairment Loss
|
| |
Net Book Value
|
| |
Weighted
Average Useful Life |
| ||||||||||||
License rights from related parties
|
| | | $ | 147,990,000 | | | | | $ | (113,221,504) | | | | | $ | — | | | | | $ | 34,768,496 | | | |
3 – 5 years
|
|
License rights
|
| | | $ | 3,000,000 | | | | | $ | (2,150,000) | | | | | $ | — | | | | | $ | 850,000 | | | |
5 years
|
|
Intangible assets – other: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Analytics technology
|
| | | $ | 2,820,000 | | | | | $ | (1,551,000) | | | | | $ | (1,269,000) | | | | | $ | — | | | |
5 years
|
|
Software
|
| | | | 51,784 | | | | | | (44,764) | | | | | | — | | | | | | 7,020 | | | |
3 years
|
|
Trademark
|
| | | | 10,745 | | | | | | (4,464) | | | | | | — | | | | | | 6,281 | | | |
15 years
|
|
In-progress patent
|
| | | | 270,886 | | | | | | — | | | | | | — | | | | | | 270,886 | | | | | |
Total
|
| | | $ | 3,153,415 | | | | | $ | (1,600,228) | | | | | $ | (1,269,000) | | | | | $ | 284,187 | | | | | |
| | |
December 31, 2019
|
| ||||||||||||||||||
|
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Book Value
|
| |
Weighted
Average Useful Life |
| |||||||||||
License rights from related parties
|
| | | $ | 147,990,000 | | | | | $ | (100,216,423) | | | | | $ | 47,773,577 | | | |
3 – 5 years
|
|
License rights
|
| | | $ | 3,000,000 | | | | | $ | (1,550,000) | | | | | $ | 1,450,000 | | | |
5 years
|
|
Intangible assets – other: | | | | | | | | | | | | | | | | | | | | | | |
Analytics technology
|
| | | $ | 2,820,000 | | | | | $ | (1,410,000) | | | | | $ | 1,410,000 | | | |
5 years
|
|
Software
|
| | | | 51,784 | | | | | | (27,502) | | | | | | 24,282 | | | |
3 years
|
|
Trademark
|
| | | | 10,745 | | | | | | (3,568) | | | | | | 7,177 | | | |
15 years
|
|
In-progress patent
|
| | | | 268,386 | | | | | | — | | | | | | 268,386 | | | | | |
Total
|
| | | $ | 3,150,915 | | | | | $ | (1,441,070) | | | | | $ | 1,709,845 | | | | | |
|
Years ending December 31,
|
| |
Amount
|
| |||
|
2021
|
| | | $ | 13,420,454 | | |
|
2022
|
| | | | 13,015,186 | | |
|
2023
|
| | | | 9,192,535 | | |
|
2024
|
| | | | 804 | | |
|
2025
|
| | | | 804 | | |
|
Thereafter
|
| | | | 272,900 | | |
| | | | | $ | 35,902,683 | | |
| | |
2020
|
| |
2019
|
| ||||||
2018 Promissory Notes – Promissory notes with annual interest rate at prime plus 0.125% with interest payable monthly and commencing in April 2019; monthly principal payments in the amount of approximately $317,000 until maturity date and any outstanding balance due upon maturity (September 2021, as
amended) |
| | | $ | 2,849,993 | | | | | $ | 6,649,997 | | |
2020 Promissory Notes – On February 11, 2020, the Company entered into agreement with the relevant financial institution. The interest is calculated based upon the higher of 5% or 0.25% in excess of the wall street journal prime rate. Interest shall be due and payable monthly. The promissory note matures on February 11, 2024
|
| | | | 3,958,333 | | | | | | — | | |
2019 Bridge Loan – In December 2019, the Company’s financial institution
issued a bridge loan in the amount of $550,000. The bridge loan was repaid in 2020 |
| | | | — | | | | | | 550,000 | | |
Current portion of long-term debt
|
| | | $ | 6,808,326 | | | | | $ | 7,199,997 | | |
Years ending December 31,
|
| |
Amount
|
| |||
2021
|
| | | $ | 6,808,326 | | |
| | | | $ | 6,808,326 | | |
| | |
For the years ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Operating lease | | | | | | | | | | | | | |
Operating lease costs
|
| | | $ | 1,519,725 | | | | | $ | 1,900,089 | | |
Short term lease costs
|
| | | | 87,724 | | | | | | 120,650 | | |
Total operating lease costs
|
| | | $ | 1,607,449 | | | | | $ | 2,020,739 | | |
| | |
For the years ended December 31,
|
| |||
|
2020
|
| |
2019
|
| ||
Operating lease | | | | | | | |
Cash paid for amounts included in the measurement of lease liabilities
|
| |
$1,855,538
|
| |
$1,945,266
|
|
Weighted average remaining lease term
|
| |
5.3 years
|
| |
4.4 years
|
|
Weighted average discount rate
|
| |
4.77%
|
| |
4.81%
|
|
| | |
Future lease
payments |
| |
Imputed
Interest |
| |
Lease
Liabilities |
| |||||||||
|
Amount
|
| |||||||||||||||||
Years ending December 31, | | | | | | | | | | | | | | | | | | | |
2021
|
| | | $ | 1,879,355 | | | | | $ | 330,621 | | | | | $ | 1,548,734 | | |
2022
|
| | | | 1,943,034 | | | | | | 254,069 | | | | | | 1,688,965 | | |
2023
|
| | | | 1,623,042 | | | | | | 177,785 | | | | | | 1,445,257 | | |
2024
|
| | | | 1,610,844 | | | | | | 105,810 | | | | | | 1,505,034 | | |
2025
|
| | | | 1,453,784 | | | | | | 28,290 | | | | | | 1,425,494 | | |
Total future lease payments
|
| | | $ | 8,510,059 | | | | | $ | 896,575 | | | | | $ | 7,613,484 | | |
| | |
2020
|
| |
2019
|
| ||||||
United States
|
| | | $ | 36,106,434 | | | | | $ | (17,832,127) | | |
Foreign
|
| | | | 454,038 | | | | | | 117,340 | | |
| | | | $ | 36,560,472 | | | | | $ | (17,714,787) | | |
| | |
2020
|
| |
2019
|
| ||||||
Current: | | | | | | | | | | | | | |
U.S. federal
|
| | | $ | 7,377,846 | | | | | $ | 6,062 | | |
U.S. State
|
| | | | 264,388 | | | | | | 4,800 | | |
Foreign
|
| | | | 122,038 | | | | | | — | | |
Total current income taxes
|
| | | | 7,764,272 | | | | | | 10,862 | | |
Deferred: | | | | | | | | | | | | | |
U.S. federal
|
| | | | (938,907) | | | | | | (2,402,952) | | |
U.S. State
|
| | | | (14,850) | | | | | | (105,669) | | |
Foreign
|
| | | | (3,768) | | | | | | — | | |
Total deferred income taxes
|
| | | | (957,525) | | | | | | (2,508,621) | | |
Income tax provision (benefit)
|
| | | $ | 6,806,747 | | | | | $ | (2,497,759) | | |
| | |
2020
|
| |
2019
|
| ||||||
Federal statutory income tax rate
|
| | | | 21.00% | | | | | | 21.00% | | |
Valuation allowance
|
| | | | 0.59% | | | | | | -6.91% | | |
NOL carryback refund
|
| | | | -4.78% | | | | | | 0.00% | | |
Other
|
| | | | 1.81% | | | | | | 0.01% | | |
Tax provision
|
| | | | 18.62% | | | | | | 14.10% | | |
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets (noncurrent): | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 4,740,321 | | | | | $ | 6,932,986 | | |
Deferred revenue
|
| | | | 3,287,009 | | | | | | 1,138,646 | | |
Research and development credit
|
| | | | 189,431 | | | | | | 651,856 | | |
Book lease liability (ASC 842)
|
| | | | 1,807,018 | | | | | | 2,191,459 | | |
Fixed assets and intangibles
|
| | | | 161,201 | | | | | | — | | |
Other
|
| | | | 1,772,518 | | | | | | 254,359 | | |
Total deferred tax assets
|
| | | | 11,957,498 | | | | | | 11,169,306 | | |
Deferred tax liabilities (noncurrent): | | | | | | | | | | | | | |
Fixed assets and intangibles
|
| | | | — | | | | | | (269,828) | | |
Book ROU assets (ASC 842)
|
| | | | (1,543,686) | | | | | | (1,899,115) | | |
Total deferred tax liabilities
|
| | | | (1,543,686) | | | | | | (2,168,943) | | |
Long-term deferred tax asset
|
| | | | 10,413,812 | | | | | | 9,000,363 | | |
Valuation allowance
|
| | | | (5,382,554) | | | | | | (4,928,595) | | |
Net deferred tax asset
|
| | | $ | 5,031,258 | | | | | $ | 4,071,768 | | |
| | |
2020
|
| |
2019
|
| ||||||
Unrecognized tax benefits at beginning of year
|
| | | $ | 383,928 | | | | | $ | 99,924 | | |
Gross Increases – current year positions
|
| | | | 657,386 | | | | | | 224,832 | | |
Gross Increases – prior year positions
|
| | | | 13,439 | | | | | | 85,761 | | |
Gross Decreases – prior year positions
|
| | | | — | | | | | | (6,723) | | |
Gross Decreases – settlements
|
| | | | (672) | | | | | | (19,867) | | |
Unrecognized tax benefits at end of year
|
| | | $ | 1,054,081 | | | | | $ | 383,927 | | |
| | |
Amount
to be Paid |
| |||
Securities and Exchange Commission registration fee
|
| | | $ | * | | |
FINRA filing fee
|
| | | | * | | |
Initial Nasdaq listing fee
|
| | | | * | | |
Accountants’ fees and expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Blue Sky fees and expenses
|
| | | | * | | |
Transfer Agent’s fees and expenses
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Miscellaneous
|
| | | | * | | |
Total expenses
|
| | | $ | * | | |
|
1.1*
|
| | Form of Underwriting Agreement | |
|
3.1*
|
| | Certificate of Incorporation, as amended to date and as currently in effect | |
|
3.2*
|
| | Form of Certificate of Incorporation, to be effective upon the completion of this offering | |
|
3.4*
|
| | Form of Bylaws, to be effective upon the completion of this offering | |
|
4.1*
|
| | Form of Certificate of Class A Common Stock | |
|
5.1*
|
| | Opinion of Davis Polk & Wardwell LLP | |
|
10.1*
|
| | Form of Indemnification Agreement between Snail, Inc. and its directors and officers | |
|
21.1*
|
| | List of subsidiaries | |
|
23.1*
|
| | Consent of BDO USA, LLP | |
|
23.2*
|
| | Consent of Davis Polk & Wardwell LLP (included in Exhibit 5.1) | |
|
24.1*
|
| | Powers of attorney (included on signature page to the registration statement) | |
Signature
|
| |
Title
|
| |
Date
|
|
Hai Shi
|
| | Chief Executive Officer (principal executive officer) and Chairperson of the Board of Directors | | |
, 2021
|
|
Heidy Chow
|
| | Chief Financial Officer (principal financial and accounting officer) | | |
, 2021
|
|
Jim Tsai
|
| | Chief Operating Officer | | |
, 2021
|
|