|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7372
(Primary Standard Industrial
Classification Code Number) |
| |
88-4146991
(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 |
| |
Jason T. Simon, Esq.
Yangyang Jia, Esq. Greenberg Traurig, LLP 1750 Tysons Boulevard, Suite 1000 McLean, VA 22102 Tel: +1 (703) 749-1386 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☐ | |
| | | | Emerging growth company ☒ | |
| | |
Page
|
| |||
| | | | iv | | | |
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| |
| | |
Years ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Consolidated Statements of Operations Data and Comprehensive Income (Loss):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues, net
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | $ | 43.5 | | | | | $ | 58.8 | | |
Cost of revenues
|
| | | | 63.7 | | | | | | 67.3 | | | | | | 78.1 | | | | | | 26.3 | | | | | | 32.9 | | |
Gross profit
|
| | | | 43.0 | | | | | | 57.6 | | | | | | 8.2 | | | | | | 17.2 | | | | | | 25.9 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 16.4 | | | | | | 22.9 | | | | | | 20.3 | | | | | | 10.7 | | | | | | 9.1 | | |
Research and development
|
| | | | 0.8 | | | | | | 1.4 | | | | | | 2.0 | | | | | | 0.4 | | | | | | 0.4 | | |
Advertising and marketing
|
| | | | 0.3 | | | | | | 1.1 | | | | | | 0.7 | | | | | | 0.4 | | | | | | 0.1 | | |
Depreciation and amortization
|
| | | | 0.8 | | | | | | 0.9 | | | | | | 1.0 | | | | | | 0.3 | | | | | | 0.4 | | |
Loss on disposal of fixed assets
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | |
Impairment of intangible assets
|
| | | | 16.3 | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | 34.7 | | | | | | 27.7 | | | | | | 23.8 | | | | | | 11.8 | | | | | | 10.0 | | |
Income (loss) from operations
|
| | | | 8.3 | | | | | | 30.0 | | | | | | (15.7) | | | | | | 5.4 | | | | | | 15.9 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | |
Interest income – related parties
|
| | | | 1.6 | | | | | | 0.9 | | | | | | 0.5 | | | | | | 0.6 | | | | | | 0.7 | | |
Interest expense
|
| | | | (0.4) | | | | | | (0.6) | | | | | | (1.5) | | | | | | (0.3) | | | | | | (0.2) | | |
Interest expense – related parties
|
| | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | |
Other income
|
| | | | 0.5 | | | | | | 0.5 | | | | | | — | | | | | | 0.3 | | | | | | 0.5 | | |
Gain on sale of membership interest of equity investment
|
| | | | — | | | | | | 4.9 | | | | | | — | | | | | | — | | | | | | — | | |
Foreign currency transaction loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity in earnings (loss) of unconsolidated entity
|
| | | | (0.4) | | | | | | 0.7 | | | | | | (1.1) | | | | | | — | | | | | | (0.3) | | |
Total other income (expense), net
|
| | | | 1.4 | | | | | | 6.6 | | | | | | (2.0) | | | | | | 0.6 | | | | | | 0.7 | | |
Income (loss) before provision for income taxes
|
| | | | 9.7 | | | | | | 36.6 | | | | | | (17.7) | | | | | | 6.0 | | | | | | 16.6 | | |
Income tax provision (benefit)
|
| | | | 1.8 | | | | | | 6.8 | | | | | | (2.5) | | | | | | 1.2 | | | | | | 3.3 | | |
Net income (loss)
|
| | | | 7.9 | | | | | | 29.8 | | | | | | (15.2) | | | | | | 4.8 | | | | | | 13.3 | | |
Net gain (loss) attributable to non-controlling interests
|
| | | | (0.6) | | | | | | (0.9) | | | | | | (1.3) | | | | | | — | | | | | | (0.3) | | |
Net income (loss) attributable to Snail Games USA Inc.
|
| | | | 8.5 | | | | | | 30.7 | | | | | | (13.9) | | | | | | 4.8 | | | | | | 13.6 | | |
Comprehensive income statement: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other comprehensive loss
|
| | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | 0.1 | | |
Total other comprehensive income (loss)
|
| | | $ | 8.4 | | | | | $ | 30.6 | | | | | $ | (14.0) | | | | | $ | 4.7 | | | | | $ | 13.7 | | |
| | |
As of June 30, 2022
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in millions)
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 14.7 | | | | | $ | 39.5 | | |
Total current assets
|
| | | | 44.7 | | | | | | 69.5 | | |
Restricted cash and cash equivalents
|
| | | | 6.4 | | | | | | 6.4 | | |
Intangible assets, net – license – related parties
|
| | | | 5.1 | | | | | | 5.1 | | |
Total liabilities
|
| | | | 74.9 | | | | | | 74.9 | | |
Total equity
|
| | | $ | 6.0 | | | | | $ | 30.8 | | |
| | |
Years ended
December 31, |
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Key Performance Metrics and Non-GAAP Measures: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Units Sold
|
| | | | 7.0 | | | | | | 8.3 | | | | | | 4.1 | | | | | | 3.1 | | | | | | 4.1 | | |
Adjusted EBITDA
|
| | | $ | 25.5 | | | | | $ | 39.2 | | | | | $ | (15.1) | | | | | $ | 6.1 | | | | | $ | 16.4 | | |
Bookings
|
| | | $ | 92.5 | | | | | $ | 132.1 | | | | | $ | 105.8 | | | | | $ | 40.5 | | | | | $ | 53.6 | | |
| | |
As of June 30, 2022
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in thousands except share data and per share data)
|
| |||||||||
Cash and cash equivalents:
|
| | | $ | 14,697 | | | | | $ | 39,450 | | |
Total liabilities
|
| | | | 74,898 | | | | | | 74,898 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value per share; no shares authorized or issued and outstanding, actual; 100,000,000 shares authorized, no shares issued and outstanding, as adjusted
|
| | | | — | | | | | | — | | |
Common stock of Snail Games USA, $0.01 par value per
share; 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, $0.0001 par value per share; no shares
authorized or issued and outstanding, actual; 500,000,000 shares authorized, 13,037,540 shares issued and outstanding, as adjusted |
| | | | — | | | | | | 1 | | |
Class B common stock, $0.0001 par value per share; no shares
authorized or issued and outstanding, actual; 100,000,000 shares authorized, 36,962,460 shares issued and outstanding, as adjusted |
| | | | — | | | | | | 4 | | |
Additional paid-in capital
|
| | | | 12,881 | | | | | | 37,634 | | |
Accumulated other comprehensive loss
|
| | | | (349) | | | | | | (349) | | |
Retained earnings (accumulated deficit)
|
| | | | (1,054) | | | | | | (1,054) | | |
Total Snail Games USA Inc. equity
|
| | | | 11,483 | | | | | | 36,236 | | |
Noncontrolling interest
|
| | | | (5,474) | | | | | | (5,474) | | |
Total equity
|
| | | | 6,009 | | | | | | 30,762 | | |
Total capitalization
|
| | | $ | 80,907 | | | | | $ | 105,660 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 6.00 | | |
|
Net tangible book value per share as of June 30, 2022 (after giving effect to the
Transactions) |
| | | $ | 0.01 | | | | | | | | |
|
Increase in net tangible book value per share attributable to new investors in this offering
|
| | | $ | 0.49 | | | | | | | | |
|
Pro forma net tangible book value per share after this offering
|
| | | | | | | | | | 0.50 | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 5.50 | | |
| | | | | | | | | | | | | | |
Total Consideration
|
| |||||||||||||||
| | |
Shares Purchased
|
| |
Amount
|
| |
Percent
|
| |
Weighted
Average Price per Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| ||||||||||||||||||||||||
Existing stockholders
|
| | | | 45,000,000 | | | | | | 90% | | | | | $ | 12,881,000 | | | | | | 30% | | | | | $ | 0.29 | | |
New investors
|
| | | | 5,000,000 | | | | | | 10% | | | | | | 30,000,000 | | | | | | 70% | | | | | $ | 6.00 | | |
Total
|
| | | | 50,000,000 | | | | | | 100% | | | | | $ | 42,881,000 | | | | | | 100% | | | | | | | | |
| | |
Years ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Total net revenue
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | $ | 43.5 | | | | | $ | 58.8 | | |
Change in deferred net revenue
|
| | | | (14.2) | | | | | | 7.2 | | | | | | 19.5 | | | | | | (3.0) | | | | | | (5.2) | | |
Bookings
|
| | | $ | 92.5 | | | | | $ | 132.1 | | | | | $ | 105.8 | | | | | $ | 40.5 | | | | | $ | 53.6 | | |
| | |
Years ended
December 31, |
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Net income (loss)
|
| | | $ | 7.9 | | | | | $ | 29.8 | | | | | $ | (15.2) | | | | | $ | 4.8 | | | | | $ | 13.3 | | |
Interest income and interest income – related parties
|
| | | | (1.7) | | | | | | (1.0) | | | | | | (0.5) | | | | | | (0.6) | | | | | | (0.8) | | |
Interest expense and interest expense – related parties
|
| | | | 0.4 | | | | | | 0.6 | | | | | | 1.5 | | | | | | 0.3 | | | | | | 0.2 | | |
Income tax provision (benefit)
|
| | | | 1.8 | | | | | | 6.8 | | | | | | (2.5) | | | | | | 1.2 | | | | | | 3.3 | | |
Depreciation and amortization expense
|
| | | | 0.8 | | | | | | 0.9 | | | | | | 1.0 | | | | | | 0.3 | | | | | | 0.4 | | |
Amortization – intangible assets (other)
|
| | | | — | | | | | | 0.2 | | | | | | 0.6 | | | | | | 0.1 | | | | | | — | | |
EBITDA
|
| | | | 9.2 | | | | | | 37.3 | | | | | | (15.1) | | | | | | 6.1 | | | | | | 16.4 | | |
Impairment of intangible assets(1)
|
| | | | 16.3 | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | |
Litigation settlement expense(2)
|
| | | | — | | | | | | 5.5 | | | | | | — | | | | | | — | | | | | | — | | |
Gain on the sale of membership interest of equity
investment(3) |
| | | | — | | | | | | (4.9) | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 25.5 | | | | | $ | 39.2 | | | | | $ | (15.1) | | | | | $ | 6.1 | | | | | $ | 16.4 | | |
| | |
Years ended December 31,
|
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Valve Corporation (Steam)
|
| | | $ | 35.3 | | | | | $ | 40.5 | | | | | $ | 22.4 | | | | | $ | 12.7 | | | | | $ | 21.0 | | |
Microsoft Corporation
|
| | | | 22.7 | | | | | | 31.6 | | | | | | 27.3 | | | | | | 13.6 | | | | | | 12.6 | | |
Sony Interactive Entertainment LLC
|
| | | | 11.5 | | | | | | 15.3 | | | | | | 9.7 | | | | | | 6.6 | | | | | | 7.5 | | |
Sony Interactive Entertainment Europe
|
| | | | 9.6 | | | | | | 12.3 | | | | | | 8.0 | | | | | | 2.4 | | | | | | 6.3 | | |
All Other Revenue
|
| | | | 27.6 | | | | | | 25.2 | | | | | | 18.9 | | | | | | 8.2 | | | | | | 11.4 | | |
Total
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | $ | 43.5 | | | | | $ | 58.8 | | |
| | |
Years Ended December 31,
|
| |
% of Changes
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2021 vs. 2020
|
| |
2020 vs. 2019
|
| |||||||||||||||
| | |
($ in millions)
|
| |
(in %)
|
| ||||||||||||||||||||||||
Revenues, net
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | | (14.6) | | | | | | 44.7 | | |
Cost of revenues
|
| | | | 63.7 | | | | | | 67.3 | | | | | | 78.1 | | | | | | (5.3) | | | | | | (13.8) | | |
Gross profit
|
| | | | 43.0 | | | | | | 57.6 | | | | | | 8.2 | | | | | | (25.3) | | | | | | 602.4 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 16.4 | | | | | | 22.9 | | | | | | 20.3 | | | | | | (28.4) | | | | | | 12.8 | | |
Research and development
|
| | | | 0.8 | | | | | | 1.4 | | | | | | 2.0 | | | | | | (42.9) | | | | | | (30.0) | | |
Advertising and marketing
|
| | | | 0.3 | | | | | | 1.1 | | | | | | 0.7 | | | | | | (72.7) | | | | | | 57.1 | | |
| | |
Years Ended December 31,
|
| |
% of Changes
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2021 vs. 2020
|
| |
2020 vs. 2019
|
| |||||||||||||||
| | |
($ in millions)
|
| |
(in %)
|
| ||||||||||||||||||||||||
Depreciation and amortization
|
| | | | 0.8 | | | | | | 0.9 | | | | | | 1.0 | | | | | | (11.1) | | | | | | (10.0) | | |
Loss on disposal of fixed assets
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | |
Impairment of intangible assets
|
| | | | 16.3 | | | | | | 1.3 | | | | | | — | | | | | | 1,153.8 | | | | | | — | | |
Total operating expenses
|
| | | | 34.7 | | | | | | 27.7 | | | | | | 23.9 | | | | | | 25.3 | | | | | | 15.9 | | |
Income (loss) from operations
|
| | | $ | 8.3 | | | | | $ | 30.0 | | | | | $ | (15.7) | | | | | | (72.3) | | | | | | 291.1 | | |
|
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in millions)
|
| |||||||||||||||
Software license royalties
|
| | | $ | 21.4 | | | | | $ | 25.5 | | | | | $ | 24.2 | | |
License cost and license right amortization
|
| | | | 33.3 | | | | | | 31.7 | | | | | | 44.2 | | |
Merchant fee
|
| | | | 3.8 | | | | | | 4.2 | | | | | | 4.7 | | |
Engine fee
|
| | | | 3.1 | | | | | | 3.9 | | | | | | 2.4 | | |
Internet, server, and data center
|
| | | | 2.1 | | | | | | 2.0 | | | | | | 2.5 | | |
Total
|
| | | $ | 63.7 | | | | | $ | 67.3 | | | | | $ | 78.0 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in millions)
|
| |||||||||||||||
Interest income
|
| | | $ | 0.1 | | | | | $ | 0.1 | | | | | $ | 0.1 | | |
Interest income – related parties
|
| | | | 1.6 | | | | | | 1.0 | | | | | | 0.5 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in millions)
|
| |||||||||||||||
Interest expense
|
| | | | (0.4) | | | | | | (0.6) | | | | | | (1.5) | | |
Interest expense – related parties
|
| | | | — | | | | | | — | | | | | | (0.1) | | |
Other income
|
| | | | 0.5 | | | | | | 0.5 | | | | | | — | | |
Gain on the sale of membership interest of equity investment
|
| | | | — | | | | | | 4.9 | | | | | | — | | |
Equity in earnings (loss) of unconsolidated entity
|
| | | | (0.3) | | | | | | 0.7 | | | | | | (1.1) | | |
Income tax provision (benefit)
|
| | | | 1.8 | | | | | | 6.8 | | | | | | (2.5) | | |
| | |
Six months ended June 30,
|
| |
% of Changes
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
2022 vs. 2021
|
| |||||||||
| | |
(in millions)
|
| | ||||||||||||||
Revenues, net
|
| | | $ | 43.5 | | | | | $ | 58.8 | | | | | | (26.0)% | | |
Cost of revenues
|
| | | | 26.3 | | | | | | 32.9 | | | | | | (20.1) | | |
Gross profit
|
| | | | 17.2 | | | | | | 25.9 | | | | | | (33.6) | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 10.7 | | | | | | 9.1 | | | | | | 17.6 | | |
| | |
Six months ended June 30,
|
| |
% of Changes
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
2022 vs. 2021
|
| |||||||||
| | |
(in millions)
|
| | ||||||||||||||
Research and development
|
| | | | 0.4 | | | | | | 0.4 | | | | | | — | | |
Advertising and marketing
|
| | | | 0.4 | | | | | | 0.1 | | | | | | 300.0 | | |
Depreciation and amortization
|
| | | | 0.3 | | | | | | 0.4 | | | | | | (25.0) | | |
Total operating expenses
|
| | | | 11.8 | | | | | | 10.0 | | | | | | 18.0 | | |
Income from operations
|
| | | $ | 5.4 | | | | | $ | 15.9 | | | | | | (66.0)% | | |
|
| | |
Six months ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in millions)
|
| |||||||||
Software license royalties – related parties
|
| | | $ | 9.9 | | | | | $ | 12.1 | | |
License and amortization – related parties
|
| | | | 12.7 | | | | | | 15.8 | | |
License and amortization
|
| | | | 0.2 | | | | | | 0.2 | | |
Game localization
|
| | | | — | | | | | | — | | |
Merchant fees
|
| | | | 1.3 | | | | | | 2.0 | | |
Engine fees
|
| | | | 1.2 | | | | | | 1.9 | | |
Internet, server and data center
|
| | | | 1.0 | | | | | | 0.9 | | |
Total
|
| | | $ | 26.3 | | | | | $ | 32.9 | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in millions)
|
| |||||||||
Interest income
|
| | | $ | — | | | | | $ | — | | |
Interest income – related parties
|
| | | | 0.6 | | | | | | 0.7 | | |
Interest expense
|
| | | | (0.3) | | | | | | (0.2) | | |
Other income
|
| | | | 0.3 | | | | | | 0.5 | | |
Equity in (loss) of unconsolidated entity
|
| | | | — | | | | | | (0.3) | | |
Income tax provision
|
| | | | 1.2 | | | | | | 3.3 | | |
| | |
For the Three Months Ended
|
| | | | | | | |
For the Three Months Ended
|
| | | | | | | |
For the Three
Months Ended |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
FY 2020
|
| |
March 31,
2021 |
| |
June 30,
2021 |
| |
September 30,
2021 |
| |
December 31,
2021 |
| |
FY 2021
|
| |
March 31,
2022 |
| |
June 30,
2022 |
| ||||||||||||||||||||||||||||||||||||
| | |
($ rounded to millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues, net
|
| | | $ | 36 |