|
Grand Duchy of Luxembourg
(State or other Jurisdiction of Incorporation or Organization) |
| |
7999
(Primary Standard Industrial Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer Identification Number) |
|
|
Joshua G. Kiernan
Nathan Ajiashvili Latham & Watkins LLP 885 Third Avenue New York, New York 10022 Tel: (212) 906-1200 Fax: (212) 751-4864 |
| |
Gil White
Ron Ben-Menachem Herzog Fox & Neeman 4 Weizmann Street Tel Aviv 6423904, Israel Tel: +972(3) 692-2020 Fax: +972(3) 696-6464 |
| |
David J. Goldschmidt
Yossi Vebman Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, New York 10001-8602 Tel: (212) 735-3000 Fax: (212) 735-2000 |
|
| | ||||||||||||||||
Title of Each Class of
Securities to be Registered |
| | |
Amount to
be Registered(1) |
| | |
Proposed Maximum
Offering Price Per Share |
| | |
Proposed Maximum
Aggregate Offering Price(2) |
| | |
Amount of
Registration Fee(3) |
|
Ordinary shares, no par value
|
| | |
5,528,650
|
| | |
$ 16.00
|
| | |
$88,458,400
|
| | |
$9,650.81
|
|
| | | | | 1 | | | |
| | | | | 19 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 54 | | | |
| | | | | 56 | | | |
| | | | | 73 | | | |
| | | | | 96 | | | |
| | | | | 102 | | | |
| | | | | 104 | | | |
| | | | | 109 | | | |
| | | | | 125 | | | |
| | | | | 127 | | | |
| | | | | 134 | | | |
| | | | | 142 | | | |
| | | | | 143 | | | |
| | | | | 143 | | | |
| | | | | 144 | | | |
| | | | | 146 | | | |
| | | | | F-1 | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
Unaudited
|
| |
Audited
|
| ||||||||||||||||||||||||
(in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 35,195 | | | | | $ | 24,107 | | | | | $ | 33,062 | | | | | $ | 23,478 | | | | | $ | 17,149 | | |
Distribution expenses
|
| | | | 4,696 | | | | | | 2,926 | | | | | | 4,252 | | | | | | 4,519 | | | | | | 3,042 | | |
Development expenses
|
| | | | 5,110 | | | | | | 5,441 | | | | | | 6,877 | | | | | | 5,782 | | | | | | 4,359 | | |
Selling and marketing expenses
|
| | | | 1,094 | | | | | | 1,302 | | | | | | 1,981 | | | | | | 1,457 | | | | | | 1,275 | | |
General and administrative expenses
|
| | | | 5,377 | | | | | | 3,482 | | | | | | 4,957 | | | | | | 4,948 | | | | | | 4,463 | | |
Initial public offering expenses
|
| | | | 1,645 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation and amortization
|
| | | | 8,496 | | | | | | 7,115 | | | | | | 9,685 | | | | | | 7,759 | | | | | | 7,731 | | |
Profit (loss) from operations
|
| | | | 8,777 | | | | | | 3,841 | | | | | | 5,310 | | | | | | (987) | | | | | | (3,721) | | |
Interest expense with respect to funding from related parties
|
| | | | 3,261 | | | | | | 2,801 | | | | | | 3,792 | | | | | | 2,309 | | | | | | 2,234 | | |
Finance income
|
| | | | (21) | | | | | | (7) | | | | | | (53) | | | | | | — | | | | | | (228) | | |
Finance expenses
|
| | | | 690 | | | | | | 280 | | | | | | 382 | | | | | | 195 | | | | | | 18 | | |
Profit (loss) before income taxes expense
|
| | | | 4,847 | | | | | | 767 | | | | | | 1,189 | | | | | | (3,491) | | | | | | (5,745) | | |
Income taxes expense
|
| | | | (706) | | | | | | (960) | | | | | | (1,243) | | | | | | (586) | | | | | | (479) | | |
Profit (loss) after income taxes expense
|
| | | | 4,141 | | | | | | (193) | | | | | | (54) | | | | | | (4,077) | | | | | | (6,224) | | |
Company’s share in losses of Joint Venture
|
| | | | (121) | | | | | | (3,137) | | | | | | (3,924) | | | | | | (1,898) | | | | | | (1,229) | | |
Net and total comprehensive income (loss)
|
| | | $ | 4,020 | | | | | $ | (3,330) | | | | | $ | (3,978) | | | | | $ | (5,975) | | | | | $ | (7,453) | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
Unaudited
|
| |
Audited
|
| ||||||||||||||||||||||||
(in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 17,554 | | | | | $ | 9,837 | | | | | $ | 14,215 | | | | | $ | 5,378 | | | | | $ | 1,978 | | |
Net cash used in investing activities
|
| | | | (11,020) | | | | | | (13,418) | | | | | | (17,424) | | | | | | (11,721) | | | | | | (7,142) | | |
Net cash provided by (used in) financing activities
|
| | | | (1,909) | | | | | | 6,219 | | | | | | 5,991 | | | | | | 6,000 | | | | | | — | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 4,625 | | | | | $ | 2,638 | | | | | $ | 2,782 | | | | | $ | (343) | | | | | $ | (5,164) | | |
| | |
As of
September 30, 2020 |
| |
As of
December 31, 2019 |
| ||||||||||||
| | |
Actual
|
| |
As Adjusted(1)
|
| |
Actual
|
| |||||||||
| | |
Unaudited
|
| |
Audited
|
| ||||||||||||
(in thousands)
|
| | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 10,641 | | | | | $ | 44,534 | | | | | $ | 6,016 | | |
Total assets
|
| | | | 42,350 | | | | | | 76,243 | | | | | | 33,175 | | |
Total liabilities
|
| | | | 40,109 | | | | | | 40,109 | | | | | | 38,783 | | |
Total equity (deficit)
|
| | | $ | 2,241 | | | | | $ | 36,134 | | | | | $ | (5,608) | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
Unaudited
|
| |
Audited
|
| ||||||||||||||||||||||||
| | |
(in millions, except for monthly active players)
|
| |||||||||||||||||||||||||||
Network GGR(2)
|
| | | $ | 329 | | | | | $ | 151 | | | | | $ | 213 | | | | | $ | 153 | | | | | $ | 114 | | |
Network NGR(3)
|
| | | $ | 306 | | | | | $ | 140 | | | | | $ | 203 | | | | | $ | 147 | | | | | $ | 106 | | |
Monthly active players(4)
|
| | | | 406,894 | | | | | | 239,512 | | | | | | 277,005 | | | | | | 207,349 | | | | | | 144,872 | | |
| | |
As of September 30, 2020
|
| |||||||||
| | |
Actual
|
| |
Pro Forma
As Adjusted(1) |
| ||||||
| | |
Unaudited
|
| |||||||||
| | |
(in thousands)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 10,641 | | | | | $ | 44,534 | | |
Total debt and lease liabilities, including current portion
|
| | | | 33,226 | | | | | | 33,226 | | |
Equity: | | | | | | | | | | | | | |
Ordinary shares, no par value: 21,983,757 shares issued and outstanding, actual;
24,610,818 shares issued and outstanding, as adjusted |
| | | | 21 | | | | | | 21 | | |
Share premium and capital reserves
|
| | | | 38,057 | | | | | | 71,950 | | |
Accumulated losses
|
| | | | (35,837) | | | | | | (35,837) | | |
Total equity
|
| | | | 2,241 | | | | | | 36,134 | | |
Total capitalization
|
| | | $ | 35,467 | | | | | $ | 69,360 | | |
|
Assumed initial public offering price per share
|
| | | $ | 15.00 | | | | | | | | |
|
Net tangible book value per share as of September 30, 2020
|
| | | | (0.66) | | | | |||||
|
Increase in net tangible book value per share attributable to this offering
|
| | | | 1.44 | | | | |||||
|
Pro forma as adjusted net tangible book value per share
|
| | | | 0.78 | | | | |||||
|
Dilution per share to new investors
|
| | | $ | 14.22 | | | | |||||
|
Percentage of dilution in net tangible book value per share for new investors
|
| | | | | | | | | | 94.8% | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| | | | | | | ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Average Price Per Share
|
| |||||||||||||||
Existing shareholders
|
| | | | 21,996,230 | | | | | | 89.3% | | | | | $ | 25,032,661 | | | | | | 38.3% | | | | | $ | 1.14 | | |
New investors (excluding purchases from existing investors)
|
| | | | 2,627,061 | | | | | | 10.7 | | | | | | 39,405,917 | | | | | | 61.2 | | | | | | 15.00 | | |
Total
|
| | | | 24,623,291 | | | | | | 100.0% | | | | | | 64,438,578 | | | | | | 100.0% | | | | | | 2.62 | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
Unaudited
|
| |
Audited
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Revenues
|
| | | $ | 35,195 | | | | | $ | 24,107 | | | | | $ | 33,062 | | | | | $ | 23,478 | | | | | $ | 17,149 | | |
Distribution expenses
|
| | | | 4,696 | | | | | | 2,926 | | | | | | 4,252 | | | | | | 4,519 | | | | | | 3,042 | | |
Development expenses
|
| | | | 5,110 | | | | | | 5,441 | | | | | | 6,877 | | | | | | 5,782 | | | | | | 4,359 | | |
Selling and marketing expenses
|
| | | | 1,094 | | | | | | 1,302 | | | | | | 1,981 | | | | | | 1,457 | | | | | | 1,275 | | |
General and administrative expenses
|
| | | | 5,377 | | | | | | 3,482 | | | | | | 4,957 | | | | | | 4,948 | | | | | | 4,463 | | |
Initial public offering expenses
|
| | | | 1,645 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation and amortization
|
| | | | 8,496 | | | | | | 7,115 | | | | | | 9,685 | | | | | | 7,759 | | | | | | 7,731 | | |
Profit (loss) from operations
|
| | | | 8,777 | | | | | | 3,841 | | | | | | 5,310 | | | | | | (987) | | | | | | (3,721) | | |
Interest expense with respect to funding from
related parties |
| | | | 3,261 | | | | | | 2,801 | | | | | | 3,792 | | | | | | 2,309 | | | | | | 2,234 | | |
Finance income
|
| | | | (21) | | | | | | (7) | | | | | | (53) | | | | | | — | | | | | | (228) | | |
Finance expenses
|
| | | | 690 | | | | | | 280 | | | | | | 382 | | | | | | 195 | | | | | | 18 | | |
Profit (loss) before income taxes expense
|
| | | | 4,847 | | | | | | 767 | | | | | | 1,189 | | | | | | (3,491) | | | | | | (5,745) | | |
Income taxes expense
|
| | | | (706) | | | | | | (960) | | | | | | (1,243) | | | | | | (586) | | | | | | (479) | | |
Profit (loss) after income taxes expense
|
| | | | 4,141 | | | | | | (193) | | | | | | (54) | | | | | | (4,077) | | | | | | (6,224) | | |
Company’s share in losses of Joint Venture
|
| | | | (121) | | | | | | (3,137) | | | | | | (3,924) | | | | | | (1,898) | | | | | | (1,229) | | |
Net and total comprehensive income (loss)
|
| | | $ | 4,020 | | | | | $ | (3,330) | | | | | $ | (3,978) | | | | | $ | (5,975) | | | | | $ | (7,453) | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
Unaudited
|
| |
Audited
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 17,554 | | | | | $ | 9,837 | | | | | $ | 14,215 | | | | | $ | 5,378 | | | | | $ | 1,978 | | |
Net cash used in investing activities
|
| | | | (11,020) | | | | | | (13,418) | | | | | | (17,424) | | | | | | (11,721) | | | | | | (7,142) | | |
Net cash provided by (used in) financing activities
|
| | | | (1,909) | | | | | | 6,219 | | | | | | 5,991 | | | | | | 6,000 | | | | | | — | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 4,625 | | | | | $ | 2,638 | | | | | $ | 2,782 | | | | | $ | (343) | | | | | $ | (5,164) | | |
|
| | |
As of
September 30, |
| |
As of
December 31, |
| ||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | |
Unaudited
|
| |
Audited
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 10,641 | | | | | $ | 6,016 | | | | | $ | 3,234 | | |
Total assets
|
| | | | 42,350 | | | | | | 33,175 | | | | | | 19,362 | | |
Total liabilities
|
| | | | 40,109 | | | | | | 38,783 | | | | | | 21,607 | | |
Total equity (deficit)
|
| | | | 2,241 | | | | | | (5,608) | | | | | | (2,245) | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Network GGR
|
| | | $ | 329 | | | | | $ | 151 | | | | | $ | 213 | | | | | $ | 153 | | | | | $ | 114 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Network NGR
|
| | | $ | 306 | | | | | $ | 140 | | | | | $ | 203 | | | | | $ | 147 | | | | | $ | 106 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
Monthly active players
|
| | | | 406,894 | | | | | | 239,512 | | | | | | 277,005 | | | | | | 207,349 | | | | | | 144,872 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
Unaudited
|
| |
Audited
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net and total comprehensive loss
|
| | | $ | 4,020 | | | | | $ | (3,330) | | | | | $ | (3,978) | | | | | $ | (5,975) | | |
Income taxes
|
| | | | 706 | | | | | | 960 | | | | | | 1,243 | | | | | | 586 | | |
Interest and finance-related expenses
|
| | | | 3,930 | | | | | | 3,074 | | | | | | 4,121 | | | | | | 2,504 | | |
EBIT (negative)
|
| | | | 8,656 | | | | | | 704 | | | | | | 1,386 | | | | | | (2,885) | | |
Depreciation and amortization
|
| | | | 8,496 | | | | | | 7,115 | | | | | | 9,685 | | | | | | 7,759 | | |
EBITDA
|
| | | | 17,152 | | | | | | 7,819 | | | | | | 11,071 | | | | | | 4,874 | | |
Initial public offering costs
|
| | | | 1,645 | | | | | | — | | | | | | — | | | | | | — | | |
Share based compensation
|
| | | | 695 | | | | | | 457 | | | | | | 615 | | | | | | — | | |
Company share of NPI depreciation and amortization(1)
|
| | | | 151 | | | | | | 121 | | | | | | 168 | | | | | | 112 | | |
Adjusted EBITDA
|
| | | $ | 19,643 | | | | | $ | 8,397 | | | | | $ | 11,854 | | | | | $ | 4,986 | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
Unaudited
|
| |
Audited
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Royalties from turnkey contracts(1)
|
| | | $ | 23,432 | | | | | $ | 12,321 | | | | | $ | 17,240 | | | | | $ | 13,684 | | |
Royalties from games contracts
|
| | | | 1,223 | | | | | | 1,602 | | | | | | 2,189 | | | | | | 2,098 | | |
Use of IP rights
|
| | | | 4,682 | | | | | | 4,262 | | | | | | 5,662 | | | | | | 2,437 | | |
Development and other services – Aspire
|
| | | | 1,864 | | | | | | 3,221 | | | | | | 4,099 | | | | | | 3,421 | | |
Development and other services – NPI(2)
|
| | | | 2,923 | | | | | | 2,047 | | | | | | 2,914 | | | | | | 1,244 | | |
Development and other services – Michigan Joint Operation
|
| | | | 1,071 | | | | | | 654 | | | | | | 958 | | | | | | 594 | | |
Revenues
|
| | | $ | 35,195 | | | | | $ | 24,107 | | | | | $ | 33,062 | | | | | $ | 23,478 | | |
NeoGames’ NPI Revenues Interest(3)
|
| | | $ | 5,057 | | | | | $ | 1,044 | | | | | $ | 1,956 | | | | | $ | 574 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
Unaudited
|
| |
Audited
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Revenues
|
| | | $ | 35,195 | | | | | $ | 24,107 | | | | | $ | 33,062 | | | | | $ | 23,478 | | | | | $ | 17,149 | | |
Distribution expenses
|
| | | | 4,696 | | | | | | 2,926 | | | | | | 4,252 | | | | | | 4,519 | | | | | | 3,042 | | |
Development expenses
|
| | | | 5,110 | | | | | | 5,441 | | | | | | 6,877 | | | | | | 5,782 | | | | | | 4,359 | | |
Selling and marketing expenses
|
| | | | 1,094 | | | | | | 1,302 | | | | | | 1,981 | | | | | | 1,457 | | | | | | 1,275 | | |
General and administrative expenses
|
| | | | 5,377 | | | | | | 3,482 | | | | | | 4,957 | | | | | | 4,948 | | | | | | 4,463 | | |
Initial public offering expenses
|
| | | | 1,645 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation and amortization
|
| | | | 8,496 | | | | | | 7,115 | | | | | | 9,685 | | | | | | 7,759 | | | | | | 7,731 | | |
Profit (loss) from operations
|
| | | | 8,777 | | | | | | 3,841 | | | | | | 5,310 | | | | | | (987) | | | | | | (3,721) | | |
Interest expense with respect to funding from related parties
|
| | | | 3,261 | | | | | | 2,801 | | | | | | 3,792 | | | | | | 2,309 | | | | | | 2,234 | | |
Finance income
|
| | | | (21) | | | | | | (7) | | | | | | (53) | | | | | | — | | | | | | (228) | | |
Finance expenses
|
| | | | 690 | | | | | | 280 | | | | | | 382 | | | | | | 195 | | | | | | 18 | | |
Profit (loss) before income taxes expense
|
| | | | 4,847 | | | | | | 767 | | | | | | 1,189 | | | | | | (3,491) | | | | | | (5,745) | | |
Income taxes expense
|
| | | | (706) | | | | | | (960) | | | | | | (1,243) | | | | | | (586) | | | | | | (479) | | |
Profit (loss) after income taxes expense
|
| | | | 4,141 | | | | | | (193) | | | | | | (54) | | | | | | (4,077) | | | | | | (6,224) | | |
Company’s share in losses of Joint Venture
|
| | | | (121) | | | | | | (3,137) | | | | | | (3,924) | | | | | | (1,898) | | | | | | (1,229) | | |
Net and total comprehensive income (loss)
|
| | | $ | 4,020 | | | | | $ | (3,330) | | | | | $ | (3,978) | | | | | $ | (5,975) | | | | | $ | (7,453) | | |
|
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
Unaudited
|
| |
Audited
|
| ||||||||||||||||||||||||
| | |
(as a % of revenues in absolute numbers)
|
| |||||||||||||||||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Revenues
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
Distribution expenses
|
| | | | 13.3 | | | | | | 12.1 | | | | | | 12.9 | | | | | | 19.2 | | | | | | 17.7 | | |
Development expenses
|
| | | | 14.5 | | | | | | 22.6 | | | | | | 20.8 | | | | | | 24.6 | | | | | | 25.4 | | |
Selling and marketing expenses
|
| | | | 3.1 | | | | | | 5.4 | | | | | | 6.0 | | | | | | 6.2 | | | | | | 7.4 | | |
General and administrative expenses
|
| | | |