- MBLY Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
DRS Filing
Mobileye Global (MBLY) DRSDraft registration statement
Filed: 2 Mar 22, 12:00am
| Delaware | | | 7372 | | | 88-0666433 | |
| (State or Other Jurisdiction of Incorporation or Organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification Number) | |
| P. Michelle Gasaway Skadden, Arps, Slate, Meagher & Flom LLP 300 South Grand Avenue Los Angeles, California 90071 (213) 687-5000 | | | Gregg A. Noel Skadden, Arps, Slate, Meagher & Flom LLP 525 University Avenue Palo Alto, California 94301 (650) 470-4500 | | | John L. Savva Sullivan & Cromwell LLP 1870 Embarcadero Road Palo Alto, California 94303 (650) 461-5600 | |
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☐ | |
| | | | Emerging growth company | | | ☐ | |
| | | Per Share | | | Total | | ||||||
Initial public offering price | | | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1) | | | | $ | | | | | $ | | | ||
Proceeds, before expenses, to us | | | | $ | | | | | $ | | | |
| Goldman Sachs & Co. LLC | | | Morgan Stanley | |
| | | | | 1 | | | |
| | | | | 12 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 47 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 71 | | | |
| | | | | 102 | | | |
| | | | | 106 | | | |
| | | | | 107 | | | |
| | | | | 110 | | | |
| | | | | 111 | | | |
| | | | | 117 | | | |
| | | | | 119 | | | |
| | | | | 122 | | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
| | | | | 129 | | | |
| | | | | F-1 | | |
Year Ended (in millions, except per share data) | | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
Revenue | | | | $ | 1,386 | | | | | $ | 967 | | | | | $ | 879 | | |
Gross profit | | | | | 655 | | | | | | 376 | | | | | | 423 | | |
Operating loss | | | | | (57) | | | | | | (213) | | | | | | (86) | | |
Net loss | | | | | (75) | | | | | | (196) | | | | | | (328) | | |
Earnings per share | | | | | | | | | | | | | | | | | | | |
| | | December 25, 2021 | | | December 26, 2020 | | ||||||||||||
As of (in millions) | | | Historical | | | Pro Forma(1) | | | Pro Forma As Adjusted(1)(2)(3) | | |||||||||
Cash and cash equivalents | | | | $ | 616 | | | | | | | | | | | $ | 85 | | |
Total assets(4) | | | | | 16,655 | | | | | | | | | | | | 16,462 | | |
Dividend Note payable | | | | | — | | | | | | | | | | | | | | |
Total equity | | | | | 15,889 | | | | | | | | | | | | 15,842 | | |
| | | As of December 25, 2021 | | |||||||||||||||
| | | Actual | | | Pro Forma | | | Pro Forma As Adjusted | | |||||||||
| | | (in millions, except share and per share numbers) | | |||||||||||||||
Cash and cash equivalents | | | | $ | 616 | | | | | $ | | | | | | | | ||
Dividend Note payable | | | | | — | | | | | | | | | | | | | | |
Class A common stock, par value $0.01 per share; and shares of Class A common stock authorized, actual and pro forma, respectively; shares of Class A common stock issued and outstanding, actual and shares of Class A common stock issued and outstanding, pro forma | | | | $ | | | | | $ | | | | | | | | | ||
Class B common stock, par value $0.01 per share; and shares of Class B common stock authorized, actual and pro forma, respectively; shares of Class B common stock issued and outstanding, actual and shares of Class B common stock issued and outstanding, pro forma | | | | | | | | | | | | | | | | | | | |
Additional paid-in capital | | | | | | | | | | | | | | | | | | | |
Parent net investment | | | | | 15,884 | | | | | | | | | | | | | | |
Accumulated other comprehensive income | | | | | 5 | | | | | | | | | | | | | | |
Accumulated deficit | | | | | | | | | | | | | | | | | | | |
Total equity | | | | | 15,889 | | | | | | | | | | | | | | |
Total capitalization | | | | $ | | | | | $ | | | | | | | | |
| Assumed initial public offering price per share | | | | | | $ | | | |||||
| Net tangible book deficit per share as of December 25, 2021 | | | | $ | | | | | | | | | |
| Decrease in net tangible book value per share attributable to the distribution of the Dividend Note and the Dividend | | | | | | | | | |||||
| Pro forma net tangible book value per share before completion of this offering | | | | | | | | | |||||
| Increase in pro forma as adjusted net tangible book value per share attributable to investors participating in this offering | | | | | | | | | | | | | |
| Pro forma as adjusted net tangible book value per share | | | | | | | | | | | | | |
| Dilution in pro forma as adjusted net tangible book value per share to investors participating in this offering(1) | | | | | | | | | | $ | | | |
| | | Shares Purchased | | | Total Consideration | | | Average Price per Shares of Class A Common Stock | | ||||||||||||||||||
| | | Number | | | Percentage | | | Amount | | | Percentage | | |||||||||||||||
Our existing stockholder | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Investors participating in this offering | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Total | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||||||||||||||||||||
Year Ended ($ in millions) | | | Amount | | | % of Revenue | | | Amount | | | % of Revenue | | | Amount | | | % of Revenue | | ||||||||||||||||||
Gross profit and margin | | | | $ | 655 | | | | | | 47% | | | | | $ | 376 | | | | | | 39% | | | | | $ | 423 | | | | | | 48% | | |
Add: Amortization of acquired intangible assets | | | | | 419 | | | | | | 30% | | | | | | 368 | | | | | | 38% | | | | | | 261 | | | | | | 30% | | |
Add: Share-based compensation expense | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted Gross Profit and Margin | | | | $ | 1,075 | | | | | | 78% | | | | | $ | 744 | | | | | | 77% | | | | | $ | 684 | | | | | | 78% | | |
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||||||||||||||||||||
Year Ended ($ in millions) | | | Amount | | | % of Revenue | | | Amount | | | % of Revenue | | | Amount | | | % of Revenue | | ||||||||||||||||||
Operating loss and operating margin | | | | $ | (57) | | | | | | (4)% | | | | | $ | (213) | | | | | | (22)% | | | | | $ | (86) | | | | | | (10)% | | |
Add: Amortization of acquired intangible assets | | | | | 509 | | | | | | 37% | | | | | | 450 | | | | | | 47% | | | | | | 327 | | | | | | 37% | | |
Add: Share-based compensation expense | | | | | 97 | | | | | | 7% | | | | | | 85 | | | | | | 9% | | | | | | 76 | | | | | | 9% | | |
Adjusted Operating Income and Margin | | | | $ | 549 | | | | | | 40% | | | | | $ | 322 | | | | | | 33% | | | | | $ | 317 | | | | | | 36% | | |
Year Ended (in millions) | | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
Net loss | | | | $ | (75) | | | | | $ | (196) | | | | | $ | (328) | | |
Add: Amortization of acquired intangible assets | | | | | 509 | | | | | | 450 | | | | | | 327 | | |
Add: Share-based compensation expense | | | | | 97 | | | | | | 85 | | | | | | 76 | | |
Less: Income tax effects | | | | | (57) | | | | | | (50) | | | | | | (24) | | |
Adjusted Net Income | | | | $ | 474 | | | | | $ | 289 | | | | | $ | 51 | | |
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||||||||||||||||||||
Year Ended ($ in millions) | | | Amount | | | % of revenue | | | Amount | | | % of revenue | | | Amount | | | % of revenue | | ||||||||||||||||||
Revenue | | | | $ | 1,386 | | | | | | 100.0% | | | | | $ | 967 | | | | | | 100.0% | | | | | $ | 879 | | | | | | 100.0% | | |
Cost of revenue(1)(2) | | | | | 731 | | | | | | 52.7% | | | | | | 591 | | | | | | 61.1% | | | | | | 456 | | | | | | 51.9% | | |
Gross profit | | | | | 655 | | | | | | 47.3% | | | | | | 376 | | | | | | 38.9% | | | | | | 423 | | | | | | 48.1% | | |
Operating expenses(1)(2): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development, net | | | | | 544 | | | | | | 39.2% | | | | | | 440 | | | | | | 45.5% | | | | | | 384 | | | | | | 43.7% | | |
Sales and marketing | | | | | 134 | | | | | | 9.7% | | | | | | 116 | | | | | | 12.0% | | | | | | 100 | | | | | | 11.4% | | |
General and administrative | | | | | 34 | | | | | | 2.4% | | | | | | 33 | | | | | | 3.4% | | | | | | 25 | | | | | | 2.8% | | |
Total operating expenses | | | | | 712 | | | | | | 51.4% | | | | | | 589 | | | | | | 60.9% | | | | | | 509 | | | | | | 57.9% | | |
Operating loss | | | | | (57) | | | | | | (4.1)% | | | | | | (213) | | | | | | (22.0)% | | | | | | (86) | | | | | | (9.8)% | | |
Interest income (expenses) and Other expenses | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | (239) | | | | | | (27.2)% | | |
Loss before income taxes | | | | | (57) | | | | | | (4.1)% | | | | | | (212) | | | | | | (21.9)% | | | | | | (325) | | | | | | (37.0)% | | |
Benefit (provision) for income taxes | | | | | (18) | | | | | | (1.3)% | | | | | | 16 | | | | | | 1.6% | | | | | | (3) | | | | | | — | | |
Net loss | | | | $ | (75) | | | | | | (5.4)% | | | | | $ | (196) | | | | | | (20.3)% | | | | | $ | (328) | | | | | | (37.3)% | | |
Year Ended (in millions) | | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
Cost of revenue | | | | $ | 419 | | | | | $ | 368 | | | | | $ | 261 | | |
Sales and marketing | | | | | 90 | | | | | | 82 | | | | | | 66 | | |
Total amortization of acquired intangible assets | | | | $ | 509 | | | | | $ | 450 | | | | | $ | 327 | | |
Year Ended (in millions) | | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
Cost of revenue | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | |
Research and development, net | | | | | 77 | | | | | | 67 | | | | | | 60 | | |
Sales and marketing | | | | | 4 | | | | | | 3 | | | | | | 2 | | |
General and administrative | | | | | 15 | | | | | | 15 | | | | | | 14 | | |
Total share-based compensation | | | | $ | 97 | | | | | $ | 85 | | | | | $ | 76 | | |
Year Ended (in millions) | | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
Net cash flows provided by operating activities | | | | $ | 599 | | | | | $ | 271 | | | | | $ | 300 | | |
Net cash used in investing activities | | | | | (157) | | | | | | (965) | | | | | | (225) | | |
Net cash flows provided by (used in) financing activities | | | | | 91 | | | | | | 732 | | | | | | (59) | | |
Effect of exchange rate changes on cash and cash equivalents | | | | | (1) | | | | | | — | | | | | | — | | |
Net increase in cash and cash equivalents and restricted cash | | | | $ | 532 | | | | | $ | 38 | | | | | $ | 16 | | |
Name | | | Age | | | Position | |
Amnon Shashua | | | 61 | | | Chief Executive Officer, President, and Director | |
Patrick P. Gelsinger | | | 60 | | | Chair of the Board of Directors | |
| | | Shares of Common Stock Beneficially Owned Before this Offering | | | Shares of Common Stock Beneficially Owned After this Offering | | ||||||||||||||||||||||||||||||||||||
| | | Class A | | | Class B | | | % of Total Voting Power Pre-Offering | | | Class A | | | Class B | | | % of Total Voting Power Post-Offering | | ||||||||||||||||||||||||
Name of Beneficial Owner | | | Shares | | | % of Class | | | Shares | | | % of Class | | | Shares | | | % of Class | | | Shares | | | % of Class | | ||||||||||||||||||
5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intel Corporation(1) | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | |
Named Executive Officers, Directors and Director Nominees(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amnon Shashua | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | |
Patrick P. Gelsinger | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | |
All executive officers, directors, and director nominees as a group ( persons) | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | |
Underwriters | | | Number of Class A Common Shares | |
Goldman Sachs & Co. LLC | | | | |
Morgan Stanley & Co. LLC | | | | |
Total | | | | |
| | | No Exercise | | | Full Exercise | | ||||||
Per Share | | | | $ | | | | | $ | | | ||
Total | | | | $ | | | | | $ | | | |
| | | Page | | |||
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-9 | | |
| | | December 25, 2021 | | | December 26, 2020 | | ||||||
| | | In millions | | |||||||||
Assets | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 616 | | | | | $ | 85 | | |
Trade accounts receivable, net | | | | | 155 | | | | | | 93 | | |
Inventories | | | | | 97 | | | | | | 128 | | |
Related party loan | | | | | 1,326 | | | | | | 1,332 | | |
Other current assets | | | | | 76 | | | | | | 54 | | |
TOTAL CURRENT ASSETS | | | | | 2,270 | | | | | | 1,692 | | |
Property and equipment, net | | | | | 304 | | | | | | 187 | | |
Intangible assets, net | | | | | 3,071 | | | | | | 3,580 | | |
Goodwill | | | | | 10,895 | | | | | | 10,895 | | |
Other long-term assets | | | | | 115 | | | | | | 108 | | |
TOTAL ASSETS | | | | $ | 16,655 | | | | | $ | 16,462 | | |
Liabilities and Equity | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | | | $ | 160 | | | | | $ | 109 | | |
Employee related accrued expenses | | | | | 102 | | | | | | 81 | | |
Related party payable | | | | | 163 | | | | | | 3 | | |
Deferred acquisition consideration | | | | | — | | | | | | 90 | | |
Other current liabilities | | | | | 49 | | | | | | 27 | | |
TOTAL CURRENT LIABILITIES | | | | | 474 | | | | | | 310 | | |
Long-term employee benefits | | | | | 94 | | | | | | 79 | | |
Deferred tax liabilities | | | | | 181 | | | | | | 208 | | |
Other long-term liabilities | | | | | 17 | | | | | | 23 | | |
TOTAL LIABILITIES | | | | | 766 | | | | | | 620 | | |
EQUITY | | | | | | | | | | | | | |
Parent net investment | | | | | 15,884 | | | | | | 15,842 | | |
Accumulated other comprehensive income | | | | | 5 | | | | | | — | | |
TOTAL EQUITY | | | | | 15,889 | | | | | | 15,842 | | |
TOTAL LIABILITIES AND EQUITY | | | | $ | 16,655 | | | | | $ | 16,462 | | |
| | | Year ended | | |||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | In millions | | |||||||||||||||
Revenue | | | | $ | 1,386 | | | | | $ | 967 | | | | | $ | 879 | | |
Cost of revenue | | | | | 731 | | | | | | 591 | | | | | | 456 | | |
Gross profit | | | | | 655 | | | | | | 376 | | | | | | 423 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Research and development, net | | | | | 544 | | | | | | 440 | | | | | | 384 | | |
Sales and marketing | | | | | 134 | | | | | | 116 | | | | | | 100 | | |
General and administrative | | | | | 34 | | | | | | 33 | | | | | | 25 | | |
Total operating expenses | | | | | 712 | | | | | | 589 | | | | | | 509 | | |
Operating loss | | | | | (57) | | | | | | (213) | | | | | | (86) | | |
Interest income (expense) with a related party, net | | | | | 3 | | | | | | 6 | | | | | | (235) | | |
Other expenses, net | | | | | (3) | | | | | | (5) | | | | | | (4) | | |
Loss before income taxes | | | | | (57) | | | | | | (212) | | | | | | (325) | | |
Benefit (provision) for income taxes | | | | | (18) | | | | | | 16 | | | | | | (3) | | |
Net loss | | | | $ | (75) | | | | | $ | (196) | | | | | $ | (328) | | |
Other comprehensive income, net | | | | | 5 | | | | | | — | | | | | | — | | |
Comprehensive loss | | | | $ | (70) | | | | | $ | (196) | | | | | $ | (328) | | |
| | | Parent Net Investment | | | Accumulated other comprehensive income | | | Total Equity | | |||||||||
| | | In millions | | |||||||||||||||
Balance as of December 29, 2018 | | | | $ | (507) | | | | | $ | — | | | | | $ | (507) | | |
Comprehensive loss | | | | | (328) | | | | | | — | | | | | | (328) | | |
Net transfer from Parent | | | | | 15,303 | | | | | | — | | | | | | 15,303 | | |
Balance as of December 28, 2019 | | | | | 14,468 | | | | | | — | | | | | | 14,468 | | |
Comprehensive loss | | | | | (196) | | | | | | — | | | | | | (196) | | |
Net transfer from Parent | | | | | 1,570 | | | | | | — | | | | | | 1,570 | | |
Balance as of December 26, 2020 | | | | | 15,842 | | | | | | — | | | | | | 15,842 | | |
Other comprehensive income, net | | | | | — | | | | | | 5 | | | | | | 5 | | |
Net loss | | | | | (75) | | | | | | — | | | | | | (75) | | |
Net transfer from Parent | | | | | 117 | | | | | | — | | | | | | 117 | | |
Balance as of December 25, 2021 | | | | $ | 15,884 | | | | | $ | 5 | | | | | $ | 15,889 | | |
| | | Year ended | | |||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | In millions | | |||||||||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (75) | | | | | $ | (196) | | | | | $ | (328) | | |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation of property and equipment | | | | | 17 | | | | | | 13 | | | | | | 11 | | |
Share-based compensation | | | | | 97 | | | | | | 85 | | | | | | 76 | | |
Amortization of intangible assets | | | | | 509 | | | | | | 450 | | | | | | 327 | | |
Deferred income taxes | | | | | (29) | | | | | | (53) | | | | | | (32) | | |
Non-cash interest expense with related party | | | | | — | | | | | | 1 | | | | | | 257 | | |
Other | | | | | — | | | | | | 1 | | | | | | 1 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Trade accounts receivable | | | | | (62) | | | | | | 7 | | | | | | (23) | | |
Accrued interest with related party | | | | | 20 | | | | | | (6) | | | | | | (22) | | |
Inventories | | | | | 31 | | | | | | (25) | | | | | | (26) | | |
Other current assets | | | | | (17) | | | | | | (17) | | | | | | 1 | | |
Other long-term assets | | | | | (7) | | | | | | (9) | | | | | | (12) | | |
Account payables and accrued expenses | | | | | 59 | | | | | | (14) | | | | | | 31 | | |
Other current liabilities | | | | | 20 | | | | | | (3) | | | | | | 4 | | |
Employee-related accrued expenses and long-term benefits | | | | | 36 | | | | | | 37 | | | | | | 41 | | |
Other long-term liabilities | | | | | — | | | | | | — | | �� | | | | (6) | | |
Net cash provided by operating activities | | | | | 599 | | | | | | 271 | | | | | | 300 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (143) | | | | | | (91) | | | | | | (44) | | |
Repayment of loan due from related party | | | | | 460 | | | | | | 6 | | | | | | 4 | | |
Issuance of loan due from related party | | | | | (474) | | | | | | (135) | | | | | | (185) | | |
Cash paid for acquisition of Moovit, net of cash acquired | | | | | — | | | | | | (745) | | | | | | — | | |
Net cash used in investing activities | | | | | (157) | | | | | | (965) | | | | | | (225) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Business combination deferred consideration payment | | | | | (90) | | | | | | — | | | | | | — | | |
Net transfers from (to) Parent | | | | | 181 | | | | | | 825 | | | | | | (1) | | |
Share-based compensation recharge | | | | | — | | | | | | (78) | | | | | | (75) | | |
Changes in withholding tax related to employee stock plans | | | | | — | | | | | | (15) | | | | | | 17 | | |
Net cash provided by (used in) financing activities | | | | | 91 | | | | | | 732 | | | | | | (59) | | |
Effect of foreign exchange rate changes on cash and cash equivalents | | | | | (1) | | | | | | — | | | | | | — | | |
Increase in cash, cash equivalents and restricted cash | | | | | 532 | | | | | | 38 | | | | | | 16 | | |
Balance of cash, cash equivalents and restricted cash, at beginning of year | | | | | 93 | | | | | | 55 | | | | | | 39 | | |
Balance of cash, cash equivalents and restricted cash, at end of year | | | | $ | 625 | | | | | $ | 93 | | | | | $ | 55 | | |
| | | Year ended | | |||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | In millions | | |||||||||||||||
Supplementary non-cash investing and financing activities | | | | | | | | | | | | | | | | | | | |
Acquisition of property and equipment included in accounts payable and accrued liabilities | | | | $ | 21 | | | | | $ | 27 | | | | | $ | 15 | | |
Conversion to equity of loan due to Parent | | | | | — | | | | | | 679 | | | | | | 15,303 | | |
Contribution of Moovit previously held shares by Parent | | | | | — | | | | | | 59 | | | | | | — | | |
Non-cash share-based compensation recharge | | | | | 162 | | | | | | — | | | | | | — | | |
Supplemental cash flow information | | | | | | | | | | | | | | | | | | | |
Cash paid for interest | | | | | — | | | | | | — | | | | | | — | | |
Cash paid for income taxes, net of refunds | | | | $ | 44 | | | | | $ | 42 | | | | | $ | 26 | | |
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | In millions | | |||||||||||||||
Cash and cash equivalents | | | | $ | 616 | | | | | $ | 85 | | | | | $ | 49 | | |
Restricted cash (within other long-term assets) | | | | | 9 | | | | | | 8 | | | | | | 6 | | |
Cash, cash equivalents and restricted cash | | | | $ | 625 | | | | | $ | 93 | | | | | $ | 55 | | |
| | | Years | | |||
Computers, equipment, and software | | | | | 3 – 7 | | |
Vehicles | | | | | 7 | | |
Office furniture and equipment | | | | | 14 | | |
Electronic equipment | | | | | 4 | | |
| | | December 25, 2021 | | | December 26, 2020 | | ||||||
| | | In millions | | |||||||||
Raw materials | | | | $ | 24 | | | | | $ | 17 | | |
Work in process | | | | | — | | | | | | 2 | | |
Finished goods | | | | | 73 | | | | | | 109 | | |
| | | | $ | 97 | | | | | $ | 128 | | |
| | | December 25, 2021 | | | December 26, 2020 | | ||||||
| | | In millions | | |||||||||
Computers, electronic equipment, and software | | | | $ | 85 | | | | | $ | 65 | | |
Vehicles | | | | | 11 | | | | | | 5 | | |
Office furniture and equipment | | | | | 2 | | | | | | 2 | | |
| | | December 25, 2021 | | | December 26, 2020 | | ||||||
| | | In millions | | |||||||||
Leasehold improvements | | | | | 15 | | | | | | 14 | | |
Construction in process | | | | | 249 | | | | | | 145 | | |
Total property and equipment, gross | | | | | 362 | | | | | | 231 | | |
Less: Accumulated depreciation | | | | | (58) | | | | | | (44) | | |
Total property and equipment, net | | | | $ | 304 | | | | | $ | 187 | | |
|
| | | Year ended | | | |||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | ||||||||
| | | In millions | | | | | |||||||||
Operating lease right-of-use assets | | | | $ | 21 | | | | | $ | 26 | | | | ||
Operating lease liabilities: | | | | | | | | | | | | | | | ||
Current portion of lease liabilities | | | | | 12 | | | | | | 10 | | | | ||
Long-term operating lease liabilities | | | | | 12 | | | | | | 18 | | | | ||
Total operating lease liabilities | | | | $ | 24 | | | | | $ | 28 | | | |
| | | 2022 | | | 2023 | | | 2024 | | | 2025 | | | 2026 | | | Thereafter | | | Total | | |||||||||||||||||||||
| | | In millions | | |||||||||||||||||||||||||||||||||||||||
Total operating lease liabilities | | | | $ | 12 | | | | | $ | 8 | | | | | $ | 3 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 24 | | |
Exercise price (In dollars) | | | Outstanding | | | Exercisable | | ||||||||||||||||||||||||
| Number of shares | | | Weighted average remaining contractual life | | | Weighted average exercise price | | | Number of shares | | | Weighted average exercise price | | |||||||||||||||||
| | | In thousands | | | In years | | | In dollars | | | In thousands | | | In dollars | | |||||||||||||||
4.0 – 22.6 | | | | | 108 | | | | | | 3.2 | | | | | $ | 13.0 | | | | | | 41 | | | | | $ | 21.6 | | |
23.9 – 26.9 | | | | | 2,122 | | | | | | 1.6 | | | | | | 26.9 | | | | | | 2,119 | | | | | | 26.9 | | |
31.9 – 34.0 | | | | | 1,280 | | | | | | 0.7 | | | | | | 33.0 | | | | | | 1,280 | | | | | | 33.0 | | |
55.2 | | | | | 68 | | | | | | 7.3 | | | | | | 55.2 | | | | | | 23 | | | | | ��� | 55.2 | | |
| | | | | 3,578 | | | | | | 1.5 | | | | | $ | 29.2 | | | | | | 3,463 | | | | | $ | 29.3 | | |
| | | Number of options | | | Weighted average exercise price | | | Weighted average remaining contractual Life | | | Aggregated intrinsic value(1) | | ||||||||||||
| | | In thousands | | | In dollars | | | In years | | | In millions | | ||||||||||||
Options outstanding as of December 29, 2018 | | | | | 6,642 | | | | | $ | 28.5 | | | | | | | | | | | | | | |
Granted | | | | | 90 | | | | | | 55.2 | | | | | | | | | | | | | | |
Exercised | | | | | (135) | | | | | | 19.3 | | | | | | | | | | | | | | |
Forfeited | | | | | (3) | | | | | | 20.3 | | | | | | | | | | | | | | |
Options outstanding as of December 28, 2019 | | | | | 6,594 | | | | | $ | 29.1 | | | | | | 3.4 | | | | | $ | 204 | | |
Exercised | | | | | (173) | | | | | | 23.4 | | | | | | | | | | | | | | |
Forfeited | | | | | (30) | | | | | | 19.5 | | | | | | | | | | | | | | |
Options outstanding as of December 26, 2020 | | | | | 6,391 | | | | | $ | 29.2 | | | | | | 2.4 | | | | | $ | 114 | | |
Exercised | | | | | (2,807) | | | | | | 29.3 | | | | | | | | | | | | | | |
Forfeited | | | | | (6) | | | | | | 24.5 | | | | | | | | | | | | | | |
Options outstanding as of December 25, 2021 | | | | | 3,578 | | | | | $ | 29.2 | | | | | | 1.5 | | | | | $ | 79 | | |
Options exercisable as of | | | | | | | | | | | | | | | | | | | | | | | | | |
December 25, 2021 | | | | | 3,463 | | | | | $ | 29.3 | | | | | | 1.3 | | | | | $ | 76 | | |
| | | Number of RSUs | | | Weighted average grant date fair value | | ||||||
| | | In thousands | | | In millions | | ||||||
Outstanding as of December 29, 2018 | | | | | 3,174 | | | | | $ | 41.15 | | |
Granted | | | | | 656 | | | | | | 49.22 | | |
Vested | | | | | (1,396) | | | | | | 41.28 | | |
Forfeited | | | | | (63) | | | | | | 43.64 | | |
Outstanding as of December 28, 2019 | | | | | 2,371 | | | | | $ | 43.24 | | |
Granted | | | | | 3,628 | | | | | | 44.44 | | |
Vested | | | | | (1,588) | | | | | | 41.98 | | |
Forfeited | | | | | (72) | | | | | | 47.36 | | |
Outstanding as of December 26, 2020 | | | | | 4,339 | | | | | $ | 44.63 | | |
Granted | | | | | 2,935 | | | | | | 47.76 | | |
| | | Number of RSUs | | | Weighted average grant date fair value | | ||||||
| | | In thousands | | | In millions | | ||||||
Vested | | | | | (1,761) | | | | | | 44.05 | | |
Forfeited | | | | | (235) | | | | | | 46.38 | | |
Outstanding as of December 25, 2021 | | | | | 5,278 | | | | | $ | 46.49 | | |
|
| | | Year ended | | |||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | In millions | | |||||||||||||||
Cost of revenue | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | |
Research and development, net | | | | | 77 | | | | | | 67 | | | | | | 60 | | |
Sales and marketing | | | | | 4 | | | | | | 3 | | | | | | 2 | | |
General and administrative | | | | | 15 | | | | | | 15 | | | | | | 14 | | |
Total share-based compensation | | | | $ | 97 | | | | | $ | 85 | | | | | $ | 76 | | |
| | | Year ended | | |||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | In millions | | |||||||||||||||
Income (loss) before taxes: | | | | | | | | | | | | | | | | | | | |
U.S. | | | | $ | (96) | | | | | $ | (77) | | | | | $ | (58) | | |
Non-U.S. | | | | | 39 | | | | | | (135) | | | | | | (267) | | |
Total loss before income taxes | | | | $ | (57) | | | | | $ | (212) | | | | | $ | (325) | | |
| | | Year ended | | |||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | In millions | | |||||||||||||||
Current taxes: | | | | | | | | | | | | | | | | | | | |
U.S. | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Non-U.S. | | | | | (47) | | | | | | (37) | | | | | | (35) | | |
Total current provision for income taxes | | | | $ | (47) | | | | | $ | (37) | | | | | $ | (35) | | |
| | | Year ended | | |||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | In millions | | |||||||||||||||
Deferred taxes: | | | | | | | | | | | | | | | | | | | |
U.S. | | | | $ | (30) | | | | | $ | — | | | | | $ | — | | |
Non-U.S. | | | | | 59 | | | | | | 53 | | | | | | 32 | | |
Total deferred provision for income taxes | | | | $ | 29 | | | | | $ | 53 | | | | | $ | 32 | | |
Total benefit (provision) for income taxes | | | | $ | (18) | | | | | $ | 16 | | | | | $ | (3) | | |
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | % | | |||||||||||||||
Statutory federal income tax rate | | | | | 21.0 | | | | | | 21.0 | | | | | | 21.0 | | |
Increase (reduction) in rate resulting from: | | | | | | | | | | | | | | | | | | | |
Foreign rate differential | | | | | (1.9) | | | | | | 0.5 | | | | | | (16.8) | | |
Technology incentives – current | | | | | 183.1 | | | | | | 28.2 | | | | | | 16.1 | | |
Technology incentives – deferred | | | | | (116.4) | | | | | | (29.1) | | | | | | (16.6) | | |
U.S. branch taxation of foreign operations | | | | | (54.4) | | | | | | — | | | | | | — | | |
Decrease (increase) in uncertain tax position, net | | | | | (0.3) | | | | | | 0.2 | | | | | | 0.6 | | |
Share-based compensation related adjustments | | | | | (13.7) | | | | | | (4.1) | | | | | | (1.5) | | |
Increase in valuation allowance | | | | | (50.0) | | | | | | (7.7) | | | | | | (3.7) | | |
Non-deductible expenses and other | | | | | 1.0 | | | | | | (1.5) | | | | | | — | | |
Effective tax rate | | | | | (31.6) | | | | | | 7.5 | | | | | | (0.9) | | |
| | | December 25, 2021 | | | December 26, 2020 | | ||||||
| | | In millions | | |||||||||
Deferred tax assets | | | | | | | | | | | | | |
Share-based compensation | | | | $ | 80 | | | | | $ | 10 | | |
Provisions for employee benefits | | | | | 8 | | | | | | 6 | | |
Net operating losses carryforward | | | | | 198 | | | | | | 26 | | |
Research and development expenses | | | | | 105 | | | | | | 22 | | |
Gross deferred tax assets | | | | | 391 | | | | | | 64 | | |
Valuation allowance | | | | | (229) | | | | | | — | | |
Total deferred tax assets | | | | | 162 | | | | | | 64 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Intangible assets | | | | | (181) | | | | | | (264) | | |
Goodwill | | | | | (152) | | | | | | — | | |
Total deferred tax liabilities | | | | | (333) | | | | | | (264) | | |
Net deferred tax liabilities | | | | $ | (171) | | | | | $ | (200) | | |
| | | Year ended | | |||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | In millions | | |||||||||||||||
Valuation allowance at beginning of year | | | | $ | — | | | | | $ | — | | | | | $ | 1 | | |
Additions | | | | | 185 | | | | | | — | | | | | | — | | |
Income tax expense | | | | | 44 | | | | | | — | | | | | | (1) | | |
Valuation allowance at end of year | | | | $ | 229 | | | | | $ | — | | | | | $ | — | | |
| | | Year ended | | |||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | In millions | | |||||||||||||||
Balance at the beginning of the year | | | | $ | 4 | | | | | $ | 5 | | | | | $ | 10 | | |
Settlements with taxing authorities | | | | | — | | | | | | (1) | | | | | | (4) | | |
Lapse of statute of limitations | | | | | — | | | | | | — | | | | | | (1) | | |
Balance at the end of the year | | | | $ | 4 | | | | | $ | 4 | | | | | $ | 5 | | |
| | | Year ended | | |||||||||||||||||||||||||||
| | | December 28, 2019 | | | Acquisitions | | | December 26, 2020 | | | Acquisitions | | | December 25, 2021 | | |||||||||||||||
| | | In millions | | |||||||||||||||||||||||||||
Mobileye | | | | $ | 10,291 | | | | | $ | 493 | | | | | $ | 10,784 | | | | | $ | — | | | | | $ | 10,784 | | |
Other | | | | | — | | | | | | 111 | | | | | | 111 | | | | | | — | | | | | | 111 | | |
| | | | $ | 10,291 | | | | | $ | 604 | | | | | $ | 10,895 | | | | | $ | — | | | | | $ | 10,895 | | |
| | | December 25, 2021 | | | December 26, 2020 | | ||||||||||||||||||||||||||||||
| | | Gross Assets | | | Accumulated Amortization | | | Net Carrying Amount | | | Gross Assets | | | Accumulated Amortization | | | Net Carrying Amount | | ||||||||||||||||||
| | | In millions | | |||||||||||||||||||||||||||||||||
Developed technology | | | | $ | 3,991 | | | | | $ | 1,419 | | | | | $ | 2,572 | | | | | $ | 3,091 | | | | | $ | 1,000 | | | | | $ | 2,091 | | |
In-process research and development | | | | | — | | | | | | — | | | | | | — | | | | | | 900 | | | | | | — | | | | | | 900 | | |
Customer relationships and brands | | | | | 831 | | | | | | 332 | | | | | | 499 | | | | | | 831 | | | | | | 242 | | | | | | 589 | | |
Total | | | | $ | 4,822 | | | | | $ | 1,751 | | | | | $ | 3,071 | | | | | $ | 4,822 | | | | | $ | 1,242 | | | | | $ | 3,580 | | |
| | | Year ended | | | Weighted Average Useful Life In years | | ||||||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||||||||
| | | In millions | | |||||||||||||||||||||
Developed technology | | | | $ | 419 | | | | | $ | 368 | | | | | $ | 261 | | | | | | 10 | | |
Customer relationships and brands | | | | | 90 | | | | | | 82 | | | | | | 66 | | | | | | 12 | | |
Total amortization expense | | | | $ | 509 | | | | | $ | 450 | | | | | $ | 327 | | | | | | | | |
| | | 2022 | | | 2023 | | | 2024 | | | 2025 | | | 2026 | | | Thereafter | | | Total | | |||||||||||||||||||||
| | | In millions | | |||||||||||||||||||||||||||||||||||||||
Future amortization expenses | | | | $ | 544 | | | | | $ | 474 | | | | | $ | 445 | | | | | $ | 443 | | | | | $ | 332 | | | | | $ | 833 | | | | | $ | 3,071 | | |
| | | Year ended December 25, 2021 | | |||||||||||||||||||||
| | | Mobileye | | | Other | | | Amounts not allocated to segments | | | Combined | | ||||||||||||
| | | In millions | | |||||||||||||||||||||
Revenue | | | | $ | 1,363 | | | | | $ | 23 | | | | | $ | — | | | | | $ | 1,386 | | |
Cost of revenue | | | | | 308 | | | | | | 4 | | | | | | 419 | | | | | | 731 | | |
Research and development, net | | | | | 505 | | | | | | 39 | | | | | | — | | | | | | 544 | | |
Sales and marketing | | | | | 30 | | | | | | 14 | | | | | | 90 | | | | | | 134 | | |
General and administrative | | | | | 21 | | | | | | 13 | | | | | | — | | | | | | 34 | | |
Segment performance | | | | $ | 499 | | | | | $ | (47) | | | | | $ | (509) | | | | | $ | (57) | | |
Interest income with a related party | | | | | | | | | | | | | | | | | | | | | | | 3 | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | (3) | | |
Loss before income taxes | | | | | | | | | | | | | | | | | | | | | | | (57) | | |
Share-based compensation | | | | | 85 | | | | | | 12 | | | | | | — | | | | | | 97 | | |
Depreciation of property and equipment | | | | | 17 | | | | | | — | | | | | | — | | | | | | 17 | | |
| | | Year ended December 26, 2020 | | |||||||||||||||||||||
| | | Mobileye | | | Other | | | Amounts not allocated to segments | | | Combined | | ||||||||||||
| | | In millions | | |||||||||||||||||||||
Revenue | | | | $ | 956 | | | | | $ | 11 | | | | | $ | — | | | | | $ | 967 | | |
Cost of revenue | | | | | 221 | | | | | | 2 | | | | | | 368 | | | | | | 591 | | |
Research and development, net | | | | | 417 | | | | | | 23 | | | | | | — | | | | | | 440 | | |
Sales and marketing | | | | | 26 | | | | | | 8 | | | | | | 82 | | | | | | 116 | | |
General and administrative | | | | | 28 | | | | | | 5 | | | | | | — | | | | | | 33 | | |
Segment performance | | | | $ | 264 | | | | | $ | (27) | | | | | $ | (450) | | | | | $ | (213) | | |
Interest income with a related party | | | | | | | | | | | | | | | | | | | | | | | 6 | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | (5) | | |
Loss before income taxes | | | | | | | | | | | | | | | | | | | | | | | (212) | | |
Share-based compensation | | | | | 82 | | | | | | 3 | | | | | | | | | | | | 85 | | |
Depreciation of property and equipment | | | | | 13 | | | | | | — | | | | | | — | | | | | | 13 | | |
| | | Year ended December 28, 2019 | | |||||||||||||||||||||
| | | Mobileye | | | Other | | | Amounts not allocated to segments | | | Combined | | ||||||||||||
| | | In millions | | |||||||||||||||||||||
Revenue | | | | $ | 879 | | | | | $ | — | | | | | $ | — | | | | | $ | 879 | | |
Cost of revenue | | | | | 195 | | | | | | — | | | | | | 261 | | | | | | 456 | | |
Research and development, net | | | | | 384 | | | | | | — | | | | | | — | | | | | | 384 | | |
Sales and marketing | | | | | 34 | | | | | | — | | | | | | 66 | | | | | | 100 | | |
General and administrative | | | | | 25 | | | | | | — | | | | | | — | | | | | | 25 | | |
Segment performance | | | | $ | 241 | | | | | $ | — | | | | | $ | (327) | | | | | $ | (86) | | |
Interest expense with a related party | | | | | | | | | | | | | | | | | | | | | | | (235) | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | (4) | | |
Loss before income taxes | | | | | | | | | | | | | | | | | | | | | | | (325) | | |
Share-based compensation | | | | | 76 | | | | | | — | | | | | | — | | | | | | 76 | | |
Depreciation of property and equipment | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
| | | Year ended | | |||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
| | | In millions | | |||||||||||||||
U.S. | | | | $ | 363 | | | | | $ | 254 | | | | | $ | 293 | | |
China | | | | | 270 | | | | | | 134 | | | | | | 78 | | |
Germany | | | | | 263 | | | | | | 153 | | | | | | 74 | | |
United Kingdom | | | | | 198 | | | | | | 161 | | | | | | 171 | | |
South Korea | | | | | 107 | | | | | | 96 | | | | | | 78 | | |
Singapore | | | | | 42 | | | | | | 41 | | | | | | 43 | | |
Hungary | | | | | 66 | | | | | | 67 | | | | | | 75 | | |
Rest of World | | | | | 77 | | | | | | 61 | | | | | | 67 | | |
| | | | $ | 1,386 | | | | | $ | 967 | | | | | $ | 879 | | |
| | | Year ended | | |||||||||||||||
| | | December 25, 2021 | | | December 26, 2020 | | | December 28, 2019 | | |||||||||
Revenue from major customers | | | | | | | | | | | | | | | | | | | |
Percent of total revenue | | | | | | | | | | | | | | | | | | | |
Customer A | | | | | 35% | | | | | | 35% | | | | | | 42% | | |
Customer B | | | | | 19% | | | | | | 13% | | | | | | * | | |
Customer C | | | | | 17% | | | | | | 17% | | | | | | 20% | | |
Customer D | | | | | * | | | | | | 10% | | | | | | * | | |
Customer E | | | | | * | | | | | | 10% | | | | | | * | | |
| | | Amount To Be Paid | | |||
Registration fee | | | | $ | * | | |
FINRA filing fee | | | | | * | | |
Listing fees | | | | | * | | |
Printing expenses | | | | | * | | |
Legal fees and expenses | | | | | * | | |
Accounting fees and expenses | | | | | * | | |
Transfer agent and registrar fees and expense | | | | | * | | |
Miscellaneous | | | | | * | | |
Total | | | | $ | * | | |
| EXHIBIT NO. | | | DESCRIPTION OF EXHIBIT | |
| 1.1* | | | Form of Underwriting Agreement | |
| 3.1* | | | Certificate of Incorporation of the Registrant | |
| 3.2* | | | Certificate of Amendment to the Certificate of Incorporation of the Registrant | |
| 3.3* | | | Bylaws of the Registrant of the Registrant | |
| 3.4* | | | Form of Amended and Restated Certificate of Incorporation of the Registrant, to be in effect upon completion of this offering | |
| 3.5* | | | Form of Amended and Restated Bylaws of the Registrant, to be in effect upon completion of this offering | |
| 5.1* | | | Opinion of Skadden, Arps, Slate, Meagher & Flom LLP | |
| 10.1†* | | | Mobileye Holdings Inc. 2022 Equity Incentive Plan | |
| 10.2†* | | | Form of Restricted Share Unit Agreement | |
| 10.3* | | | Form of Indemnification Agreement between the Registrant and each of its Executive Officers and Directors | |
| 10.4* | | | Form of Registration Rights Agreement between the Registrant and Intel | |
| 10.5* | | | Form of Stockholders Agreement between the Registrant and Intel | |
| 10.6* | | | Form of Administrative Services Agreement between the Registrant and Intel | |
| 10.7* | | | Form of Intellectual Property Agreement between the Registrant and Intel | |
| 10.8* | | | Form of Master Technology Agreement between the Registrant and Intel | |
| 10.9* | | | Form of Procurement Agreement between the Registrant and Intel | |
| 10.10* | | | Form of Tax Sharing Agreement between the Registrant and Intel | |
| 21.1* | | | List of Subsidiaries of the Registrant | |
| 23.1* | | | Consent of Skadden, Arps, Slate, Meagher & Flom LLP (included in Exhibit 5.1) | |
| 23.2* | | | Consent of Kesselman & Kesselman, Certified Public Accountants (Isr.), a member firm of PricewaterhouseCoopers International Limited, an independent registered public accounting firm. | |
| 24.1 | | | Powers of Attorney (included on the signature pages) | |
| 107* | | | Filing Fee Table | |
| | | | Mobileye Holdings Inc. | | |||
| | | | By: | | | Name: Professor Amnon Shashua Title: Chief Executive Officer and President | |
| Signature | | | Title | | | Date | |
| Professor Amnon Shashua | | | Chief Executive Officer, President, and Director (Principal Executive Officer) | | | , 2022 | |
| | | | (Principal Financial and Accounting Officer) | | | , 2022 | |
| Patrick P. Gelsinger | | | Chair of the Board of Directors | | | , 2022 | |