Bailiwick of Jersey, Channel Islands |
8000 |
Not Applicable | ||
(State or other jurisdiction of incorporation or organization) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification Number) |
Michael Labriola Megan Baier Elisa Sielski Wilson Sonsini Goodrich & Rosati, P.C. 41 Old Street London EC1 9AE United Kingdom Tel: +44 (0) 20 3963 4050 |
Henry Bennett General Counsel Babylon Holdings Limited 1 Knightsbridge Green London, SW1X 7QA Tel: +44 (0) 20 7100 0762 |
| ||||||||
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 |
Amount of Registration Fee | ||||
Class A ordinary shares(2) |
370,530,280 |
$9.77(3) |
$3,620,080,835.60(3) |
$ 335,582 | ||||
| ||||||||
|
(1) |
Pursuant to Rule 416(a) under the Securities Act, this Registration Statement shall also cover any additional of the registrant’s Class A ordinary shares that become issuable as a result of any stock dividend, stock split, recapitalization, or other similar transaction effected without the receipt of consideration that results in an increase to the number of the registrant’s outstanding Class A ordinary shares, as applicable. |
(2) |
Includes 276,334,371 Class A ordinary shares issued and outstanding, 79,637,576 Class A ordinary shares issuable upon conversion of Class B ordinary shares and 14,558,333 Class A ordinary shares issuable upon exercise of warrants to purchase Class A ordinary shares. |
(3) |
Estimated solely for the purpose of computing the amount of the registration fee pursuant to Rule 457(c) under the Securities Act of 1933, as amended, based on the average of the high and low trading prices of the Class A ordinary shares on the New York Stock Exchange on November 3, 2021, which date is within five business days prior to filing this Registration Statement. |
i |
||||
ii |
||||
ii |
||||
1 |
||||
8 |
||||
11 |
||||
27 |
||||
84 |
||||
86 |
||||
93 |
||||
94 |
||||
122 |
||||
123 |
||||
124 |
||||
125 |
||||
127 |
||||
147 |
||||
163 |
||||
169 |
||||
176 |
||||
180 |
||||
192 |
||||
195 |
||||
198 |
||||
201 |
||||
202 |
||||
203 |
||||
204 |
||||
205 |
||||
F-1 |
• | Value-Based Care |
• | Clinical Services a fee-for-service basis. |
• | Software Licensing |
• | 2013: Founded by our Chief Executive Officer, Dr. Ali Parsadoust. |
• | 2014: Became the first digital-first health service provider to be registered with the CQC, the healthcare services regulator and inspector in England. |
• | 2015: Began providing clinical services through our virtual care platform, offering diagnosis, advice and treatments via medical professionals to patients on a remote basis. |
• | 2016: First expanded outside the United Kingdom, launching in Rwanda. |
• | 2017: Our technology was made available for licensing to corporate and institutional clients. |
• | 2018: We launched our agreement with Prudential in Asia and since then have been rolling out our symptom checker and health assessment solutions across 11 countries. |
• | 2018: We launched our partnership with TELUS in Canada to use our platform to deliver digital health services across Canada. |
• | 2020: Our first end-to-end digital, |
• | 2021: We completed a business combination with Alkuri, a special purpose acquisition company, on October 21, 2021, pursuant to which our Class A ordinary shares and warrants were listed on the NYSE. In addition, we and Alkuri entered into Subscription Agreements and completed a private placement of our Class A ordinary shares to certain investors for an aggregate purchase price of $224 million. |
• | DayToDay. |
• | Higi . |
• | Fresno Health Care. provide end-to-end healthcare |
• | Meritage Medical Network. |
NYSE Symbol for our Class A Ordinary Shares | “BBLN” | |
Registered Shares being registered on behalf of the Registered Holders | 370,530,280 Class A ordinary shares. | |
Class A Ordinary shares issued and outstanding immediately before and after the effectiveness of the registration statement of which this prospectus forms a part | 330,257,184 Class A ordinary shares. | |
Class B Ordinary shares issued and outstanding immediately before and after the effectiveness of the registration statement of which this prospectus forms a part | 79,637,576 Class B ordinary shares. | |
Use of proceeds | We will not receive any proceeds from the sale by the Registered Holders of Registered Shares under this prospectus. | |
Voting Rights | We have two classes of authorized ordinary shares: Class A ordinary shares and Class B ordinary shares. The rights of the holders of Class A ordinary shares and Class B ordinary shares are materially identical, except with respect to voting and conversion. The holders of Class A ordinary shares are entitled to one vote per share, and the holders of Class B ordinary shares are entitled to fifteen votes per share, on all matters that are subject to shareholder vote. Each Class B ordinary share may be converted into one Class A ordinary share and will be automatically converted into one Class A ordinary share upon transfer thereof, subject to certain exceptions. Holders of our Class A ordinary shares and Class B ordinary shares will generally vote together as a single class, unless otherwise required by law or our amended and restated certificate of incorporation. As of the effective date of the registration statement of which this prospectus is a part, our Founder beneficially owns approximately 83.4% of the voting power of our outstanding capital stock and will have the ability to control the outcome of matters submitted to our stockholders for approval, including the election of directors. | |
Risk factors | See “ Risk Factors |
• | 22,980,900 ordinary shares issuable upon the exercise of granted and outstanding options under our Company Share Option Plan, Long-Term Incentive Plan, and 2021 Equity Incentive Plan at a weighted-average exercise price of $1.46 per share; |
• | 8,625,000 public warrants and 5,933,333 private placement warrants to purchase Class A ordinary shares; |
• | 42,980,214 Class A ordinary shares available for issuance under the 2021 Equity Incentive Plan; and |
• | 1,757,499 Class A ordinary shares issuable pursuant to the AlbaCore Warrants. |
• | We have a history of net losses, anticipate increasing expenses in the future, and may not be able to achieve or maintain profitability; |
• | Our relatively limited operating history makes it difficult to evaluate our current business and future prospects and increases the risk of your investment; |
• | If we fail to effectively manage our growth, we may be unable to execute our business plan, adequately address competitive challenges or maintain our corporate culture, and our business, financial condition and results of operations would be harmed; |
• | Our business and growth strategy depend on our ability to maintain and expand a network of qualified providers. If we are unable to do so, our future growth would be limited and our business, financial condition and results of operations would be harmed; |
• | We are dependent on our relationships with physician-owned entities to hold contracts and provide healthcare services. We do not own such professional entities, and our business could be harmed if relationships with either those entities or their owners were disrupted; |
• | If we are unable to attract new customers, our revenue growth could be slower than expected, and our business may be adversely affected; |
• | If our existing customers do not continue to use our services or renew their contracts with us, renew at lower fee levels or decline to purchase additional applications and services from us, it could have a material adverse effect on our business, financial condition and results of operations; |
• | Our revenue sources are highly concentrated and the loss of any of our key contracts could have a material adverse effect on our business, financial condition and results of operations; |
• | Under many of our agreements with health plans, we assume some or all of the risk that the cost of providing services will exceed our compensation. Over time, we expect the proportion of risk-based revenue may increase. We do not have control over these costs, particularly in cases where members use third party services instead of our services; |
• | We may face intense competition, which could limit our ability to maintain or expand market share within our industry, and if we do not maintain or expand our market share, our business and operating results will be harmed; |
• | If we are not able to develop and release new solutions and services, or successful enhancements, new features and modifications to our existing solutions and services, our business could be adversely affected; |
• | There are significant risks associated with estimating the amount of revenue that we recognize under our licensing agreements, and risk-based agreements with health plans, and if our estimates of revenue are materially inaccurate, it could impact the timing and the amount of our revenue recognition or have a material adverse effect on our business, financial condition, results of operations and cash flows; |
• | Security breaches, loss of data and other disruptions could compromise sensitive information related to our business or members, or prevent us from accessing critical information and expose us to liability, which could adversely affect our business and reputation; |
• | Our use, disclosure, and other processing of personally identifiable information, including health information, is subject to the Health Insurance Portability and Accountability Act of 1996, as amended by the Health Information Technology for Economic and Clinical Health Act, (“HITECH”), and their implementing regulations, GDPR, the Data Protection Act 2018 (“DPA 2018”) and other privacy, and security regulations, and our failure to comply with those regulations or to adequately secure the information we hold could result in significant liability or reputational harm and, in turn, a material adverse effect on our customer base, member base and revenue; |
• | If we are unable to obtain, maintain and enforce intellectual property protection for our technology or if the scope of our intellectual property protection is not sufficiently broad, others may be able to develop and commercialize technology substantially similar to our technology, and our ability to successfully commercialize our technology may be adversely affected; |
• | We may become subject to medical liability claims, which could cause us to incur significant expenses and may require us to pay significant damages if not covered by insurance; |
• | We have been, and may in the future become, subject to litigation or regulatory investigation, which could harm our business; |
• | We rely on internet infrastructure, bandwidth providers, third-party computer hardware and software and other third parties for providing services to our customers and members, and any failure or interruption in the services provided by these third parties could expose us to litigation and negatively impact our relationships with customers and members, adversely affecting our operating results; |
• | We conduct business in a heavily regulated industry and if we fail to comply with these laws and government regulations, or if the rules and regulations change or the approach that regulators take in classifying our products and services under such regulations change, we could incur penalties or be required to make significant changes to our operations, products, or services or experience adverse publicity, which could have a material adverse effect on our business, financial condition, and results of operations; |
• | The impact of recent healthcare reform legislation and other changes in the healthcare industry and in healthcare spending on us is currently unknown, but may adversely affect our business, financial condition and results of operations; |
• | We depend on our talent to grow and operate our business, and if we are unable to hire, integrate, develop, motivate and retain personnel, we may not be able to grow effectively; and |
• | The other matters described in the section titled “ Risk Factors |
• | On October 21, 2021, the parties consummated the transactions contemplated by that certain Merger Agreement dated as of June 3, 2021 by and among Alkuri Global Acquisition Corp., a Delaware corporation (“Alkuri”), Babylon Holdings Limited (“Babylon”), and other parties thereto whereby Alkuri became a wholly owned subsidiary of Babylon (the “Business Combination”); |
• | On October 21, 2021, Babylon sold 22,400,000 Class A Ordinary Shares to subscribers pursuant to a Subscription Agreement dated June 3, 2021 for gross proceeds of $224,000,000 to Babylon in connection with the Business Combination (the “PIPE Sale”); and |
• | the probable acquisition of higi SH Holdings Inc. (“Higi”) by Babylon (the “Higi acquisition”). |
• | Babylon’s historical unaudited consolidated financial statements as of and for the six months ended June 30, 2021; |
• | Babylon’s historical audited consolidated financial statements as of and for the year ended December 31, 2020; |
• | Higi’s historical unaudited consolidated financial statements as of and for the six months ended June 30, 2021; |
• | Higi’s historical audited consolidated financial statements as of and for the year ended December 31, 2020; |
• | Alkuri’s historical condensed consolidated financial statements as of and for the six months ended June 30, 2021; and |
• | Alkuri’s historical condensed consolidated financial statements as of and for the quarter ended March 31, 2021. As a newly incorporated business on December 1, 2020, the results of Alkuri prior to January 1, 2021 were not material. |
(in thousands, except for share amounts) |
||||
Shares transferred at Closing |
336,427,107 | |||
Value per share (1) |
$ | 10.90 | ||
|
|
|||
Total Share Consideration |
$ | 3,667,055 | ||
|
|
(1) | Share Consideration is calculated using the value of Alkuri Common Stock at Closing. |
Alkuri (Historical) |
Babylon (Historical) |
Combined Pro Forma |
Babylon Equivalent Per Share Pro Forma |
|||||||||||||
As of and for the period ending |
Jun-21 |
Jun-21 |
||||||||||||||
Book Value per share (1) |
$ | 0.45 | $ | 0.06 | $ | 0.76 | $ | 0.23 | ||||||||
Weighted averages shares outstanding - basic and diluted |
813,746,192 | |||||||||||||||
Net loss per share - basic and diluted |
$ | (0.09 | ) | |||||||||||||
Weighted average shares outstanding of common share - basic and diluted |
11,104,045 | 369,801,010 | 336,427,107 | |||||||||||||
Net loss per share of common share - basic and diluted (2) |
$ | (0.69 | ) | (0.22 | ) | (0.07 | ) |
(1) | Book value per share = Total equity excluding preferred shares divided by shares outstanding |
(2) | The equivalent pro forma basic and diluted per share data for Babylon is calculated by multiplying the combined pro forma per share data by the 0.302 Exchange Ratio. |
Alkuri (Historical) |
Babylon (Historical) |
Combined Pro Forma |
Babylon Equivalent Per Share Pro Forma |
|||||||||||||
As of and for the period ending |
Mar-21 |
Dec-20 |
||||||||||||||
Book Value per share (1) |
$ | 0.50 | $ | 0.06 | $ | 0.97 | $ | 0.29 | ||||||||
Weighted averages shares outstanding - basic and diluted |
803,901,000 | |||||||||||||||
Net loss per share - basic and diluted |
$ | (0.23 | ) | |||||||||||||
Weighted average shares outstanding of common share - basic and diluted |
10,052,006 | 369,801,010 | 336,427,107 | |||||||||||||
Net loss per share of common share - basic and diluted (2) |
$ | (0.12 | ) | (0.83 | ) | (0.25 | ) |
(1) | Book value per share = Total equity excluding preferred shares divided by shares outstanding |
(2) | The equivalent pro forma basic and diluted per share data for Babylon is calculated by multiplying the combined pro forma per share data by the 0.302 Exchange Ratio. |
Statement of Financial Position Amounts in thousands, except for per share amount |
||||||||||||||||||||||||||||||||||||
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
||||||||||||||||||||||||||||||||
Alkuri (Historical) |
Babylon (Historical) |
Higi Acquisition Historical |
Combined (Historical) |
PPA Adjustments |
Pro Forma Adjustments |
Pro Forma Combined |
||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||
Right of use of assets |
— | 3,487 | — | 3,487 | — | 3,487 | ||||||||||||||||||||||||||||||
Trade and other receivables |
— | 28,218 | 2,474 | 30,692 | — | 30,692 | ||||||||||||||||||||||||||||||
Prepayments and contract assets |
987 | 9,253 | 384 | 10,624 | — | 10,624 | ||||||||||||||||||||||||||||||
Cash and cash equivalents |
71 | 42,381 | 5,458 | 47,910 | (10,767 | ) | (CC | ) | 224,000 | (A | ) | 211,501 | ||||||||||||||||||||||||
(5,458 | ) | (EE | ) | — | ||||||||||||||||||||||||||||||||
(16,259 | ) | (D | ) | |||||||||||||||||||||||||||||||||
36,429 | (B | ) | ||||||||||||||||||||||||||||||||||
(63,773 | ) | (H | ) | |||||||||||||||||||||||||||||||||
(581 | ) | (H | ) | |||||||||||||||||||||||||||||||||
Assets held for sale |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Restricted cash |
— | — | 273 | 273 | — | — | 273 | |||||||||||||||||||||||||||||
Other current assets |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total current assets |
1,058 | 83,339 | 8,589 | 92,986 | (16,225 | ) | 179,816 | 256,577 | ||||||||||||||||||||||||||||
Property, plant and equipment |
— | 2,879 | 114 | 2,993 | — | 2,993 | ||||||||||||||||||||||||||||||
Right of use of assets |
— | 10,135 | 1,233 | 11,368 | — | 11,368 | ||||||||||||||||||||||||||||||
Investments |
— | 12,600 | — | 12,600 | (12,600 | ) | (AA | ) | — | |||||||||||||||||||||||||||
Marketable securities held in Trust Account |
345,022 | — | — | 345,022 | — | (345,022 | ) | (B | ) | — | ||||||||||||||||||||||||||
Goodwill |
— | 31,303 | — | 31,303 | 23,440 | (AA | ) | 99,571 | ||||||||||||||||||||||||||||
1,624 | (BB | ) | ||||||||||||||||||||||||||||||||||
70,320 | (CC | ) | ||||||||||||||||||||||||||||||||||
231 | (DD | ) | ||||||||||||||||||||||||||||||||||
(25,805 | ) | (DD | ) | |||||||||||||||||||||||||||||||||
(1,542 | ) | (EE | ) | |||||||||||||||||||||||||||||||||
Other intangible assets |
— | 102,331 | 231 | 102,562 | (231 | ) | (DD | ) | 134,189 | |||||||||||||||||||||||||||
31,858 | (DD | ) | ||||||||||||||||||||||||||||||||||
Other noncurrent assets |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total non current assets |
345,022 | 159,248 | 1,578 | 505,848 | 87,295 | (345,022 | ) | 248,121 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
TOTAL ASSETS |
346,080 |
242,587 |
10,167 |
598,834 |
71,070 |
(165,206 |
) |
504,698 |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||||||||||||||||||||||||||||||
Accounts payable |
— | 26,231 | 1,012 | 27,243 | — | 27,243 | ||||||||||||||||||||||||||||||
Accrued liabilities |
4,099 | 31,574 | 1,072 | 36,745 | — | (4,099 | ) | (D | ) | 32,646 | ||||||||||||||||||||||||||
Contract Liabilities |
— | 23,136 | — | 23,136 | — | 23,136 | ||||||||||||||||||||||||||||||
Deferred grant income - tax credit |
1,264 | 1,264 | — | 1,264 | ||||||||||||||||||||||||||||||||
Current maturities of related party promissor |
— | — | 940 | 940 | — | 940 | ||||||||||||||||||||||||||||||
Lease Liabilities |
— | 1,984 | 332 | 2,316 | — | 2,316 | ||||||||||||||||||||||||||||||
Loans and Borrowings |
— | 473 | — | 473 | — | (EE | ) | — | 6,473 | |||||||||||||||||||||||||||
6,000 | (CC | ) | ||||||||||||||||||||||||||||||||||
Liabilities directly associated with the assets |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Accrued offering costs |
85 | — | — | 85 | — | (85 | ) | (D | ) | — | ||||||||||||||||||||||||||
Deferred liability |
12,075 | — | — | 12,075 | — | (12,075 | ) | (D | ) | — | ||||||||||||||||||||||||||
Other current liabilities |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total current liabilities |
16,259 | 84,662 | 3,356 | 104,277 | 6,000 | (16,259 | ) | 94,018 | ||||||||||||||||||||||||||||
Deferred tax liability |
— | 768 | — | 768 | 6,053 | (DD | ) | 6,821 | ||||||||||||||||||||||||||||
Related party convertible promissory notes |
— | — | 7,000 | 7,000 | (7,000 | ) | (EE | ) | — | |||||||||||||||||||||||||||
Deferred rent liability |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Other long-term liabilities |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Contract Liabilities |
— | 81,982 | — | 81,982 | — | 81,982 | ||||||||||||||||||||||||||||||
Deferred grant income - tax credit |
— | 6,340 | — | 6,340 | — | 6,340 | ||||||||||||||||||||||||||||||
Common stock subject to possible redemptio |
— | — | — | — | — | 303,328 | (E | ) | — | |||||||||||||||||||||||||||
(303,328 | ) | (E | ) | |||||||||||||||||||||||||||||||||
Lease Liabilities |
— | 10,815 | 1,435 | 12,250 | — | 12,250 | ||||||||||||||||||||||||||||||
Warrant Liability |
21,493 | — | — | 21,493 | — | 21,493 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total liabilities |
37,752 |
184,567 |
11,791 |
234,110 |
5,053 |
(16,259 |
) |
222,904 |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Common stock subject to possible redemptio |
303,328 | 303,328 | (303,328 | ) | (E | ) | — |
Statement of Financial Position Amounts in thousands, except for per share amounts |
||||||||||||||||||||||||||||||||||||
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
||||||||||||||||||||||||||||||||
Alkuri (Historical) |
Babylon (Historical) |
Higi Acquisition Historical |
Combined (Historical) |
PPA Adjustments |
Pro Forma Adjustments |
Pro Forma Combined |
||||||||||||||||||||||||||||||
Common stock subject to possible redemption |
303,328 | 303,328 | (303,328 | ) | (E | ) | — | |||||||||||||||||||||||||||||
Stockholders’ equity (deficit): |
||||||||||||||||||||||||||||||||||||
Common stock Class A |
1 | — | 6 | 7 | (6 | ) | (1 | ) | (C | ) | — | |||||||||||||||||||||||||
Common stock class B |
1 | — | — | 1 | — | (1 | ) | (C | ) | — | ||||||||||||||||||||||||||
Series B preferred stock |
— | — | — | — | — | (BB | ) | — | ||||||||||||||||||||||||||||
Series A-3 preferred stock |
— | — | — | — | — | (BB | ) | — | ||||||||||||||||||||||||||||
Series A-2 preferred stock |
— | — | — | — | — | (BB | ) | — | ||||||||||||||||||||||||||||
Series A-1 preferred stock |
— | — | — | — | — | (BB | ) | — | ||||||||||||||||||||||||||||
Additional paid-in capital |
12,636 | — | 89,197 | 101,833 | — | (AA | ) | 223,998 | (A | ) | 322,313 | |||||||||||||||||||||||||
(89,197 | ) | (BB | ) | (7,636 | ) | (C | ) | |||||||||||||||||||||||||||||
53,553 | (CC | ) | (5,265 | ) | (E | ) | ||||||||||||||||||||||||||||||
108,829 | (F | ) | ||||||||||||||||||||||||||||||||||
— | ||||||||||||||||||||||||||||||||||||
(29 | ) | (G | ) | |||||||||||||||||||||||||||||||||
(63,773 | ) | (H | ) | |||||||||||||||||||||||||||||||||
Ordinary share capital |
— | 10 | — | 10 | — | 29 | (G | ) | 41 | |||||||||||||||||||||||||||
2 | (A | ) | ||||||||||||||||||||||||||||||||||
Preference share capital |
— | 4 | — | 4 | — | 4 | ||||||||||||||||||||||||||||||
Share premium |
— | 557,569 | — | 557,569 | — | — | 557,569 | |||||||||||||||||||||||||||||
Share based payment reserve |
— | 45,286 | — | 45,286 | — | 45,286 | ||||||||||||||||||||||||||||||
Retained earnings/(accumulated deficit) |
(7,638 | ) | (544,411 | ) | (90,827 | ) | (642,876 | ) | 101,667 | (BB | ) | 7,638 | (C | ) | (642,981 | ) | ||||||||||||||||||||
(108,829 | ) | (F | ) | |||||||||||||||||||||||||||||||||
— | ||||||||||||||||||||||||||||||||||||
(581 | ) | |||||||||||||||||||||||||||||||||||
Non-controlling interests |
— | (2,046 | ) | — | (2,046 | ) | — | (2,046 | ) | |||||||||||||||||||||||||||
Translation differences |
— | 1,608 | — | 1,608 | — | 1,608 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total stockholders’ equity |
5,000 |
58,020 |
(1,624 |
) |
61,396 |
66,017 |
154,381 |
281,794 |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) |
346,080 |
242,587 |
10,167 |
598,834 |
71,070 |
(165,206 |
) |
504,698 |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) | To reflect the proceeds received from the PIPE Investment with the corresponding issuance of 22,400,000 Babylon Class A Shares at US$10.00 per share, or $224 million. |
(B) | To reflect the release of cash from marketable securities held in the trust account after the redemptions by Alkuri shareholders. |
(C) | To reflect the elimination of historical accumulated deficit in Alkuri as it is the accounting acquiree. |
(D) | To reflect the settlement of Alkuri’s historical current liabilities at Closing. |
(E) | To reflect the reclassification of Alkuri Class A Common Stock subject to possible redemption of approximately $303 million from temporary equity under U.S. GAAP to a liability under IFRS, because the right to redeem is at the option of the holder. Additional adjustments reflect the redemption of 30,857,347 shares of Alkuri common stock which resulted in the reduction of the investments held in the trust account balance by $308 million and a reduction of APIC by $5.3 million. |
(F) | To reflect the fair value of share consideration of $120.6 million in excess of Alkuri net monetary assets acquired of $11.8 million as a Recapitalization transaction expense of $108.8 million. The fair value of share consideration was estimated based on the market capitalization of the combined company based on the closing stock price of Babylon Holdings Limited, and after taking into account the Stockholder Earnout and Sponsor Earnout. The fair value Alkuri’s net monetary assets was primarily composed of Marketable securities held in trust, including the effect of redemptions, and Alkuri’s historical condensed consolidated financial statements. |
(G) | To reflect the Business Combination of Babylon through the issuance of 290,000,000 of Babylon Class A Shares as consideration for the Business Combination assuming no redemptions. |
(H) | To reflect the payment of an aggregate of $63.8 million of legal, financial advisory and other professional fees that are directly attributable to the equity issuance costs as part of the Business Combination, which is reflected as an adjustment to additional paid in capital. These expenses were not previously accounted for in the financial statements as for the twelve months ended December 31, 2020 and as of June 30, 2021. Furthermore, expenses related to audit fees were expensed and adjusted for in retained earnings. |
State of Profit and Loss |
||||||||||||||||||||||||||||
January 1, 2021 to June 30, 2021 |
January 1, 2021 to June 30, 2021 |
January 1, 2021 to June 30, 2021 |
January 1, 2021 to June 30, 2021 |
January 1, 2021 to June 30, 2021 |
||||||||||||||||||||||||
Alkuri (Historical) |
Babylon (Historical) |
Higi Acquisition |
Combined (Historical) |
Purchase price allocation adjustments |
Pro Forma Adjustments |
Pro Forma Combined |
||||||||||||||||||||||
Revenue |
— | 128,771 | 4,621 | 133,392 | — | — | 133,392 | |||||||||||||||||||||
Cost of care delivery |
— | (92,137 | ) | — | (92,137 | ) | — | — | (92,137 | ) | ||||||||||||||||||
Formation and operating costs |
(5,266 | ) | — | — | (5,266 | ) | — | — | (5,266 | ) | ||||||||||||||||||
Platform & application expense |
— | (21,377 | ) | (21,377 | ) | — | — | (21,377 | ) | |||||||||||||||||||
Research & development and technology expenses |
— | (17,201 | ) | (8,638 | ) | (25,839 | ) | — | — | (25,839 | ) | |||||||||||||||||
Sales, General and administrative expenses |
— | (76,606 | ) | (1,947 | ) | (78,553 | ) | (2,264 | ) (DD) | — | (80,817 | ) | ||||||||||||||||
— | — | |||||||||||||||||||||||||||
Recapitalization transaction expenses |
— | — | — | — | — | — | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating loss |
(5,266 | ) | (78,550 | ) | (5,964 | ) | (89,780 | ) | (2,264 | ) | — | (92,044 | ) | |||||||||||||||
Finance costs |
— | (2,243 | ) | (645 | ) | (2,888 | ) | — | — | (2,888 | ) | |||||||||||||||||
Finance income |
23 | 28 | 1,010 | 1,061 | — | (23 | ) (K) | 1,038 | ||||||||||||||||||||
Change in FV of warrant liability |
(2,389 | ) | — | — | (2,389 | ) | — | — | (2,389 | ) | ||||||||||||||||||
Exchange gain/(loss) |
— | (91 | ) | — | (91 | ) | — | — | (91 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net finance expense |
(2,366 | ) | (2,306 | ) | 365 | (4,307 | ) | — | (23 | ) | (4,330 | ) | ||||||||||||||||
Gain/Loss On Sale |
3,917 | 3,917 | — | 3,917 | ||||||||||||||||||||||||
Share of loss of equity-accounted investees |
— | (1,276 | ) | — | (1,276 | ) | — | — | (1,276 | ) | ||||||||||||||||||
Interest income |
— | — | — | — | — | — | — | |||||||||||||||||||||
Other expense (income) |
— | — | — | — | 10,840 | (AA) | — | 10,840 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before income taxes |
(7,632 | ) | (78,215 | ) | (5,599 | ) | (91,446 | ) | 8,576 | (23 | ) | (82,893 | ) | |||||||||||||||
Taxcredit on loss |
— | 2,493 | (59 | ) | 2,434 | — | — | 2,434 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss) attributable to common stockholders |
(7,632 | ) | (75,722 | ) | (5,658 | ) | (89,012 | ) | 8,576 | (23 | ) | (80,459 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Weighted-average shares used in computing net income (loss) per share attributable to common stockholders - Basic and Diluted |
813,746,192 | 369,801,010 | ||||||||||||||||||||||||||
Net loss per share attributable to common stockholders - Basic and Diluted |
(0.09 | ) | (0.22 | ) |
State of Profit and Loss |
||||||||||||||||||||||||||||||||||||
January 1, 2021 to March 31, 2021 |
January 1, 2020 to December 31, 2020 |
January 1, 2020 to December 31, 2020 |
January 1, 2020 to December 31, 2020 |
January 1, 2020 to December 31, 2020 |
For Periods shown below |
|||||||||||||||||||||||||||||||
Alkuri (Historical) |
Babylon (Historical) |
Higi Acquisition |
Combined (Historical) |
Purchase price allocation adjustments |
Pro Forma Adjustments |
Pro Forma Combined |
||||||||||||||||||||||||||||||
Revenue |
— | 79,272 | 9,486 | 88,758 | — | — | 88,758 | |||||||||||||||||||||||||||||
Cost of care delivery |
— | (67,254 | ) | — | (67,254 | ) | — | — | (67,254 | ) | ||||||||||||||||||||||||||
Formation and operating costs |
(1,075 | ) | — | — | (1,075 | ) | — | — | (1,075 | ) | ||||||||||||||||||||||||||
Platform & application expense |
— | (48,664 | ) | — | (48,664 | ) | — | — | (48,664 | ) | ||||||||||||||||||||||||||
Research & development and technology expenses |
— | (35,524 | ) | (15,500 | ) | (51,024 | ) | — | — | (51,024 | ) | |||||||||||||||||||||||||
Sales, General and administrative expenses |
— | (103,341 | ) | (4,165 | ) | (107,506 | ) | (4,528 | ) | (DD | ) | — | (112,615 | ) | ||||||||||||||||||||||
— | (581 | ) | (H | ) | ||||||||||||||||||||||||||||||||
Recapitalization transaction expenses |
— | — | — | — | — | (108,829 | ) | (J | ) | (108,829 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating loss |
(1,075 | ) | (175,511 | ) | (10,179 | ) | (186,765 | ) | (4,528 | ) | (109,410 | ) | (300,703 | ) | ||||||||||||||||||||||
Finance costs |
— | (4,530 | ) | (6,296 | ) | (10,826 | ) | — | (3,266 | ) | (L | ) | (14,092 | ) | ||||||||||||||||||||||
Finance income |
10 | 610 | 3,000 | 3,620 | — | (10 | ) | (K | ) | 3,610 | ||||||||||||||||||||||||||
Change in FV of warrant liability |
(92 | ) | — | — | (92 | ) | — | — | (92 | ) | ||||||||||||||||||||||||||
Exchange gain/(loss) |
— | (2,836 | ) | — | (2,836 | ) | — | — | (2,836 | ) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net finance expense |
(82 | ) | (6,756 | ) | (3,296 | ) | (10,134 | ) | — | (3,276 | ) | (13,410 | ) | |||||||||||||||||||||||
Share of loss of equity-accounted investees |
— | (1,124 | ) | — | (1,124 | ) | — | — | (1,124 | ) | ||||||||||||||||||||||||||
Interest income |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Other expense (income) |
— | — | — | — | 14,564 | (AA | ) | — | 14,564 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Income (loss) before income taxes |
(1,157 | ) | (183,391 | ) | (13,475 | ) | (198,023 | ) | 10,036 | (112,686 | ) | (300,673 | ) | |||||||||||||||||||||||
Taxcredit on loss |
— | (4,639 | ) | (93 | ) | (4,732 | ) | — | — | (4,732 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net income (loss) attributable to common stockholders |
(1,157 | ) | (188,030 | ) | (13,568 | ) | (202,755 | ) | 10,036 | (112,686 | ) | (305,405 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Outstanding Shares |
||||||||||||||||||||||||||||||||||||
Weighted-average shares used in computing net income (loss) per share attributable to common stockholders - Basic and Diluted |
803,901,000 | 369,801,010 | ||||||||||||||||||||||||||||||||||
Net loss per share attributable to common stockholders - Basic and Diluted |
(0.23 | ) | (0.83 | ) |
(J) | As discussed in (F) the listing expense charge to recapitalization transaction expenses is $108.8 million. |
(K) | Reflects the elimination of interest income on Alkuri’s Trust Account. |
(L) | Reflects the adjustment related to the bridge financing obtained by Babylon. On August 18, 2021, the Group issued $50.0 million in unsecured bonds at a discount of 4.0% (“Unsecured Bonds”), including the non-cash conversion of $8.0 million in borrowings under the loan agreement dated July 15, 2021 with VNV (Cyprus) Limited into Unsecured Bonds. The proceeds from the Unsecured Bonds can be used for general corporate purposes. For purposes of the pro forma statements, the Unsecured Bonds are shown to be repaid in full once the transaction closes. Therefore, the capitalized costs associated with the financing have been expensed during the twelve months ended December 31, 2020. |
Pro Forma Combined Company |
||||
Summary Unaudited Pro Forma Condensed Combined |
||||
Statement of Operations Data |
||||
Period Ending December 31, 2020 Babylon and March 31, 2021, Alkuri |
||||
Revenue |
88,758 | |||
Net loss per share – basic and diluted |
$ | (0.83 | ) | |
Weighted-average Common shares outstanding – basic and diluted |
369,801,010 | |||
Summary Unaudited Pro Forma Condensed Combined |
||||
Balance Sheet Data as of December 31, 2020 |
||||
Total assets |
515,635 | |||
Total liabilities |
157,004 | |||
Total stockholders equity |
358,631 |
Pro Forma Combined Company |
||||
Summary Unaudited Pro Forma Condensed Combined |
||||
Statement of Operations Data |
||||
Period Ending June 30, 2021 |
||||
Revenue |
133,392 | |||
Net loss per share – basic and diluted |
$ | (0.22 | ) | |
Weighted-average Common shares outstanding – basic and diluted |
369,801,010 | |||
Summary Unaudited Pro Forma Condensed Combined |
||||
Balance Sheet Data as of June 30, 2021 |
||||
Total assets |
504,698 | |||
Total liabilities |
222,904 | |||
Total stockholders equity |
281,794 |
Reclassifications and US GAAP to IFRS Adjustments |
||||||||||||||||||||
(USD in thousands) |
Higi (US GAAP) |
Reclassifications 1 |
Leases 2 |
Share-based Payments 3 |
Adjusted Higi (IFRS) |
|||||||||||||||
For the six months ended June 30, 2021 |
||||||||||||||||||||
Revenue |
4,621 | — | — | — | 4,621 | |||||||||||||||
Cost of Revenues |
||||||||||||||||||||
Depreciation of Higi stations |
30 | (30 | ) | — | — | — | ||||||||||||||
Other |
3,567 | (3,567 | ) | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
3,597 |
(3,597 |
) |
— |
— |
— |
||||||||||||||
Gross income (loss) |
1,024 |
3,597 |
— |
— |
4,621 |
|||||||||||||||
Research and development expenses |
— | 8,638 | 8,638 | |||||||||||||||||
Sales, general & administration costs |
32 | 1,894 | 24 | (3 | ) | 1,947 | ||||||||||||||
Operating expenses |
6,969 | (6,939 | ) | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating Loss |
(5,977 |
) |
34 |
(24 | ) | 3 | (5,964 | ) | ||||||||||||
Finance costs |
— | 645 | — | — | 645 | |||||||||||||||
Finance income |
— | (1,010 | ) | — | — | (1,010 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net finance expense (income) |
— |
(365 |
) |
— | — | (365 | ) | |||||||||||||
Interest expense |
611 | (611 | ) | — | — | — | ||||||||||||||
Loss on discount related to conversion of promissory notes |
— | — | — | — | — | |||||||||||||||
Forgiveness of paycheck protection program funds |
(1,010 | ) | 1,010 | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net other expense |
(399 | ) | 399 | — | — | — | ||||||||||||||
Income tax expense (benefit) |
59 | — | — | — | 59 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Loss |
(5,637 |
) |
— |
(24 |
) |
3 |
(5,658 |
) |
Reclassifications and US GAAP to IFRS Adjustments |
||||||||||||||||||||
(USD in thousands) |
Higi (US GAAP) |
Reclassifications 1 |
Leases 2 |
Share-based Payments 3 |
Adjusted Higi (IFRS) |
|||||||||||||||
For the year ended December 31, 2020 |
||||||||||||||||||||
Revenue |
9,486 | — | — | — | 9,486 | |||||||||||||||
Cost of Revenues |
||||||||||||||||||||
Depreciation of Higi stations |
151 | (151 | ) | — | — | — | ||||||||||||||
Other |
6,676 | (6,676 | ) | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
6,827 |
(6,827 |
) |
— |
— |
— |
||||||||||||||
Gross income (loss) |
2,659 |
6,827 |
— |
— |
9,486 |
|||||||||||||||
Research and development expenses |
— | 15,500 | — | — | 15,500 | |||||||||||||||
Sales, general & administration costs |
— | 4,098 | 56 | 11 | 4,165 | |||||||||||||||
Operating expenses |
12,534 | (12,534 | ) | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating Loss |
(9,875 |
) |
(237 |
) |
(56 |
) |
(11 |
) |
(10,179 |
) | ||||||||||
Finance costs |
— | 6,296 | — | — | 6,296 | |||||||||||||||
Finance income |
— | (3,000 | ) | — | — | (3,000 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net finance expense (income) |
— |
3,296 |
— |
— |
3,296 |
|||||||||||||||
Interest expense |
1,660 | (1,660 | ) | — | — | — | ||||||||||||||
Loss on discount related to conversion of promissory notes |
4,636 | (4,636 | ) | — | — | — | ||||||||||||||
Gain on extinguishment of debt |
(3,000 | ) | 3,000 | — | — | — | ||||||||||||||
Other expenses |
250 | (250 | ) | — | — | — | ||||||||||||||
Gain on disposal of fixed assets |
(15 | ) | 15 | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net other expense |
3,531 | (3,531 | ) | — | — | — | ||||||||||||||
Income tax expense (benefit) |
95 | (2 | ) | — | — | 93 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Loss |
(13,501 |
) |
— |
(56 |
) |
(11 |
) |
(13,568 |
) |
Reclassifications and US GAAP to IFRS Adjustments |
||||||||||||||||||||
(USD in thousands) |
Higi (US GAAP) |
Reclassifications 1 |
Leases 2 |
Share-based Payments 3 |
Adjusted Higi (IFRS) |
|||||||||||||||
As of June 30, 2021 |
||||||||||||||||||||
Non-Current Assets |
||||||||||||||||||||
Right of Use Asset |
— | — | 1,233 | — | 1,233 | |||||||||||||||
Property and Equipment, net |
114 | — | — | — | 114 | |||||||||||||||
Security deposits |
66 | (66 | ) | — | — | — | ||||||||||||||
Other intangible assets, net |
231 | — | — | — | 231 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current assets |
411 | (66 | ) | 1,233 | — | 1,578 | ||||||||||||||
— | ||||||||||||||||||||
Current Assets |
||||||||||||||||||||
Other current assets |
100 | (100 | ) | — | — | — | ||||||||||||||
Accounts receivable, net |
2,374 | (2,374 | ) | — | — | — | ||||||||||||||
Trade and other receivables |
— | 2,474 | — | — | 2,474 | |||||||||||||||
Prepayments and contract assets |
318 | 66 | — | — | 384 | |||||||||||||||
Restricted cash |
273 | — | — | — | 273 | |||||||||||||||
Cash and cash equivalents |
5,458 | — | — | — | 5,458 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
8,523 | 66 | — | — | 8,589 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
8,934 |
— |
1,233 |
— |
10,167 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
— | ||||||||||||||||||||
Equity |
||||||||||||||||||||
Common and Preferred Stock |
6 | — | — | — | 6 | |||||||||||||||
Additional paid-in capital |
89,194 | — | — | 3 | 89,197 | |||||||||||||||
Accumulated deficit |
(90,574 | ) | — | (250 | ) | (3 | ) | (90,827 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total capital and reserves |
(1,374 | ) | — | (250 | ) | — | (1,624 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Non-current liabilities |
||||||||||||||||||||
Related party promissory notes |
7,000 | — | — | — | 7,000 | |||||||||||||||
Deferred rent liability |
284 | — | (284 | ) | — | — | ||||||||||||||
Deferred revenue |
131 | (131 | ) | — | — | — | ||||||||||||||
Other long-term liabilities |
100 | (100 | ) | — | — | — | ||||||||||||||
Lease liability |
— | — | 1,435 | — | 1,435 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total long- term liabilities |
7,515 | (231 | ) | 1,151 | — | 8,435 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Current Liabilities |
||||||||||||||||||||
Accounts Payable |
1,012 | (1,012 | ) | — | — | — | ||||||||||||||
Accrued Expenses |
964 | (964 | ) | — | — | — | ||||||||||||||
Due to employees |
8 | (8 | ) | — | — | — | ||||||||||||||
Trade and other payables |
— | 1,012 | — | — | 1,012 | |||||||||||||||
Accruals and provisions |
— | 1,072 | — | — | 1,072 | |||||||||||||||
Deferred revenue |
809 | 131 | — | — | 940 | |||||||||||||||
Note Payable |
— | — | — | — | — | |||||||||||||||
Lease liability, current portion |
— | — | 332 | — | 332 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
2,793 | 231 | 332 | — | 3,356 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and stockholders deficit |
8,934 |
— | 1,233 |
— |
10,167 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
1.) | The classification of certain items presented by Higi under U.S. GAAP has been adjusted in order to align with the presentation of Babylon under IFRS. |
• | Presentation of Depreciation of Higi stations ($0.1 million) and Other cost of revenue ($6.7 million) in Research and development expenses ($6.8 million). |
• | Separate presentation of components of Operating expenses ($12.5 million) to Research and development expenses ($8.8 million) and Sales, general and administrative expenses ($3.7 million). |
• | Presentation of Interest expense ($1.7 million) and Loss on discount related to conversion of promissory notes ($4.6 million) to Finance costs ($6.3 million). |
• | Presentation of Gain on extinguishment of debt ($3.0 million) to Finance income ($3.0 million). |
• | Presentation of Other expenses ($0.2 million) in Sales, general & administrative expenses ($0.2 million). |
• | Presentation of Other cost of revenue ($3.6 million) in Research and development expenses ($3.6 million). |
• | Separate presentation of components of Operating expenses ($7.0 million) to Research and development expenses ($5.1 million) and Sales, general and administrative expenses ($1.9 million). |
• | Presentation of Interest expense ($0.6 million) to Finance costs ($0.6 million). |
• | Presentation of Forgiveness of paycheck protection program funds ($1.0 million) to Finance income ($1.0 million). |
• | Presentation of Accounts receivable, net ($2.4 million) and Other current assets ($0.1 million) in Trade and other receivables ($2.5 million). |
• | Presentation of Accounts Payable ($1.0 million) to Trade and other Payables ($1.0 million). |
• | Presentation of Accrued expenses ($1.0 million) to Accruals and provisions ($1.0 million). |
2.) | Higi has not adopted ASC 842, Leases, which becomes effective for private companies with fiscal years beginning after December 15, 2021. In accordance with IFRS 16, Leases¸ and Babylon’s accounting policies, right of use assets of $1.2 million and lease liabilities of $1.8 million have been recognized in the balance sheet as of June 30, 2021. In addition, accrued rent liabilities of $0.3 million have been derecognized from the balance sheet as of June 30, 2021. The impact of the adjustments to the statement of operations and deferred taxes was not material. |
3.) | Under U.S. GAAP, Higi elected to apply the straight-line approach for graded vesting when measuring share- based payment awards. Under IFRS, Babylon would use the graded vesting method, resulting in a higher proportion of cost being allocated to the earlier years. The impact of the adjustments to the statement of operations and deferred taxes was not material. |
Preliminary Purchase Price Allocation (in 000s) |
||||
Cash consideration |
$ | 5,202 | ||
Shares issued as consideration |
53,553 | |||
Fair value of existing equity interest |
23,440 | |||
Additional consideration |
11,565 | |||
|
|
|||
Total consideration transferred |
93,760 |
|||
Trade and other receivables |
2,837 | |||
Prepayments and contract assets |
294 | |||
Other intangible assets |
31,837 | |||
Trade and other payables and Accruals and provisions |
(2,303 | ) | ||
Other assets and liabilities, net |
4,685 | |||
|
|
|||
Net Assets Acquired |
37,350 |
|||
Amount Allocated to Goodwill |
$ |
56,410 |
(AA) | Reflects the elimination of the previous investment related to Higi of $12.6 million and the step up to the fair value of prior existing equity interest of $23.4 million. This step-up in fair value resulted in a gain of $10.8 million. |
(BB) | To reflect the elimination of Higi’s historical equity. |
(CC) | To reflect the consideration payment in the form of $5.2 million in cash, shares issued as consideration with an estimated fair value of $53.6 million fair value of existing equity interest of $23.4 million and $11.6 million in deferred consideration, resulting in an addition of goodwill of $56.4 million and $53.6 million in additional paid capital. |
(DD) | To reflect the elimination of historical intangible assets of $0.2 million along with the fair value of the intangible assets acquired of $31.9 million along with its respective impact on Deferred Tax Liabilities of $6.1 million. This results in a reduction of the addition to goodwill by $25.8 million. Our preliminary estimate of the weighted average useful lives of the acquired intangible assets was determined to be 7.0 years based on the useful lives assigned to comparable historical acquisitions. The amortization of the intangible assets over a 7.0 year period resulted in an expense of $4.5 million and $2.3 million for the year ended December 31, 2020 and the six months ended June 30, 2021, respectively. |
(EE) | This adjustment is to reflect the payment of Higi’s debt using its cash on hand. If the cash on hand is not sufficient, part of the consideration transferred will be used to settle the Related party convertible notes at Closing. This results in a reduction in the cash balance of $5.5 million, elimination of $7.0 million of debt and a reduction of goodwill by $1.5 million. |
• | long-term outcomes; |
• | ease of use and convenience; |
• | price; |
• | greater name and brand recognition; |
• | longer operating histories; |
• | greater market penetration; |
• | larger and more established customer and channel partner relationships; |
• | larger sales forces and more established products and networks; |
• | larger marketing budgets; |
• | access to significantly greater financial, human, technical and other resources; |
• | breadth, depth, and efficacy of offerings; |
• | quality and reliability of solutions; and |
• | employer, healthcare provider, government agency and insurance carrier acceptance. |
• | the price, performance and functionality of our solutions; |
• | the availability, price, performance and functionality of competing solutions; |
• | our ability to develop and sell complementary applications and services; |
• | the stability, performance and security of our hosting infrastructure and hosting services; |
• | changes in healthcare and telemedicine laws, regulations or trends; and |
• | the business environment of our customers and, in particular, headcount reductions by our customers. |
• | market adoption and ongoing usage of telemedicine solutions, in particular following the removal of various “stay at home” restrictions due to the COVID-19 pandemic; |
• | awareness and adoption of technology in healthcare generally; |
• | availability of products and services that compete with ours; |
• | ease of adoption and use; |
• | features and platform experience; |
• | performance; |
• | brand; |
• | security and privacy; and |
• | pricing. |
• | the health status of members and higher levels of hospitalization; |
• | higher than expected utilization of new or existing healthcare services or technologies, including the level of engagement with our digital healthcare platform and tools; |
• | an increase in the cost of healthcare services and supplies, whether as a result of inflation or otherwise; |
• | changes to mandated benefits or other changes in healthcare laws, regulations and practices; |
• | increased costs attributable to specialist physicians, hospitals and ancillary providers; |
• | changes in the demographics of our members; |
• | changes in medical trends; |
• | contractual or claims disputes with providers, hospitals or other service providers within and outside a health plan’s network; |
• | the occurrence of catastrophes, major epidemics or acts of terrorism; and |
• | the reduction of health plan premiums. |
• | the transaction involves both current products and products that are under development; |
• | the customer requires significant modifications, configurations, or complex interfaces that could delay delivery or acceptance of our solution; |
• | we are unable to demonstrate adequate control of the care management services being provided to our customers due to regulatory requirements or other contractual provisions; |
• | the transaction involves acceptance criteria or other terms that may delay revenue recognition; or |
• | the transaction involves payment terms that depend upon contingencies. |
• | our ability to promptly transition our employees from completed projects to new assignments and to hire and integrate new employees; |
• | our ability to forecast demand for our services and thereby maintain an appropriate number of employees in each of our delivery locations; |
• | our ability to deploy employees with appropriate skills and seniority to projects; |
• | our ability to manage the attrition of our employees; and |
• | our need to devote time and resources to training, professional development and other activities that cannot be billed to our customers. |
• | the addition or loss of customers; |
• | customer renewal rates and the timing and terms of customer renewals; |
• | changes in our sales and implementation cycles, especially in the case of our large customers; |
• | changes in our pricing or fee policies or those of our competitors; |
• | the timing of recognition of revenue; |
• | our ability to successfully expand our business, whether domestically or internationally, and to introduce new services and solutions; |
• | the amount and timing of operating expenses, including those related to the maintenance and expansion of our business, operations and infrastructure, including upfront capital expenditures and other costs related to expanding in existing markets or entering new markets, as well as providing administrative and operational services to our physician owned entity partners; |
• | network or service outages, internet disruptions, the availability of our platforms, security breaches or perceived security breaches; |
• | our ability to effectively manage the size and composition of our network of healthcare professionals relative to the level of demand for services from our customers’ members and patients; |
• | changes in our business strategies and pricing policies (or those of our competitors); |
• | the timing and success of our entry into new markets or introductions of new or enhanced platforms or solutions by us or our competitors, including disruptive technology, or any other change in the competitive dynamics of our industry, including consolidation or new entrants among competitors, market participants or strategic alliances; |
• | new, or changes to existing, regulations that limit or affect our platforms, solutions and technologies or which increase our regulatory compliance costs, including with respect to privacy or data protection; |
• | the cost and potential outcomes of ongoing or future regulatory investigations or examinations, or enforcement by government regulators, including fines, orders or consent decrees, or of future litigation; |
• | general economic, political, social, industry and market conditions; |
• | duration and severity of pandemics, epidemics, contageious diseases, flu and the like; and |
• | the timing of expenses related to the development or acquisition of technologies or businesses and potential future charges for impairment of goodwill from acquired companies. |
• | local economic, political and social conditions, including the possibility of economic slowdowns, hyperinflationary conditions, political instability, social unrest or outbreaks of pandemic or contagious diseases, such as Ebola, Zika, avian flu, severe acute respiratory syndrome (SARS), H1N1 (swine flu), the disease caused by the SARS-CoV-2 (COVID-19), and Middle East Respiratory Syndrome (MERS); |
• | multiple, conflicting and changing laws and regulations such as tax laws, privacy and data protection laws and regulations, export and import restrictions, employment laws, regulatory requirements and other governmental approvals, permits and licenses; |
• | obtaining regulatory approvals or clearances where required for the sale of our solution and services in various countries; |
• | requirements to maintain data and the processing of that data on servers located within the United States or in other such countries we may operate in; |
• | protecting and enforcing our intellectual property rights; |
• | complexities associated with managing multiple payer reimbursement regimes and government payers; |
• | competition from companies with significant market share in our market, with greater resources than we have and with a better understanding of user preferences; |
• | financial risks, such as longer payment cycles, difficulty collecting accounts receivable, the effect of local and regional financial pressures on demand and payment for our products and services and exposure to foreign currency exchange rate fluctuations; |
• | the inability to manage and coordinate the various legal and regulatory requirements of multiple jurisdictions that are constantly evolving and subject to change; |
• | actual or threatened trade war, including between the United States and China, or other governmental action related to tariffs, international trade agreements or trade policies; |
• | currency exchange rate fluctuations, changes in currency policies or practices and restrictions on currency conversion; |
• | limitations or restrictions on the repatriation or other transfer of funds; |
• | the inability to enforce agreements, collect payments or seek recourse under or comply with differing commercial laws; |
• | natural disasters, political and economic instability, including wars, terrorism, political unrest, outbreak of disease, boycotts, curtailment of trade, and other market restrictions; and |
• | managing the potential conflicts between locally accepted business practices and our obligations to comply with laws and regulations, including anti-corruption and anti-money laundering laws and regulations. |
• | inability to integrate or benefit from acquired technologies or services in a profitable manner; |
• | unanticipated costs or liabilities, including legal liabilities, associated with the acquisition; |
• | difficulties and additional expenses associated with supporting legacy products and hosting infrastructure of the acquired business; |
• | difficulty converting the customers of the acquired business into our current and future offerings and contract terms, including disparities in the revenue model of the acquired company; |
• | diversion of management’s attention or resources from other business concerns; |
• | adverse effects on our existing business relationships with customers, members, or strategic partners as a result of the acquisition; |
• | complexities associated with managing the geographic separation of the combined businesses and consolidating multiple physical locations; |
• | the potential loss of key employees; |
• | acquisition targets not having as robust internal controls over financial reporting as would be expected of a public company; |
• | us becoming subject to new regulations as a result of an acquisition, including if we acquire a business serving customers in a regulated industry or acquire a business with customers or operations in a country in which we do not already operate; |
• | possible cash flow interruption or loss of revenue as a result of transitional matters; and |
• | use of substantial portions of our available cash to consummate the acquisition. |
• | the federal physician self-referral law, commonly referred to as the Stark Law, that, subject to limited exceptions, prohibits physicians from referring Medicare or Medicaid patients to an entity for the provision of certain “designated health services” if the physician or a member of such physician’s immediate family has a direct or indirect financial relationship (including an ownership interest or a compensation arrangement) with the entity, and prohibit the entity from billing Medicare or Medicaid for such designated health services; |
• | the federal Anti-Kickback Statute that prohibits the knowing and willful offer, payment, solicitation or receipt of any bribe, kickback, rebate or other remuneration (i) in return for referring or to induce the referral of an individual for the furnishing, or arranging for the furnishing, of items or services paid for in whole or in part by any federal health care program, such as Medicare and Medicaid, and (ii) ordering, leasing, purchasing or recommending or arranging for the ordering, purchasing or leasing of items, services, good, or facility paid for in whole or in part by any federal health care program, such as Medicare and Medicaid. A person or entity does not need to have actual knowledge of the statute or specific intent to violate it to have committed a violation. In addition, the government may assert that a claim including items or services resulting from a violation of the federal Anti-Kickback Statute constitutes a false or fraudulent claim for purposes of the False Claims Act; |
• | the criminal healthcare fraud provisions of HIPAA and related rules that prohibit knowingly and willfully executing a scheme or artifice to defraud any healthcare benefit program or falsifying, concealing or covering up a material fact or making any material false, fictitious or fraudulent statement in connection with the delivery of or payment for healthcare benefits, items or services. Similar to the federal Anti-Kickback Statute, a person or entity does not need to have actual knowledge of the statute or specific intent to violate it to have committed a violation; |
• | the federal False Claims Act that imposes civil liability on individuals or entities that, among other things, knowingly submit false or fraudulent claims for payment to the government, or knowingly make, or cause to be made, a false statement in order to have a false claim paid, or retain identified Medicare or Medicaid overpayments and allows for qui tam or whistleblower suits by private individuals on behalf of the government; |
• | various federal healthcare-focused criminal laws that impose criminal liability for intentionally submitting false or fraudulent claims, or making false statements, to the government; |
• | reassignment of payment rules that prohibit certain types of billing and collection practices in connection with claims payable by the Medicare or Medicaid programs; |
• | similar state law provisions pertaining to anti-kickback, self-referral and false claims issues, some of which may apply to items or services reimbursed by any payer, including patients and commercial insurers; |
• | state laws that prohibit general business corporations, such as us, from practicing medicine, controlling physicians’ medical decisions or engaging in some practices such as splitting fees with physicians; |
• | state laws, regulations, interpretative guidance, and policies requiring certain modality and other actions to establish a provider-patient relationship, deliver care, or prescribe medications as part of a telehealth service; |
• | state laws, regulations and policies relating to licensure and the practice of telehealth services across state lines; |
• | state laws, regulations, interpretative guidance, and policies regarding the dispensing or delivery of medications and devices; |
• | state laws, regulations, interpretative guidance, and policies regarding reporting requirements and patient consent, education, and follow-up related to treatment, including treatment and education for certain specific topics, such as, contraception, HIV and other STIs and state reporting for HIV, STIs, and infectious diseases; |
• | laws that regulate debt collection practices as applied to our debt collection practices; |
• | a provision of the Social Security Act that imposes penalties on healthcare providers who fail to disclose, or refund known overpayments; |
• | federal and state laws that prohibit providers from billing and receiving payment from Medicare and Medicaid for services unless the services are medically necessary, adequately and accurately documented, and billed using codes that accurately reflect the type and level of services rendered; and |
• | federal and state laws and policies that require healthcare providers to maintain licensure, certification or accreditation to enroll and participate in the Medicare and Medicaid programs, to report certain changes in their operations to the agencies that administer these programs. |
• | rules governing the practice of medicine by physicians; |
• | laws relating to licensure requirements for physicians and other licensed health professionals; |
• | laws limiting the corporate practice of medicine and professional fee-splitting; |
• | laws governing the issuances of prescriptions in an online setting; |
• | cybersecurity and privacy laws; |
• | laws and licensure requirements relating to telemedicine; |
• | laws and regulatory requirements relating to artificial intelligence (which are likely to become more prominent across multiple jurisdictions in the coming years, following the European Commission’s recently announced proposal for an EU Regulation on Artificial Intelligence); |
• | laws and regulatory requirements relating to medical devices including software as a medical device, under English law, EU law and the Federal Food, Drug, and Cosmetic Act and the U.S. Food & Drug Administration’s enforcement discretion relating to “device” regulatory requirements; |
• | laws and regulations relating to the manner in which we provide and bill for services and collect reimbursement from governmental programs and private payers (e.g., the physician self-referral law or Anti-Kickback Statute); |
• | laws and regulations related to the acceptance of risk for medical expenses; and |
• | laws and rules relating to the distinction between independent contractors and employees. There could be laws and regulations applicable to our business that we have not identified or that, if changed, may be costly to us, and we cannot predict all the ways in which implementation of such laws and regulations may affect us. |
• | On April 21, 2021, the European Commission published its proposal for an EU Regulation on AI (the “Draft Regulation”). The Draft Regulation is not current EU law. It will proceed through a detailed legislative process (which is expected to take several years) and, if enacted, will also provide for a transition period to enable affected parties to comply. As with previous EU legislation relating to technology (such as the GDPR), it is likely that the final text will be significantly different from the Draft Regulation. |
• | The Draft Regulation applies to providers, users, importers and distributors of AI systems. It establishes a risk-based framework of requirements and enforcement mechanisms for various AI use-cases. This includes “high-risk” AI systems, which (among other criteria) encompass products or components that are subject to Regulation (EU) 2017/745 on medical devices. |
• | The Draft Regulation, if enacted, would have extra-territorial effect and would apply to: |
○ |
providers (established within or outside the EU) that supply or put an AI system into service in the EU; |
○ |
users of AI systems located within the EU; and |
○ |
providers and users located outside the EU, if the output produced by the AI system is used in the EU. |
• | Our mobile app (including our AI-driven digital health tools, Triage and Healthcheck) is currently available for download within the EU. We could be determined to be a provider, given that it develops the app and puts it onto the market. |
• | If we were determined to be a provider of high-risk AI systems, our substantive obligations would include (among other measures) implementation of compliant risk-management and data governance systems, creation and maintenance of technical documentation, record-keeping requirements, detailed transparency |
obligations and post-market monitoring. Although we have many of these in place already, the specific requirements may vary. The Draft Regulation also requires high-risk AI systems to be CE- marked following a conformity assessment procedure. These measures could create additional costs (e.g. additional hires for product and compliance teams) and potential delays in the development and deployment of our AI-based products and services within the EU. If we fail to comply, we may be subject to fines or other penalties. |
• | Certain obligations in the Draft Regulation apply to users of high-risk AI systems, which could include our commercial partners and licensees. A user is any entity or person under whose authority a provider’s AI system is operated (rather than a human end-user). These obligations include ensuring input data is relevant for the intended purpose, monitoring the operation of the AI system and keeping logs generated by the system. As a result, we may be required to implement additional operational procedures and contractual protections (with potentially negative impacts on commercial partnership and licensing revenues) to enable our partners and licensees to comply with their own obligations when using our AI. |
• | If we were not determined to be a provider of high-risk AI systems, we could still be required to adhere to certain transparency standards under the Draft Regulation. |
• | The Draft Regulation would not be part of UK law in light of Brexit. However, it would apply indirectly to parties in the UK through the extra-territorial effect detailed above (i.e., UK-based providers/users would need to comply if supplying or using AI systems, or their output, within the EU). Our mobile app is currently available for download in the EU. On September 22, 2021, the UK government published a national AI strategy, setting out a ten-year plan to invest in the UK’s AI ecosystem, transition the UK to an AI-enabled economy, and focus on national and international governance of AI technologies. Given the recent publication of this strategy, we are in the process of assessing its potential impact on our business. |
• | Policy and legislative developments in the United States over the past two years suggest a greater focus on the regulation of AI, with a particular emphasis on algorithmic accountability and mitigation of algorithmic bias/discrimination. |
• | The Executive Order on Maintaining American Leadership in Artificial Intelligence (No. 13,859) (issued on February 11, 2019), included a guiding principle of “fostering public trust and confidence in AI technologies”. House Resolution 153 on Supporting the Development of Guidelines for Ethical Development of Artificial Intelligence (issued by the U.S. House of Representatives on February 27, 2019 but not yet adopted) sets out aims for the “safe, responsible and democratic development” of AI, through principles such as transparency, privacy, accountability, access, fairness and safety. |
• | The most significant legislative development was the introduction in Congress of the bill for the federal Algorithmic Accountability Act on April 10, 2019 (the “Bill”), which would require independent impact assessments to be conducted on “high-risk automated decision systems” to assess their accuracy, fairness, bias, discrimination, privacy and security, where the relevant organization meets certain threshold criteria (based on revenue, volume of data held, or the sale/purchase of personal information). The Bill did not advance in 2019, but there are indications that it will be reintroduced in the U.S. Senate and the U.S. House of Representatives in 2021. |
• | If enacted and if applicable to us, the Bill’s requirement to carry out detailed impact assessments could create additional costs (including additional hires for compliance teams) and delays in our engineering and product development processes. The Bill would also not prevent the introduction of further legislation at state level which might, if applicable, impose additional (potentially separate or overlapping) requirements on Babylon. An early example is the bill for the New Jersey Algorithmic Accountability Act (introduced on May 20, 2019), which is similar in scope and effect to the Bill and is still moving through the New Jersey legislative process. |
• | damage from fire, power loss, natural disasters and other force majeure events outside our control; |
• | communications failures; |
• | software and hardware errors, failures, and crashes; |
• | security breaches and incidents, computer viruses, hacking, denial-of-service |
• | other potential interruptions. |
• | price and volume fluctuations in the overall stock market from time to time; |
• | volatility in the market prices and trading volumes of technology and healthcare company stocks; |
• | changes in operating performance and stock market valuations of other technology companies generally, or those in our industry in particular; |
• | sales of our Class A Ordinary Shares by us or our shareholders; |
• | failure of securities analysts to maintain coverage of us, changes in financial estimates by securities analysts who follow our company, or our failure to meet these estimates or the expectations of investors; |
• | the financial projections we may provide to the public, any changes in those projections, or our failure to meet those projections; |
• | announcements by us or our competitors of new products or contracts; |
• | the public’s reaction to our press releases, other public announcements, and filings with the SEC; |
• | changes in how customers perceive the benefits of our products and services, and future product offerings; |
• | changes in the structure of healthcare payment systems; |
• | rumors and market speculation involving us or other companies in our industry; |
• | actual or anticipated changes in our results of operations or fluctuations in our results of operations; |
• | actual or anticipated developments in our business, our competitors’ businesses, or the competitive landscape generally; |
• | litigation involving us, our industry or both, or investigations by regulators into our operations or those of our competitors; |
• | developments or disputes concerning our intellectual property or other proprietary rights; |
• | any significant data breach involving our products, services or site or data stored by us or on our behalf; |
• | announced or completed acquisitions of businesses, commercial relationships, products, services, or technologies by us or our competitors; |
• | new laws or regulations or new interpretations of existing laws or regulations applicable to our business; |
• | changes in accounting standards, policies, guidelines, interpretations, or principles; |
• | any adverse consequences related to our dual-class capital structure, such as stock index providers excluding companies with dual-class capital structures from certain indices; |
• | any significant change in our management; and |
• | general economic conditions and slow or negative growth of our markets. |
• | the rules under the Exchange Act requiring the filing with the SEC of quarterly reports on Form 10-Q or current reports on Form 8-K; |
• | the sections of the Exchange Act regulating the solicitation of proxies, consents, or authorizations in respect of a security registered under the Exchange Act; and |
• | the sections of the Exchange Act requiring insiders to file public reports of their stock ownership and trading activities and liability for insiders who profit from trades made in a short period of time. |
• | the requirement that a majority of its board of directors consist of independent directors; |
• | the requirement that its nominating and corporate governance committee be composed entirely of independent directors with a written charter addressing the committee’s purpose and responsibilities; and |
• | the requirement that its compensation committee be composed entirely of independent directors with a written charter addressing the committee’s purpose and responsibilities. |
• | our future financial and operating results; including trends and expectations; |
• | the growth of our business and organization; |
• | our failure to compete successfully; |
• | our dependence on our relationships with physician-owned entities to hold contracts and provide healthcare services; |
• | our telemedicine business and growth strategy depend on its ability to maintain and expand a network of qualified providers; |
• | our ability to attract new customers and expand member enrollment with existing clinical services and Babylon 360 customers, particularly to achieve its pipeline projections; |
• | our ability to retain existing customers and existing customers’ willingness to license additional applications and services from us; |
• | a significant portion of our revenue comes from a limited number of customers; |
• | the recognition of a portion of our revenue is subject to the achievement of performance metrics and healthcare cost savings and may not be representative of revenue for future periods; |
• | the significant risks associated with estimating the amount of revenue that we recognize under our value-based care agreements with health plans; |
• | we may be required to delay recognition of some of our revenue; |
• | our sales and implementation cycle can be long and unpredictable and requires considerable time and expense; |
• | our records and submissions to a health plan may contain inaccurate or unsupportable information regarding risk adjustment scores of members; |
• | the impact on our business of reductions in reimbursement rates paid by third-party payers or federal or state healthcare programs or other restraints on our ability to obtain or provide services to our members; |
• | the risk that the market for telemedicine does not develop or develops more slowly than we expect; |
• | the risk that our solutions do not drive member engagement; |
• | our ability to develop and release new solutions and services, or successful enhancements, new features and modifications to our existing solutions and services; |
• | our proprietary solutions may not operate properly; |
• | our products may not effectively interoperate with our customers’ existing and future infrastructures; |
• | our relatively limited operating history makes it difficult to evaluate our current business and future prospects; |
• | our ability to hire, integrate, develop, motivate and retain highly qualified personnel; |
• | our quarterly results may fluctuate significantly, which could adversely impact the market price of our ordinary shares; |
• | risks associated with our international operations; |
• | economic uncertainty or downturns, could adversely affect our business and operating results; |
• | our failure to adequately expand our direct sales force; |
• | our ability to successfully integrate any acquisition or to realize benefits from any strategic alliances, partnerships or joint ventures; |
• | risks associated with our use of open source software; |
• | the disruption of our business by catastrophic events and man-made problems, such as power disruptions, data security breaches and incidents, and terrorism; |
• | our failure to offer high-quality implementation, member enrollment and ongoing support; |
• | the impact of COVID-19 or any other pandemic, epidemic or outbreak of an infectious disease in the United States or worldwide, including the COVID-19 pandemic on our business; and |
• | the other matters described in the section titled “ Risk Factors |
• | financial institutions or financial services entities; |
• | broker-dealers; |
• | taxpayers that are subject to the mark-to-market |
• | persons required to accelerate the recognition of any item of gross income with respect to our Class A ordinary shares as a result of such income being recognized on an applicable financial statement; |
• | tax-exempt entities; |
• | governments or agencies or instrumentalities thereof; |
• | insurance companies; |
• | mutual funds; |
• | pension plans; |
• | regulated investment companies or real estate investment trusts; |
• | partnerships (including entities or arrangements treated as partnerships for U.S. federal income tax purposes); |
• | U.S. expatriates or former long-term residents of the United States; |
• | persons that actually or constructively own five percent or more (by vote or value) of our capital stock; |
• | S corporations; |
• | trusts and estates; |
• | persons that acquired their Class A ordinary shares pursuant to an exercise of employee share options, in connection with employee share incentive plans or otherwise as compensation; |
• | persons that hold Class A ordinary shares as part of a straddle, constructive sale, constructive ownership transaction, hedging, wash sale, synthetic security, conversion or other integrated or similar transaction; |
• | U.S. Holders (as defined below) whose functional currency is not the U.S. dollar; or |
• | “specified foreign corporations” (including “controlled foreign corporations”), “passive foreign investment companies” or corporations that accumulate earnings to avoid U.S. federal income tax. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation (or other entity that is treated as a corporation for U.S. federal income tax purposes) that is created or organized (or treated as created or organized) in or under the laws of the United States or any state thereof or the District of Columbia; |
• | an estate whose income is subject to U.S. federal income tax regardless of its source; or |
• | a trust if (1) a U.S. court can exercise primary supervision over the administration of such trust and one or more United States persons have the authority to control all substantial decisions of the trust or (2) it has a valid election in place to be treated as a United States person. |
• | the U.S. Holder’s gain or excess distribution will be allocated ratably over the U.S. Holder’s holding period for our Class A ordinary shares; |
• | the amount allocated to the U.S. Holder’s taxable year in which the U.S. Holder recognized the gain or received the excess distribution, or to the period in the U.S. Holder’s holding period before the first day of our first taxable year in which we are a PFIC, will be taxed as ordinary income; |
• | the amount allocated to other taxable years (or portions thereof) of the U.S. Holder and included in its holding period will be taxed at the highest tax rate in effect for that year and applicable to the U.S. Holder without regard to the U.S. Holder’s other items of income and loss for such year; and |
• | an additional tax equal to the interest charge generally applicable to underpayments of tax will be imposed on the U.S. Holder with respect to the tax attributable to each such other taxable year of the U.S. Holder. |
• | a non-resident alien individual, other than certain former citizens and residents of the United States subject to U.S. tax as expatriates; |
• | a foreign corporation; or |
• | an estate or trust that is not a U.S. Holder. |
(i) | the gain is effectively connected with the conduct of a trade or business of the Non-U.S. Holder in the United States, and, if provided in an applicable income tax treaty, is attributable to a “permanent establishment” or a “fixed base” maintained by the Non-U.S. Holder in the United States; or |
(ii) | the Non-U.S. Holder is an individual who is treated as present in the United States for 183 days or more during the taxable year of disposition and certain other conditions are met, in which case such gain (which gain may be offset by certain U.S.-source losses) generally will be taxed at a 30% rate (or lower applicable treaty rate). |
1 |
While we have demonstrated the cost savings and reduction of emergency visit in these sample studies, there is no guarantee we will be able to replicate this in the future.$(146.2) million and $(152.4) million for the years ended December 31, 2020 and 2019, respectively. Our loss was $75.7 million and $90.8 million, our EBITDA was $(62.7) million and $(78.9) million and our Adjusted EBITDA was $(54.2) million and $(76.2) million for the six months ended June 30, 2021 and 2020, respectively. For a description of how we calculate EBITDA and Adjusted EBITDA and the limitations of these non-IFRS financial measures, see “—Key Business and Financial Metrics— EBITDA and Adjusted EBITDA |
• | Accessibility. |
• | Affordability. low-income adults reported having unmet care needs due to cost. |
• | Quality. low- and middle- income countries, between 5.7 and 8.4 million deaths each year (representing up to 15% of overall deaths in such countries) are attributed to poor quality care. The inadequacy of traditional healthcare has not gone unnoticed by individuals, especially those of younger generations: according to a 2019 Accenture report, 32% of Gen Z respondents reported being “dissatisfied” and “extremely dissatisfied” with the effectiveness of treatment provided by traditional healthcare services. Across age groups, the United States ranks low compared to other G-7 countries, with only a 30% satisfaction rating among healthcare participants. Efforts to address the challenges have led to important innovations in the healthcare industry; however, we believe they continue to have inherent limitations. |
• | Digital Transformation of Healthcare. COVID-19 pandemic as it has demonstrated its benefit and importance in reaching patients. According to McKinsey, COVID-19 has caused a massive acceleration in use of telehealth. Consumer adoption has skyrocketed, from 11% of U.S. |
consumers using telehealth in 2019 to 76% of survey respondents in May 2020 interested in using telehealth going forward. In the post-COVID-19 world, we believe this trend will continue due to the inherent structural benefits of virtual delivery of healthcare, including convenience and efficiency. However, we believe that in an effort to address resource scarcity, existing digital tools, including telemedicine consultations, are simply shifting the site of care, without addressing the fundamental issues of when and how care is provided. |
• | Emergence of New Payment Models. for |
• | Accessibility |
• | Affordability. Business— Overview |
• | Quality. |
• | When in good health |
• | If members get sick, |
• | Extensive follow-up care follow-up self-care to improve overall member outcomes and ensure that members maintain their health in the best state possible. |
• | Purpose-Built, Tech-Enabled & AI-Powered. end-to-end |
has been our strategy from the outset and is intrinsically built into our care delivery solutions, in contrast to other care providers that have bolted technology capabilities onto a traditional care delivery model. We have heavily invested in our technology as well as in our team of highly experienced researchers, scientists and engineers since our founding in 2013, which we believe gives us a significant advantage over other care providers and will continue to progress our capabilities. We are also able to license our technology to third parties. Our AI and automation reduce the human capital intensity of providing healthcare, while seeking to improve the quality of decision making and health outcomes, offering: |
• | Evidence-based insights, whole person care, and lifestyle and behavioral risk benchmarking for over 30 common diseases; |
• | A cloud-based, integrated self-care and clinical services platform, which allows us to deliver convenient, continuous and scalable care globally; and |
• | Integrated technology and virtual clinical operations, which automate low value tasks, allowing the focus to be on high value interactions and drive more efficiency than a normal physical primary care operation. |
• | Proven & Highly-Scalable Care Delivery Model. on-demand 24/7 care through our digital platform while leveraging existing, local healthcare infrastructure in markets where our affiliated providers deliver care. This is evidenced by the rapid go-to-market end-to-end bricks-and-mortar-first |
(1) | Sourced from public filings unless otherwise stated. ONEM, OSH, and TDOC reflect FY20 revenue divided by the average of the current and prior year lives covered. TDOC FY20 Revenue pro forma for acquisitions. LVGO reflects FY19 revenue divided by average of FY19 and FY18 covered lives under diabetes management. ACCD reflects LTM revenue as of Q3 2020 divided by the average of Q3 2020 lives covered and lives covered in the S-1 as of December 2019. AMWL reflects FY20 revenue divided by current lives covered. Babylon reflects estimated revenue per life based on active Babylon VBC contracts. |
(2) | Scalability is defined as the sum of revenue CAGR from 2020A to 2022E and gross profit percentage in 2022E. 2022E peer data was sourced from Factset and Capital IQ consensus estimates as of May 7, 2021, except Livongo Health FY20 and FY22 forecasts were based on Factset consensus estimates as of August 4, 2020, which was one day prior to Teladoc acquisition announcement. Teladoc’s FY20 Revenue was obtained from its pro forma financials for acquisitions. Babylon’s financials were based on management estimates consistent with the forecasts provided to Alkuri. This high level of scalability does, however, require that we balance our growth against the management, operational and financial resources needed to enter new markets. |
• | Proactively Delivering Mobile-Native Care to Members. Low-risk members are provided with resources for self-help and education about general wellness. This is automated profiling of an individual (as defined in UK privacy law) and this requires careful considerations as it involves health data. |
• | Deep Experience in Value-Based Care. in-person care when needed. With the goal of providing a complete solution, our VBC solution manages the totality of a member’s healthcare, including taking on full financial responsibility for costs ranging from primary through to secondary and tertiary care settings (with total risk capped through reinsurance products). By significantly improving accessibility and availability of primary and urgent care, we believe it is possible to create significant downstream savings. Delivery of our solution in the United Kingdom, for example, has demonstrated that up to 35% downstream cost savings are possible. For a description of the study done on our solution, see “Business—Overview |
• | Expand covered population and scope of services in existing markets. run-rate revenue (“ARR”). This is demonstrated by the increase in ARR as of July 31, 2021 to approximately $323 million as a result of the contract which became effective July 1, 2021 from approximately $170 million and $273 million as of December 31, 2020 and June 30, 2021, respectively. We continue to demonstrate that our offerings are attractive and cost-saving for payers. In our partnership with the NHS, we have saved up to 35% of hospital costs, while delivering high-quality healthcare to members. For a description of the study done on our solution, see “Business— Overview |
several customers have upgraded their contracts from initially planned clinical services provision to Babylon 360 contracts. |
• | Expand to new markets with new and existing customers. |
• | Pursue strategic partnerships and acquisitions. FDA-cleared Smart Health stations in retail chains such as Sam’s Club, Kroger, Rite Aid, and Publix, among others, with 73% of the U.S. population living within five miles of a Higi station. |
• | Continuing to invest our technology to improve our care capabilities. |
• | Proprietary. |
• | Cloud Architecture. |
• | Integration. HL7-FHIR (Fast Healthcare Interoperability Resources) approach, we are able to ingest, process and store data from a wide variety of sources, creating a unified view of our members (while ensuring this is in compliance with UK privacy laws). |
• | Widely Accessible. front-end technology through both web and smartphone applications. At the same time, we serve individuals with basic flip phones through a proprietary application in developing countries such as Rwanda, facilitating our mission of delivering affordable and accessible healthcare to all. |
• | Optimizes Back Office Efficiency. non-clinical tasks such as processing referrals and prescription management, reducing providers’ administrative burden and increasing their operational efficiency. This platform approach allows us to leverage our data and AI strategy to deliver these “back office” workflow services, driving additional value for our members by mitigating friction and delays, which individuals typically face in traditional healthcare delivery models. |
• | Addressing Healthcare Inequalities |
• | Talent Attraction, Engagement and Retention. bi-annual performance reviews and career pathway mapping. |
• | Diversity and Inclusion al-Fitr, Diwali, Christmas and others. Our DEI engagement scores have demonstrated our efforts are working, with our most recent score being 8.2 out of 10. |
• | Data Privacy and Cybersecurity |
• | Ethical Conduct |
• | Board Oversight of ESG |
• | the federal physician self-referral law, commonly referred to as the Stark Law, that, subject to limited exceptions, prohibits physicians from referring Medicare or Medicaid patients to an entity for the provision of certain “designated health services” if the physician or a member of such physician’s immediate family has a direct or indirect financial relationship (including an ownership interest or a compensation arrangement) with the entity, and prohibit the entity from billing Medicare or Medicaid for such designated health services; |
• | the federal Anti-Kickback Statute that prohibits the knowing and willful offer, payment, solicitation or receipt of any bribe, kickback, rebate or other remuneration (i) in return for referring or to induce the referral of an individual for the furnishing, or arranging for the furnishing, of items or services paid for in whole or in part by any federal health care program, such as Medicare and Medicaid, and (ii) ordering, leasing, purchasing or recommending or arranging for the ordering, purchasing or leasing of items, services, good, or facility paid for in whole or in part by any federal health care program, such as Medicare and Medicaid. A person or entity does not need to have actual knowledge of the statute or specific intent to violate it to have committed a violation. In addition, the government may assert that a claim including items or services resulting from a violation of the federal Anti-Kickback Statute constitutes a false or fraudulent claim for purposes of the False Claims Act; |
• | the criminal healthcare fraud provisions of HITECH, HIPAA, and related rules that prohibit knowingly and willfully executing a scheme or artifice to defraud any healthcare benefit program or falsifying, concealing or covering up a material fact or making any material false, fictitious or fraudulent statement in connection with the delivery of or payment for healthcare benefits, items or services. Similar to the federal Anti- Kickback Statute, a person or entity does not need to have actual knowledge of the statute or specific intent to violate it to have committed a violation; |
• | the federal False Claims Act that imposes civil liability on individuals or entities that, among other things, knowingly submit false or fraudulent claims for payment to the government, or knowingly making, or causing to be made, a false statement in order to have a false claim paid, or retain identified Medicare or Medicaid overpayments, and allows for qui tam or whistleblower suits by private individuals on behalf of the government; |
• | various federal healthcare-focused criminal laws that impose criminal liability for intentionally submitting false or fraudulent claims, or making false statements, to the government; |
• | reassignment of payment rules that prohibit certain types of billing and collection practices in connection with claims payable by the Medicare or Medicaid programs; |
• | similar state law provisions pertaining to anti-kickback, self-referral and false claims issues, some of which may apply to items or services reimbursed by any payer, including patients and commercial insurers; |
• | state laws that prohibit general business corporations, such as us, from practicing medicine, controlling physicians’ medical decisions or engaging in some practices such as splitting fees with physicians; |
• | state laws, regulations, interpretative guidance, and policies requiring certain modality and other actions to establish a provider-patient relationship, deliver care, or prescribe medications as part of a telehealth service; |
• | state laws, regulations and policies relating to licensure and the practice of telehealth services across state lines; |
• | state laws, regulations, interpretative guidance, and policies regarding the dispensing or delivery of medications and devices; |
• | state laws, regulations, interpretative guidance, and policies regarding reporting requirements and patient consent, education, and follow-up related to treatment, including treatment and education for certain specific topics, such as, contraception, HIV and other STIs and state reporting for HIV, STI, and infectious diseases; |
• | laws that regulate debt collection practices as applied to our debt collection practices; |
• | a provision of the Social Security Act that imposes penalties on healthcare providers who fail to disclose, or refund known overpayments; |
• | federal and state laws that prohibit providers from billing and receiving payment from Medicare and Medicaid for services unless the services are medically necessary, adequately and accurately documented, and billed using codes that accurately reflect the type and level of services rendered; and |
• | federal and state laws and policies that require healthcare providers to maintain licensure, certification or accreditation to enroll and participate in the Medicare and Medicaid programs, to report certain changes in their operations to the agencies that administer these programs. |
• | issuing requirement notices or warning notices to set out what improvements a provider must make; |
• | making changes to a provider’s registration to limit what they may do; |
• | issuing cautions or fines; and/or |
• | prosecuting cases where people are harmed or placed in danger of harm. |
• | a historical basis for Babylon Holdings Limited; and |
• | an adjusted basis, after giving effect to the Business Combination, PIPE financing, estimated cash consideration transferred in connection with the acquisition of Higi of $11.2 million and cash proceeds, net of discount and debt issuance costs, from $200 million in unsecured Notes issued to AlbaCore Capital LLP and affiliates. |
As of September 30, 2021 |
||||||||
(in thousands) |
Actual (Unaudited) |
As Adjusted (Unaudited) |
||||||
Cash |
$ | 37,132 | $ | 357,222 | ||||
Indebtedness |
47,764 | 185,000 | ||||||
Equity |
||||||||
Share Capital |
14 | 14 | ||||||
Share Premium |
557,569 | 860,454 | ||||||
Share based payment reserve |
52,861 | 52,861 | ||||||
Retained earnings |
(609,658 | ) | (718,487 | ) | ||||
Foreign currency translation and non-controlling interests |
(1,325 | ) | (1,325 | ) | ||||
|
|
|
|
|||||
Total Equity |
(539 | ) | 193,517 | |||||
|
|
|
|
|||||
Total Capitalization |
$ |
47,225 |
$ |
378,517 |
||||
|
|
|
|
(amounts in thousands unless otherwise indicated) |
For the Six Months Ended June 30, |
For the Year Ended December 31, |
||||||||||||||
2021 |
2020 |
2020 |
2019 |
|||||||||||||
Revenue: |
||||||||||||||||
License fees revenue |
$ | 44,245 | $ | 10,354 | $ | 24,603 | $ | 2,002 | ||||||||
Clinical services revenue |
18,134 | 12,149 | 28,631 | 14,032 | ||||||||||||
Value-based care revenue |
66,392 | — | 26,038 | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Revenue |
128,771 | 22,503 | 79,272 | 16,034 | ||||||||||||
Cost of care delivery |
(92,137 | ) | (18,820 | ) | (67,254 | ) | (19,810 | ) | ||||||||
Platform & application expenses |
(21,377 | ) | (12,898 | ) | (48,664 | ) | (16,948 | ) | ||||||||
Research & development expenses |
(17,201 | ) | (20,881 | ) | (35,524 | ) | (51,205 | ) | ||||||||
Sales, general & administrative expenses |
(76,606 | ) | (52,762 | ) | (103,341 | ) | (90,891 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(78,550 | ) | (82,858 | ) | (175,511 | ) | (162,820 | ) | ||||||||
Finance costs |
(2,243 | ) | (2,569 | ) | (4,530 | ) | (1,116 | ) | ||||||||
Finance income |
28 | 6 | 610 | 1,015 | ||||||||||||
Exchange (loss) / gain |
(91 | ) | (2,146 | ) | (2,836 | ) | 17,075 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net finance (expense) income |
(2,306 | ) | (4,709 | ) | (6,756 | ) | 16,974 | |||||||||
Gain on sale of subsidiary |
3,917 | — | — | — | ||||||||||||
Share of loss of equity-accounted investees |
(1,276 | ) | (309 | ) | (1,124 | ) | — | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before taxation |
(78,215 | ) | (87,876 | ) | (183,391 | ) | (145,846 | ) | ||||||||
Tax (provision)/ benefit on loss |
2,493 | (2,937 | ) | (4,639 | ) | 5,559 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss for the financial year |
(75,722 | ) | (90,813 | ) | $ | (188,030 | ) | $ | (140,287 | ) | ||||||
|
|
|
|
|
|
|
|
(amounts in thousands unless otherwise indicated) |
June 30, |
December 31, |
||||||||||
2021 |
2020 |
2019 |
||||||||||
Cash and cash equivalents |
$ | 42,381 | $ | 101,757 | $ | 214,888 | ||||||
Working capital (1) |
(1,323 | ) | 5,665 | 191,432 | ||||||||
Total assets |
242,587 | 238,814 | 288,834 | |||||||||
Total liabilities |
184,567 | 190,455 | 115,037 | |||||||||
Retained earnings |
544,411 | (469,504 | ) | (282,705 | ) | |||||||
Total equity |
58,020 | 48,359 | 173,797 |
(1) |
We define working capital as total current assets minus total current liabilities. |
• | Value-Based Care |
• | Clinical Services fee-for-service |
• | Software Licensing ended |
• | 2013: Founded |
• | 2014: Became the first digital-first health service provider to be registered with the CQC, the healthcare |
• | 2015: Began |
• | 2016: First expanded outside the United Kingdom, launching in Rwanda. |
• | 2017: Our technology was made available for licensing to corporate and institutional clients |
• | 2018: We launched our agreement with Prudential in Asia and since then have been rolling out our symptom checker and health assessment solutions across 11 countries. |
• | 2018: We launched our partnership with TELUS in Canada to use our platform to deliver digital health services across Canada. |
• | 2020: Our first end-to-end |
• | 2021: We completed a business combination with Alkuri, a special purpose acquisition company, on October 21, 2021, pursuant to which our Class A ordinary shares and warrants were listed on the NYSE. In addition, we and Alkuri entered into Subscription Agreements and completed a private placement of Class A ordinary shares to certain investors for an aggregate purchase price of $224 million. |
• | DayToDay. |
• | Higi . |
• | Fresno Health Care. end-to-end |
• | Meritage Medical Network . |
(USD in thousands unless otherwise indicated) | For the Six Months Ended June 30, |
Year Ended December 31, |
||||||||||||||
2021 |
2020 |
2020 |
2019 |
|||||||||||||
$’000 |
$’000 |
|||||||||||||||
Revenue: |
||||||||||||||||
License fees revenue |
$ | 44,245 | $ | 10,354 | $ | 24,603 | $ | 2,002 | ||||||||
Clinical services revenue |
18,134 | 12,149 | 28,631 | 14,032 | ||||||||||||
Value-based care revenue |
66,392 | — | 26,038 | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Revenue |
128,771 | 22,053 | 79,272 | 16,034 | ||||||||||||
Cost of care delivery |
(92,137 | ) | (18,820 | ) | (67,254 | ) | (19,810 | ) | ||||||||
Platform & application expenses |
(21,377 | ) | (12,898 | ) | (48,664 | ) | (16,948 | ) | ||||||||
Research & development expenses |
(17,201 | ) | (20,881 | ) | (35,524 | ) | (51,205 | ) | ||||||||
Sales, general & administrative expenses |
(76,606 | ) | (52,762 | ) | (103,341 | ) | (90,891 | ) | ||||||||
Loss for the financial year |
(75,722 | ) | (90,813 | ) | (188,030 | ) | (140,287 | ) | ||||||||
EBITDA |
(62,678 | ) | (78,854 | ) | (164,984 | ) | (143,249 | ) | ||||||||
Adjusted EBITDA |
(54,160 | ) | (76,243 | ) | (146,155 | ) | (152,358 | ) | ||||||||
(amounts in thousands unless otherwise indicated) | As of June 30, |
As of December 31, |
||||||||||||||
2021 |
2020 |
2020 |
2019 |
|||||||||||||
Users |
8,197 | 5,267 | 6,828 | 4,074 | ||||||||||||
VBC Members |
84 | — | 66 | — |
(amounts in thousands unless otherwise indicated) | Six Months Ended June 30, |
Year Ended December 31, |
||||||||||||||
2021 |
2020 |
2020 |
2019 |
|||||||||||||
Loss for the financial year |
$ | (75,722 | ) | $ | (90,813 | ) | $ | (188,030 | ) | $ | (140,287 | ) | ||||
Add: |
||||||||||||||||
Depreciation and amortization expenses |
13,322 | 6,459 | 14,487 | 2,496 | ||||||||||||
Finance costs and income |
2,215 | 2,563 | 3,920 | 101 | ||||||||||||
Tax (benefit)/ provision |
(2,493 | ) | 2,937 | 4,639 | (5,559 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
(62,678 | ) | (78,854 | ) | (164,984 | ) | (143,249 | ) |
(amounts in thousands unless otherwise indicated) | Six Months Ended June 30, |
Year Ended December 31, |
||||||||||||||
2021 |
2020 |
2020 |
2019 |
|||||||||||||
Share-based compensation |
12,344 | 433 | 9,557 | 7,966 | ||||||||||||
Impairment expense |
— | 32 | 6,436 | — | ||||||||||||
Exchange loss/(gain) |
91 | 2,146 | 2,836 | (17,075 | ) | |||||||||||
(Gain) on sale of subsidiary |
(3,917 | ) | — | — | — | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ | (54,160 | ) | $ | (76,243 | ) | $ | (146,155 | ) | $ | (152,358 | ) | ||||
|
|
|
|
|
|
|
|
(dollars in thousand unless otherwise indicated) | Six Months Ended June 30, |
Variance |
||||||||||||||
2021 |
2020 |
$ |
% |
|||||||||||||
Revenue: |
||||||||||||||||
Software licensing revenue |
$ | 44,245 | $ | 10,354 | 33,891 | 327.3 | ||||||||||
Clinical services revenue |
18,134 | 12,149 | 5,985 | 49.3 | ||||||||||||
Value-based care revenue |
66,392 | — | 66,392 | NM | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Revenue |
128,771 | 22,503 | 106,268 | 472.2 | ||||||||||||
Cost of care delivery |
(92,137 | ) | (18,820 | ) | (73,317 | ) | 389.6 | |||||||||
Platform & application expenses |
(21,377 | ) | (12,898 | ) | (8,479 | ) | 65.7 |
(dollars in thousand unless otherwise indicated) | Six Months Ended June 30, |
Variance |
||||||||||||||
2021 |
2020 |
$ |
% |
|||||||||||||
Research & development expenses |
(17,201 | ) | (20,881 | ) | 3,681 | (17.6 | ) | |||||||||
Sales, general & administrative expenses |
(76,606 | ) | (52,762 | ) | (23,844 | ) | 45.2 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(78,550 | ) | (82,858 | ) | 4,308 | (5.2 | ) | |||||||||
Finance costs |
(2,243 | ) | (2,569 | ) | 326 | (12.7 | ) | |||||||||
Finance income |
28 | 6 | 22 | 366.7 | ||||||||||||
Exchange (loss) |
(91 | ) | (2,146 | ) | 2,055 | (95.8 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net finance (expense) income |
(2,306 | ) | (4,709 | ) | 2,403 | (51.0 | ) | |||||||||
Gain on sale of subsidiary |
3,917 | — | 3,917 | NM | ||||||||||||
Share of loss of equity-accounted investees |
(1,276 | ) | (309 | ) | (967 | ) | 312.9 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before taxation |
(78,215 | ) | (87,876 | ) | 9,661 | (11.0 | ) | |||||||||
Tax benefit (provision) on loss |
2,493 | (2,937 | ) | 5,430 | (184.9 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss for the period |
$ | (75,722 | ) | $ | (90,813 | ) | 15,091 | (16.6 | ) | |||||||
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Revenue: |
||||||||
License fee revenue |
34.4 | % | 46.0 | % | ||||
Clinical services revenue |
14.0 | 54.0 | ||||||
Value-based care revenue |
51.6 | — | ||||||
|
|
|
|
|||||
Total Revenue |
100 | 100 | ||||||
Cost of care delivery |
(71.6 | ) | (83.6 | ) | ||||
Platform & application expenses |
(16.6 | ) | (57.3 | ) | ||||
Research & development expenses |
(13.4 | ) | (92.8 | ) | ||||
Sales, general & administrative expenses |
(59.5 | ) | (234.5 | ) | ||||
|
|
|
|
|||||
Operating loss |
(61.0 | ) | (368.2 | ) | ||||
Finance costs |
(1.7 | ) | (11.4 | ) | ||||
Finance income |
0.02 | 0.03 | ||||||
Exchange (loss) |
(0.1 | ) | (9.5 | ) | ||||
|
|
|
|
|||||
Net finance (expense) income |
(1.8 | ) | (20.9 | ) | ||||
Gain on sale of subsidiary |
3.0 | — | ||||||
Share of loss of equity-accounted investees |
(1.0 | ) | (1.4 | ) | ||||
|
|
|
|
|||||
Loss before taxation |
(60.7 | ) | (390.5 | ) | ||||
Tax benefit (provision) on loss |
1.9 | (13.1 | ) | |||||
|
|
|
|
|||||
Loss for the period |
(58.8 | )% | (403.6 | )% | ||||
|
|
|
|
(amounts in thousands unless otherwise indicated) | Six Months Ended June 30, |
Variance |
||||||||||||||
2021 |
2020 |
$ |
% |
|||||||||||||
Revenue: |
||||||||||||||||
License fee revenue |
$ | 44,245 | $ | 10,354 | $ | 33,891 | $ | 327.3 | ||||||||
Clinical services revenue |
18,134 | 12,149 | 5,985 | 49.3 | ||||||||||||
Value-based care revenue |
66,392 | — | 66,392 | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Revenue |
$ | 128,771 | $ | 22,503 | $ | 106,268 | $ | 472.2 |
(dollars in thousands unless otherwise indicated) | Six Months Ended June 30, |
Variance |
||||||||||||||
2021 |
2020 |
$ |
% |
|||||||||||||
Cost of care delivery |
(92,137 | ) | (18,820 | ) | (73,317 | ) | 389.6 |
(amounts in thousands unless otherwise indicated) | Six Months Ended June 30, |
Variance |
||||||||||||||
2021 |
2020 |
$ |
% |
|||||||||||||
Platform & application expenses |
(21,377 | ) | (12,898 | ) | (8,479 | ) | 65.7 |
(amounts in thousands unless otherwise indicated) | Six Months Ended June 30, |
Variance |
||||||||||||||
2021 |
2020 |
$ |
% |
|||||||||||||
Research & development expenses |
(17,201 | ) | (20,881 | ) | 3,680 | (17.6 | ) |
(amounts in thousands unless otherwise indicated) | Six Months Ended June 30, |
Variance |
||||||||||||||
2021 |
2020 |
$ |
% |
|||||||||||||
Sales, general & administrative expenses |
(76,606 | ) | (52,762 | ) | (23,844 | ) | 45.2 |
(amounts in thousands unless otherwise indicated) | Six Months Ended June 30, |
Variance |
||||||||||||||
2021 |
2020 |
$ |
% |
|||||||||||||
Exchange (loss) |
(91 | ) | (2,146 | ) | 2,055 | (95.8 | ) |
(amounts in thousands unless otherwise indicated) | Six Months Ended June 30, |
Variance |
||||||||||||||
2021 |
2020 |
$ |
% |
|||||||||||||
Gain on sale of subsidiary |
3,917 | — | 3,917 | NM |
(amounts in thousands unless otherwise indicated) | Six Months Ended June 30, |
Variance |
||||||||||||||
2021 |
2020 |
$ |
% |
|||||||||||||
Tax benefit / (provision) on loss |
2,493 | (2,937 | ) | 5,430 | (184.9 | ) |
(USD in thousands unless otherwise indicated) | Year Ended December 31, |
Variance |
||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
Revenue: |
||||||||||||||||
License fees revenue |
$ | 24,603 | $ | 2,002 | 22,601 | NM | % | |||||||||
Clinical services revenue |
28,631 | 14,032 | 14,599 | 104.0 | ||||||||||||
Value-based care revenue |
26,038 | — | 26,038 | NM | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
79,272 | 16,034 | 63,238 | 394.4 | ||||||||||||
Cost of care delivery |
(67,254 | ) | (19,810 | ) | (47,444 | ) | 239.5 | |||||||||
Platform & application expenses |
(48,664 | ) | (16,948 | ) | (31,716 | ) | 187.1 | |||||||||
Research & development expenses |
(35,524 | ) | (51,205 | ) | 15,681 | (30.6 | ) | |||||||||
Sales, general & administrative expenses |
(103,341 | ) | (90,891 | ) | (12,450 | ) | 13.7 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(175,511 | ) | (162,820 | ) | (12,691 | ) | 7.8 | |||||||||
Finance costs |
(4,530 | ) | (1,116 | ) | (3,414 | ) | 305.9 | |||||||||
Finance income |
610 | 1,015 | (405 | ) | (39.9 | ) | ||||||||||
Exchange (loss) / gain |
(2,836 | ) | 17,075 | (19,911 | ) | (116.6 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net finance (expense) income |
(6,756 | ) | 16,974 | (23,730 | ) | (139.8 | ) | |||||||||
Share of loss of equity-accounted investees |
(1,124 | ) | — | (1,124 | ) | NM | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before taxation |
(183,391 | ) | (145,846 | ) | (37,545 | ) | (25.7 | ) | ||||||||
Tax (provision)/ benefit on loss |
(4,639 | ) | 5,559 | (10,198 | ) | (183.5 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss for the financial year |
$ | (188,030 | ) | $ | (140,287 | ) | (47,743 | ) | 34.0 | |||||||
|
|
|
|
|
|
|
|
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Revenue: |
||||||||
License fees revenue |
31.0 | % | 12.5 | % | ||||
Clinical services revenue |
36.1 | 87.5 | ||||||
Value-based care revenue |
32.9 | — | ||||||
|
|
|
|
|||||
Total Revenue |
100 | 100 | ||||||
Cost of care delivery |
(84.8 | )% | (123.5 | )% | ||||
Platform & application expenses |
(61.3 | ) | (105.7 | ) | ||||
Research & development expenses |
(44.8 | ) | (319.4 | ) | ||||
Sales, general & administrative expenses |
(130.4 | ) | (566.9 | ) | ||||
|
|
|
|
|||||
Operating loss |
(221.4 | ) | (NM | ) | ||||
Finance costs |
(5.7 | ) | (7.0 | ) |
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Finance income |
0.8 | 6.3 | ||||||
Exchange (loss) / gain |
(3.6 | ) | 106.5 | |||||
|
|
|
|
|||||
Net finance (expense) income |
(8.5 | ) | 105.9 | |||||
Share of loss of equity-accounted investees |
(1.4 | ) | — | |||||
|
|
|
|
|||||
Loss before taxation |
(231.3 | ) | (909.6 | ) | ||||
Tax (provision)/ benefit on loss |
(5.9 | ) | 34.7 | |||||
|
|
|
|
|||||
Loss for the financial year |
(237.2 | )% | (874.9 | )% | ||||
|
|
|
|
(USD in thousands unless otherwise indicated) | Year Ended December 31, |
Variance |
||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
License fees revenue |
$ | 24,603 | $ | 2,002 | 22,601 | NM | % | |||||||||
Clinical services revenue |
28,631 | 14,032 | 14,599 | 104.0 | ||||||||||||
Value-based care revenue |
26,038 | — | 26,038 | NM | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
79,272 | 16,034 | 63,238 | 394.4 | ||||||||||||
|
|
|
|
|
|
|
|
(USD in thousands unless otherwise indicated) | Year Ended December 31, |
Variance |
||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
Cost of care delivery |
(67,254 | ) | (19,810 | ) | (47,444 | ) | 239.5 | % |
(USD in thousands unless otherwise indicated) | Year ended December 31, |
Variance |
||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
Platform & application expenses |
(48,664 | ) | (16,948 | ) | (31,716 | ) | 187.1 |
(USD in thousands unless otherwise indicated) | Year Ended December 31, |
Variance |
||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
Research & development expenses |
(35,524 | ) | (51,205 | ) | 15,681 | (30.6 | ) |
(USD in thousands unless otherwise indicated) | Year Ended December 31, |
Variance |
||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
Sales, general & administrative expenses |
(103,341 | ) | (90,891 | ) | (12,450 | ) | 13.7 | % |
(USD in thousands unless otherwise indicated) | Year Ended December 31, |
Variance |
||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
Exchange (loss)/ gain |
(2,836 | ) | 17,075 | (19,911 | ) | (116.6 | )% |
(USD in thousands unless otherwise indicated) | Year Ended December 31, |
Variance |
||||||||||||||
2020 |
2019 |
$ |
% |
|||||||||||||
Tax (provision) / benefit on loss |
(4,639 | ) | 5,559 | (10,198 | ) | 183.5 | % |
Six Months Ended June 30, |
Years Ended December 31, |
|||||||||||||||
(USD in thousands) |
2021 |
2020 |
2020 |
2019 |
||||||||||||
Net cash used in operating activities |
$(19,466) | $(87,391) | $ | (143,430 | ) | $ | (143,614 | ) | ||||||||
Net cash used in investing activities |
(35,313 | ) | (23,591 | ) | (72,226 | ) | (36,936 | ) | ||||||||
Net cash provided by financing activities |
(4,485 | ) | (13,007 | ) | 100,058 | 352,521 | ||||||||||
Net (decrease) increase in cash and cash equivalents |
(59,264 | ) | (123,989 | ) | (115,598 | ) | 171,971 | |||||||||
Cash and cash equivalents beginning of the year |
101,757 | 214,888 | 214,888 | 46,031 | ||||||||||||
Effect of exchange rates |
(112 | ) | (703 | ) | 2,467 | (3,114 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents end of the year |
$ | 42,381 | $ | 90,196 | $ | 101,757 | $ | 214,888 | ||||||||
|
|
|
|
|
|
|
|
Payments due by Period |
||||||||||||||||
2021 (remainder of year) |
2022 - 2023 |
2024 - 2025 |
Thereafter |
|||||||||||||
Operating lease obligations |
1,206 | 9,581 | 4,422 | 1,377 | ||||||||||||
Borrowings |
473 | — | — | — |
June 30, 2021 |
December 31, 2020 |
|||||||
Total assets |
66,489 | $ | 35,535 | |||||
Total liabilities |
81,429 | 42,699 | ||||||
Six Months Ended June 30, 2021 |
For the Year Ended December 31, 2020 |
|||||||
Revenue |
35,786 | $ | 17,436 | |||||
Operating expenses: |
||||||||
Cost of care delivery |
36,710 | 20,175 | ||||||
Sales, general & administrative expenses |
4,404 | 3,799 | ||||||
|
|
|
|
|||||
Total operating expenses |
41,114 |
$ |
23,973 |
|||||
|
|
|
|
• | the sections of the Exchange Act regulating the solicitation of proxies, consents or authorizations in respect of a security registered under the Exchange Act; |
• | the sections of the Exchange Act requiring insiders to file public reports of their stock ownership and trading activities and liability for insiders who profit from trades made in a short period of time; and |
• | the rules under the Exchange Act requiring the filing with the SEC of quarterly reports on Form 10-Q containing unaudited financial and other specific information, and current reports on Form 8-K upon the occurrence of specified significant events. |
• | On October 21, 2021, the parties consummated the transactions contemplated by that certain Merger Agreement dated as of June 3, 2021 by and among Alkuri Global Acquisition Corp., a Delaware corporation (“Alkuri”), Babylon Holdings Limited (“Babylon”), and other parties thereto whereby Alkuri became a wholly owned subsidiary of Babylon (the “Business Combination”); |
• | On October 21, 2021, Babylon sold 22,400,000 Class A Ordinary Shares to subscribers pursuant to a Subscription Agreement dated June 3, 2021 for gross proceeds of $224,000,000 to Babylon in connection with the Business Combination (the “PIPE Sale”); and |
• | the probable acquisition of higi SH Holdings Inc. (“Higi”) by Babylon (the “Higi acquisition”). |
• | Babylon’s historical unaudited consolidated financial statements as of and for the six months ended June 30, 2021; |
• | Babylon’s historical audited consolidated financial statements as of and for the year ended December 31, 2020; |
• | Higi’s historical unaudited consolidated financial statements as of and for the six months ended June 30, 2021; |
• | Higi’s historical audited consolidated financial statements as of and for the year ended December 31, 2020; |
• | Alkuri’s historical condensed consolidated financial statements as of and for the six months ended June 30, 2021; and |
• | Alkuri’s historical condensed consolidated financial statements as of and for the quarter ended March 31, 2021. As a newly incorporated business on December 1, 2020, the results of Alkuri prior to January 1, 2021 were not material. |
(in thousands, except for share amounts) |
||||
Shares transferred at Closing |
336,427,107 | |||
Value per share (1) |
$ | 10.90 | ||
|
|
|||
Total Share Consideration |
$ | 3,667,055 | ||
|
|
(1) | Share Consideration is calculated using the value of Alkuri Common Stock at Closing. |
Alkuri (Historical) |
Babylon (Historical) |
Combined Pro Forma |
Babylon Equivalent Per Share Pro Forma |
|||||||||||||
As of and for the period ending |
Jun-21 |
Jun-21 |
||||||||||||||
Book Value per share (1) |
$ | 0.45 | $ | 0.06 | $ | 0.76 | $ | 0.23 | ||||||||
Weighted averages shares outstanding - basic and diluted |
813,746,192 | |||||||||||||||
Net loss per share - basic and diluted |
$ | (0.09 | ) | |||||||||||||
Weighted average shares outstanding of common share - basic and diluted |
11,104,045 | 369,801,010 | 336,427,107 | |||||||||||||
Net loss per share of common share - basic and diluted (2) |
$ | (0.69 | ) | (0.22 | ) | (0.07 | ) |
(1) | Book value per share = Total equity excluding preferred shares divided by shares outstanding |
(2) | The equivalent pro forma basic and diluted per share data for Babylon is calculated by multiplying the combined pro forma per share data by the 0.302 Exchange Ratio. |
Alkuri (Historical) |
Babylon (Historical) |
Combined Pro Forma |
Babylon Equivalent Per Share Pro Forma |
|||||||||||||
As of and for the period ending |
Mar-21 |
Dec-20 |
||||||||||||||
Book Value per share (1) |
$ | 0.50 | $ | 0.06 | $ | 0.97 | $ | 0.29 | ||||||||
Weighted averages shares outstanding - basic and diluted |
803,901,000 | |||||||||||||||
Net loss per share - basic and diluted |
$ | (0.23 | ) | |||||||||||||
Weighted average shares outstanding of common share - basic and diluted |
10,052,006 | 369,801,010 | 336,427,107 | |||||||||||||
Net loss per share of common share - basic and diluted (2) |
$ | (0.12 | ) | (0.83 | ) | (0.25 | ) |
(1) | Book value per share = Total equity excluding preferred shares divided by shares outstanding |
(2) | The equivalent pro forma basic and diluted per share data for Babylon is calculated by multiplying the combined pro forma per share data by the 0.302 Exchange Ratio. |
Statement of Financial Position Amounts in thousands, except for per share amount |
||||||||||||||||||||||||||||||||||||
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
||||||||||||||||||||||||||||||||
Alkuri (Historical) |
Babylon (Historical) |
Higi Acquisition Historical |
Combined (Historical) |
PPA Adjustments |
Pro Forma Adjustments |
Pro Forma Combined |
||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||
Right of use of assets |
— | 3,487 | — | 3,487 | — | 3,487 | ||||||||||||||||||||||||||||||
Trade and other receivables |
— | 28,218 | 2,474 | 30,692 | — | 30,692 | ||||||||||||||||||||||||||||||
Prepayments and contract assets |
987 | 9,253 | 384 | 10,624 | — | 10,624 | ||||||||||||||||||||||||||||||
Cash and cash equivalents |
71 | 42,381 | 5,458 | 47,910 | (10,767 | ) | (CC | ) | 224,000 | (A | ) | 211,501 | ||||||||||||||||||||||||
(5,458 | ) | (EE | ) | — | ||||||||||||||||||||||||||||||||
(16,259 | ) | (D | ) | |||||||||||||||||||||||||||||||||
36,429 | (B | ) | ||||||||||||||||||||||||||||||||||
(63,773 | ) | (H | ) | |||||||||||||||||||||||||||||||||
(581 | ) | (H | ) | |||||||||||||||||||||||||||||||||
Assets held for sale |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Restricted cash |
— | — | 273 | 273 | — | — | 273 | |||||||||||||||||||||||||||||
Other current assets |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total current assets |
1,058 | 83,339 | 8,589 | 92,986 | (16,225 | ) | 179,618 | 256,577 | ||||||||||||||||||||||||||||
Property, plant and equipment |
— | 2,879 | 114 | 2,993 | — | 2,993 | ||||||||||||||||||||||||||||||
Right of use of assets |
— | 10,135 | 1,233 | 11,368 | — | 11,368 | ||||||||||||||||||||||||||||||
Investments |
— | 12,600 | — | 12,600 | (12,600 | ) | (AA | ) | — | |||||||||||||||||||||||||||
Marketable securities held in Trust Account |
345,022 | — | — | 345,022 | — | (345,022 | ) | (B | ) | — | ||||||||||||||||||||||||||
Goodwill |
— | 31,303 | — | 31,303 | 23,440 | (AA | ) | 99,571 | ||||||||||||||||||||||||||||
1,624 | (BB | ) | ||||||||||||||||||||||||||||||||||
70,320 | (CC | ) | ||||||||||||||||||||||||||||||||||
231 | (DD | ) | ||||||||||||||||||||||||||||||||||
(25,805 | ) | (DD | ) | |||||||||||||||||||||||||||||||||
(1,542 | ) | (EE | ) | |||||||||||||||||||||||||||||||||
Other intangible assets |
— | 102,331 | 231 | 102,562 | (231 | ) | (DD | ) | 134,189 | |||||||||||||||||||||||||||
31,858 | (DD | ) | ||||||||||||||||||||||||||||||||||
Other noncurrent assets |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Total non current assets |
345,022 | 159,248 | 1,578 | 505,848 | 87,295 | (345,022 | ) | 248,121 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
TOTAL ASSETS |
346,080 |
242,587 |
10,167 |
598,834 |
71,070 |
(165,206 |
) |
504,698 |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||||||||||||||||||||||||||||||
Accounts payable |
— | 26,231 | 1,012 | 27,243 | — | 27,243 | ||||||||||||||||||||||||||||||
Accrued liabilities |
4,099 | 31,574 | 1,072 | 36,745 | — | (4,099 | ) | (D | ) | 32,646 | ||||||||||||||||||||||||||
Contract Liabilities |
— | 23,136 | — | 23,136 | — | 23,136 | ||||||||||||||||||||||||||||||
Deferred grant income - tax credit |
1,264 | 1,264 | — | 1,264 | ||||||||||||||||||||||||||||||||
Current maturities of related party promissor |
— | — | 940 | 940 | — | 940 | ||||||||||||||||||||||||||||||
Lease Liabilities |
— | 1,984 | 332 | 2,316 | — | 2,316 | ||||||||||||||||||||||||||||||
Loans and Borrowings |
— | 473 | — | 473 | — | (EE | ) | — | 6,473 | |||||||||||||||||||||||||||
6,000 | (CC | ) | ||||||||||||||||||||||||||||||||||
Liabilities directly associated with the assets |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Accrued offering costs |
85 | — | — | 85 | — | (85 | ) | (D | ) | — | ||||||||||||||||||||||||||
Deferred liability |
12,075 | — | — | 12,075 | — | (12,075 | ) | (D | ) | — | ||||||||||||||||||||||||||
Other current liabilities |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total current liabilities |
16,259 | 84,662 | 3,356 | 104,277 | 6,000 | (16,259 | ) | 94,018 | ||||||||||||||||||||||||||||
Deferred tax liability |
— | 768 | — | 768 | 6,053 | (DD | ) | 6,821 | ||||||||||||||||||||||||||||
Related party convertible promissory notes |
— | — | 7,000 | 7,000 | (7,000 | ) | (EE | ) | — | |||||||||||||||||||||||||||
Deferred rent liability |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Other long-term liabilities |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Contract Liabilities |
— | 81,982 | — | 81,982 | — | 81,982 | ||||||||||||||||||||||||||||||
Deferred grant income - tax credit |
— | 6,340 | — | 6,340 | — | 6,340 | ||||||||||||||||||||||||||||||
Common stock subject to possible redemptio |
— | — | — | — | — | 303,328 | (E | ) | — | |||||||||||||||||||||||||||
(303,328 | ) | (E | ) | |||||||||||||||||||||||||||||||||
Lease Liabilities |
— | 10,815 | 1,435 | 12,250 | — | 12,250 | ||||||||||||||||||||||||||||||
Warrant Liability |
21,493 | — | — | 21,493 | — | 21,493 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total liabilities |
37,752 |
184,567 |
11,791 |
234,110 |
5,053 |
(16,259 |
) |
222,904 |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Common stock subject to possible redemptio |
303,328 | 303,328 | (303,328 | ) | (E | ) | — |
Statement of Financial Position Amounts in thousands, except for per share amounts |
||||||||||||||||||||||||||||||||||||
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
As of June 30, 2021 |
||||||||||||||||||||||||||||||||
Alkuri (Historical) |
Babylon (Historical) |
Higi Acquisition Historical |
Combined (Historical) |
PPA Adjustments |
Pro Forma Adjustments |
Pro Forma Combined |
||||||||||||||||||||||||||||||
Common stock subject to possible redemption |
303,328 | 303,328 | (303,328 | ) | (E | ) | — | |||||||||||||||||||||||||||||
Stockholders’ equity (deficit): |
||||||||||||||||||||||||||||||||||||
Common stock Class A |
1 | — | 6 | 7 | (6 | ) | (1 | ) | (C | ) | — | |||||||||||||||||||||||||
Common stock class B |
1 | — | — | 1 | — | (1 | ) | (C | ) | — | ||||||||||||||||||||||||||
Series B preferred stock |
— | — | — | — | — | (BB | ) | — | ||||||||||||||||||||||||||||
Series A-3 preferred stock |
— | — | — | — | — | (BB | ) | — | ||||||||||||||||||||||||||||
Series A-2 preferred stock |
— | — | — | — | — | (BB | ) | — | ||||||||||||||||||||||||||||
Series A-1 preferred stock |
— | — | — | — | — | (BB | ) | — | ||||||||||||||||||||||||||||
Additional paid-in capital |
12,636 | — | 89,197 | 101,833 | — | (AA | ) | 223,998 | (A | ) | 322,313 | |||||||||||||||||||||||||
(89,197 | ) | (BB | ) | (7,636 | ) | (C | ) | |||||||||||||||||||||||||||||
53,553 | (CC | ) | (5,265 | ) | (E | ) | ||||||||||||||||||||||||||||||
108,829 | (F | ) | ||||||||||||||||||||||||||||||||||
— | ||||||||||||||||||||||||||||||||||||
(29 | ) | (G | ) | |||||||||||||||||||||||||||||||||
(63,773 | ) | (H | ) | |||||||||||||||||||||||||||||||||
Ordinary share capital |
— | 10 | — | 10 | — | 29 | (G | ) | 41 | |||||||||||||||||||||||||||
2 | (A | ) | ||||||||||||||||||||||||||||||||||
Preference share capital |
— | 4 | — | 4 | — | 4 | ||||||||||||||||||||||||||||||
Share premium |
— | 557,569 | — | 557,569 | — | — | 557,569 | |||||||||||||||||||||||||||||
Share based payment reserve |
— | 45,286 | — | 45,286 | — | 45,286 | ||||||||||||||||||||||||||||||
Retained earnings/(accumulated deficit) |
(7,638 | ) | (544,411 | ) | (90,827 | ) | (642,876 | ) | 101,667 | (BB | ) | 7,638 | (C | ) | (642,981 | ) | ||||||||||||||||||||
(108,829 | ) | (F | ) | |||||||||||||||||||||||||||||||||
— | ||||||||||||||||||||||||||||||||||||
(581 | ) | |||||||||||||||||||||||||||||||||||
Non-controlling interests |
— | (2,046 | ) | — | (2,046 | ) | — | (2,046 | ) | |||||||||||||||||||||||||||
Translation differences |
— | 1,608 | — | 1,608 | — | 1,608 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total stockholders’ equity |
5,000 | 58,020 | (1,624 | ) | 61,396 | 66,017 | 154,381 | 281,794 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) |
346,080 |
242,587 |
10,167 |
598,834 |
71,070 |
(165,206 |
) |
504,698 |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) | To reflect the proceeds received from the PIPE Investment with the corresponding issuance of 22,400,000 Babylon Class A Shares at US$10.00 per share, or $224 million. |
(B) | To reflect the release of cash from marketable securities held in the trust account after the redemptions by Alkuri shareholders. |
(C) | To reflect the elimination of historical accumulated deficit in Alkuri as it is the accounting acquiree. |
(D) | To reflect the settlement of Alkuri’s historical current liabilities at Closing. |
(E) | To reflect the reclassification of Alkuri Class A Common Stock subject to possible redemption of approximately $303 million from temporary equity under U.S. GAAP to a liability under IFRS, because the right to redeem is at the option of the holder. Additional adjustments reflect the redemption of 30,857,347 shares of Alkuri common stock which resulted in the reduction of the investments held in the trust account balance by $308 million and a reduction of APIC by $5.3 million. |
(F) | To reflect the fair value of share consideration of $120.6 million in excess of Alkuri net monetary assets acquired of $11.8 million as a Recapitalization transaction expense of $108.8 million. The fair value of share consideration was estimated based on the market capitalization of the combined company based on the closing stock price of Babylon Holdings Limited, and after taking into account the Stockholder Earnout and Sponsor Earnout. The fair value Alkuri’s net monetary assets was primarily composed of Marketable securities held in trust, including the effect of redemptions, and Alkuri’s historical condensed consolidated financial statements. |
(G) | To reflect the Business Combination of Babylon through the issuance of 290,000,000 of Babylon Class A Shares as consideration for the Business Combination assuming no redemptions. |
(H) | To reflect the payment of an aggregate of $63.8 million of legal, financial advisory and other professional fees that are directly attributable to the equity issuance costs as part of the Business Combination, which is reflected as an adjustment to additional paid in capital. These expenses were not previously accounted for in the financial statements as for the twelve months ended December 31, 2020 and as of June 30, 2021. Furthermore, expenses related to audit fees were expensed and adjusted for in retained earnings. |
State of Profit and Loss |
||||||||||||||||||||||||||||
January 1, 2021 to June 30, 2021 |
January 1, 2021 to June 30, 2021 |
January 1, 2021 to June 30, 2021 |
January 1, 2021 to June 30, 2021 |
January 1, 2021 to June 30, 2021 |
||||||||||||||||||||||||
Alkuri (Historical) |
Babylon (Historical) |
Higi Acquisition |
Combined (Historical) |
Purchase price allocation adjustments |
Pro Forma Adjustments |
Pro Forma Combined |
||||||||||||||||||||||
Revenue |
— | 128,771 | 4,621 | 133,392 | — | — | 133,392 | |||||||||||||||||||||
Cost of care delivery |
— | (92,137 | ) | — | (92,137 | ) | — | — | (92,137 | ) | ||||||||||||||||||
Formation and operating costs |
(5,266 | ) | — | — | (5,266 | ) | — | — | (5,266 | ) | ||||||||||||||||||
Platform & application expense |
— | (21,377 | ) | (21,377 | ) | — | — | (21,377 | ) | |||||||||||||||||||
Research & development and technology expenses |
— | (17,201 | ) | (8,638 | ) | (25,839 | ) | — | — | (25,839 | ) | |||||||||||||||||
Sales, General and administrative expenses |
— | (76,606 | ) | (1,947 | ) | (78,553 | ) | (2,264 | ) (DD) | — | (80,817 | ) | ||||||||||||||||
— | — | |||||||||||||||||||||||||||
Recapitalization transaction expenses |
— | — | — | — | — | — | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating loss |
(5,266 | ) | (78,550 | ) | (5,964 | ) | (89,780 | ) | (2,264 | ) | — | (92,044 | ) | |||||||||||||||
Finance costs |
— | (2,243 | ) | (645 | ) | (2,888 | ) | — | — | (2,888 | ) | |||||||||||||||||
Finance income |
23 | 28 | 1,010 | 1,061 | — | (23 | ) (K) | 1,038 | ||||||||||||||||||||
Change in FV of warrant liability |
(2,389 | ) | — | — | (2,389 | ) | — | — | (2,389 | ) | ||||||||||||||||||
Exchange gain/(loss) |
— | (91 | ) | — | (91 | ) | — | — | (91 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net finance expense |
(2,366 | ) | (2,306 | ) | 365 | (4,307 | ) | — | (23 | ) | (4,330 | ) | ||||||||||||||||
Gain/Loss On Sale |
3,917 | 3,917 | — | 3,917 | ||||||||||||||||||||||||
Share of loss of equity-accounted investees |
— | (1,276 | ) | — | (1,276 | ) | — | — | (1,276 | ) | ||||||||||||||||||
Interest income |
— | — | — | — | — | — | — | |||||||||||||||||||||
Other expense (income) |
— | — | — | — | 10,840 | (AA) | — | 10,840 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before income taxes |
(7,632 | ) | (78,215 | ) | (5,599 | ) | (91,446 | ) | 8,576 | (23 | ) | (82,893 | ) | |||||||||||||||
Taxcredit on loss |
— | 2,493 | (59 | ) | 2,434 | — | — | 2,434 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss) attributable to common stockholders |
(7,632 | ) | (75,722 | ) | (5,658 | ) | (89,012 | ) | 8,576 | (23 | ) | (80,459 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Weighted-average shares used in computing net income (loss) per share attributable to common stockholders - Basic and Diluted |
813,746,192 | 369,801,010 | ||||||||||||||||||||||||||
Net loss per share attributable to common stockholders - Basic and Diluted |
(0.09 | ) | (0.22 | ) |
State of Profit and Loss |
||||||||||||||||||||||||||||||||||||
January 1, 2021 to March 31, 2021 |
January 1, 2020 to December 31, 2020 |
January 1, 2020 to December 31, 2020 |
January 1, 2020 to December 31, 2020 |
January 1, 2020 to December 31, 2020 |
For Periods shown below |
|||||||||||||||||||||||||||||||
Alkuri (Historical) |
Babylon (Historical) |
Higi Acquisition |
Combined (Historical) |
Purchase price allocation adjustments |
Pro Forma Adjustments |
Pro Forma Combined |
||||||||||||||||||||||||||||||
Revenue |
— | 79,272 | 9,486 | 88,758 | — | — | 88,758 | |||||||||||||||||||||||||||||
Cost of care delivery |
— | (67,254 | ) | — | (67,254 | ) | — | — | (67,254 | ) | ||||||||||||||||||||||||||
Formation and operating costs |
(1,075 | ) | — | — | (1,075 | ) | — | — | (1,075 | ) | ||||||||||||||||||||||||||
Platform & application expense |
— | (48,664 | ) | — | (48,664 | ) | — | — | (48,664 | ) | ||||||||||||||||||||||||||
Research & development and technology expenses |
— | (35,524 | ) | (15,500 | ) | (51,024 | ) | — | — | (51,024 | ) | |||||||||||||||||||||||||
Sales, General and administrative expenses |
— | (103,341 | ) | (4,165 | ) | (107,506 | ) | (4,528 | ) | (DD | ) | — | (112,615 | ) | ||||||||||||||||||||||
— | (581 | ) | (H | ) | ||||||||||||||||||||||||||||||||
Recapitalization transaction expenses |
— | — | — | — | — | (108,829 | ) | (J | ) | (108,829 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating loss |
(1,075 | ) | (175,511 | ) | (10,179 | ) | (186,765 | ) | (4,528 | ) | (109,410 | ) | (300,703 | ) | ||||||||||||||||||||||
Finance costs |
— | (4,530 | ) | (6,296 | ) | (10,826 | ) | — | (3,266 | ) | (L | ) | (14,092 | ) | ||||||||||||||||||||||
Finance income |
10 | 610 | 3,000 | 3,620 | — | (10 | ) | (K | ) | 3,610 | ||||||||||||||||||||||||||
Change in FV of warrant liability |
(92 | ) | — | — | (92 | ) | — | — | (92 | ) | ||||||||||||||||||||||||||
Exchange gain/(loss) |
— | (2,836 | ) | — | (2,836 | ) | — | — | (2,836 | ) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net finance expense |
(82 | ) | (6,756 | ) | (3,296 | ) | (10,134 | ) | — | (3,276 | ) | (13,410 | ) | |||||||||||||||||||||||
Share of loss of equity-accounted investees |
— | (1,124 | ) | — | (1,124 | ) | — | — | (1,124 | ) | ||||||||||||||||||||||||||
Interest income |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Other expense (income) |
— | — | — | — | 14,564 | (AA | ) | — | 14,564 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Income (loss) before income taxes |
(1,157 | ) | (183,391 | ) | (13,475 | ) | (198,023 | ) | 10,036 | (112,686 | ) | (300,673 | ) | |||||||||||||||||||||||
Taxcredit on loss |
— | (4,639 | ) | (93 | ) | (4,732 | ) | — | — | (4,732 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net income (loss) attributable to common stockholders |
(1,157 | ) | (188,030 | ) | (13,568 | ) | (202,755 | ) | 10,036 | (112,686 | ) | (305,405 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Outstanding Shares |
||||||||||||||||||||||||||||||||||||
Weighted-average shares used in computing net income (loss) per share attributable to common stockholders - Basic and Diluted |
803,901,000 | 369,801,010 | ||||||||||||||||||||||||||||||||||
Net loss per share attributable to common stockholders - Basic and Diluted |
(0.23 | ) | (0.83 | ) |
(J) | As discussed in (F) the listing expense charge to recapitalization transaction expenses is $108.8 million. |
(K) | Reflects the elimination of interest income on Alkuri’s Trust Account. |
(L) | Reflects the adjustment related to the bridge financing obtained by Babylon. On August 18, 2021, the Group issued $50.0 million in unsecured bonds at a discount of 4.0% (“Unsecured Bonds”), including the non-cash conversion of $8.0 million in borrowings under the loan agreement dated July 15, 2021 with VNV (Cyprus) Limited into Unsecured Bonds. The proceeds from the Unsecured Bonds can be used for general corporate purposes. For purposes of the pro forma statements, the Unsecured Bonds are shown to be repaid in full once the transaction closes. Therefore, the capitalized costs associated with the financing have been expensed during the twelve months ended December 31, 2020. |
Pro Forma Combined Company |
||||
Summary Unaudited Pro Forma Condensed Combined |
||||
Statement of Operations Data |
||||
Period Ending December 31, 2020 Babylon and March 31, 2021, Alkuri |
||||
Revenue |
88,758 | |||
Net loss per share – basic and diluted |
$ | (0.83 | ) | |
Weighted-average Common shares outstanding – basic and diluted |
369,801,010 | |||
Summary Unaudited Pro Forma Condensed Combined |
||||
Balance Sheet Data as of December 31, 2020 |
||||
Total assets |
515,635 | |||
Total liabilities |
157,004 | |||
Total stockholders equity |
358,631 |
Pro Forma Combined Company |
||||
Summary Unaudited Pro Forma Condensed Combined |
||||
Statement of Operations Data |
||||
Period Ending June 30, 2021 |
||||
Revenue |
133,392 | |||
Net loss per share – basic and diluted |
$ | (0.22 | ) | |
Weighted-average Common shares outstanding – basic and diluted |
369,801,010 | |||
Summary Unaudited Pro Forma Condensed Combined |
||||
Balance Sheet Data as of June 30, 2021 |
||||
Total assets |
504,698 | |||
Total liabilities |
222,904 | |||
Total stockholders equity |
281,794 |
Reclassifications and US GAAP to IFRS Adjustments |
||||||||||||||||||||
(USD in thousands) |
Higi (US GAAP) |
Reclassifications 1 |
Leases 2 |
Share-based Payments 3 |
Adjusted Higi (IFRS) |
|||||||||||||||
For the six months ended June 30, 2021 |
||||||||||||||||||||
Revenue |
4,621 | — | — | — | 4,621 | |||||||||||||||
Cost of Revenues |
||||||||||||||||||||
Depreciation of Higi stations |
30 | (30 | ) | — | — | — | ||||||||||||||
Other |
3,567 | (3,567 | ) | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
3,597 |
(3,597 |
) |
— |
— |
— |
||||||||||||||
Gross income (loss) |
1,024 |
3,597 |
— |
— |
4,621 |
|||||||||||||||
Research and development expenses |
— | 8,638 | 8,638 | |||||||||||||||||
Sales, general & administration costs |
32 | 1,894 | 24 | (3 | ) | 1,947 | ||||||||||||||
Operating expenses |
6,969 | (6,939 | ) | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating Loss |
(5,977 |
) |
34 |
(24 | ) | 3 | (5,964 | ) | ||||||||||||
Finance costs |
— | 645 | — | — | 645 | |||||||||||||||
Finance income |
— | (1,010 | ) | — | — | (1,010 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net finance expense (income) |
— |
(365 |
) |
— | — | (365 | ) | |||||||||||||
Interest expense |
611 | (611 | ) | — | — | — | ||||||||||||||
Loss on discount related to conversion of promissory notes |
— | — | — | — | — | |||||||||||||||
Forgiveness of paycheck protection program funds |
(1,010 | ) | 1,010 | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net other expense |
(399 | ) | 399 | — | — | — | ||||||||||||||
Income tax expense (benefit) |
59 | — | — | — | 59 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Loss |
(5,637 |
) |
— |
(24 |
) |
3 |
(5,658 |
) |
Reclassifications and US GAAP to IFRS Adjustments |
||||||||||||||||||||
(USD in thousands) |
Higi (US GAAP) |
Reclassifications 1 |
Leases 2 |
Share-based Payments 3 |
Adjusted Higi (IFRS) |
|||||||||||||||
For the year ended December 31, 2020 |
||||||||||||||||||||
Revenue |
9,486 | — | — | — | 9,486 | |||||||||||||||
Cost of Revenues |
||||||||||||||||||||
Depreciation of Higi stations |
151 | (151 | ) | — | — | — | ||||||||||||||
Other |
6,676 | (6,676 | ) | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
6,827 |
(6,827 |
) |
— |
— |
— |
||||||||||||||
Gross income (loss) |
2,659 |
6,827 |
— |
— |
9,486 |
|||||||||||||||
Research and development expenses |
— | 15,500 | — | — | 15,500 | |||||||||||||||
Sales, general & administration costs |
— | 4,098 | 56 | 11 | 4,165 | |||||||||||||||
Operating expenses |
12,534 | (12,534 | ) | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating Loss |
(9,875 |
) |
(237 |
) |
(56 |
) |
(11 |
) |
(10,179 |
) | ||||||||||
Finance costs |
— | 6,296 | — | — | 6,296 | |||||||||||||||
Finance income |
— | (3,000 | ) | — | — | (3,000 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net finance expense (income) |
— |
3,296 |
— |
— |
3,296 |
|||||||||||||||
Interest expense |
1,660 | (1,660 | ) | — | — | — | ||||||||||||||
Loss on discount related to conversion of promissory notes |
4,636 | (4,636 | ) | — | — | — | ||||||||||||||
Gain on extinguishment of debt |
(3,000 | ) | 3,000 | — | — | — | ||||||||||||||
Other expenses |
250 | (250 | ) | — | — | — | ||||||||||||||
Gain on disposal of fixed assets |
(15 | ) | 15 | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net other expense |
3,531 | (3,531 | ) | — | — | — | ||||||||||||||
Income tax expense (benefit) |
95 | (2 | ) | — | — | 93 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Loss |
(13,501 |
) |
— |
(56 |
) |
(11 |
) |
(13,568 |
) |
Reclassifications and US GAAP to IFRS Adjustments |
||||||||||||||||||||
(USD in thousands) |
Higi (US GAAP) |
Reclassifications 1 |
Leases 2 |
Share-based Payments 3 |
Adjusted Higi (IFRS) |
|||||||||||||||
As of June 30, 2021 |
||||||||||||||||||||
Non-Current Assets |
||||||||||||||||||||
Right of Use Asset |
— | — | 1,233 | — | 1,233 | |||||||||||||||
Property and Equipment, net |
114 | — | — | — | 114 | |||||||||||||||
Security deposits |
66 | (66 | ) | — | — | — | ||||||||||||||
Other intangible assets, net |
231 | — | — | — | 231 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current assets |
411 | (66 | ) | 1,233 | — | 1,578 | ||||||||||||||
— | ||||||||||||||||||||
Current Assets |
||||||||||||||||||||
Other current assets |
100 | (100 | ) | — | — | — | ||||||||||||||
Accounts receivable, net |
2,374 | (2,374 | ) | — | — | — | ||||||||||||||
Trade and other receivables |
— | 2,474 | — | — | 2,474 | |||||||||||||||
Prepayments and contract assets |
318 | 66 | — | — | 384 | |||||||||||||||
Restricted cash |
273 | — | — | — | 273 | |||||||||||||||
Cash and cash equivalents |
5,458 | — | — | — | 5,458 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
8,523 | 66 | — | — | 8,589 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
8,934 |
— |
1,233 |
— |
10,167 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
— | ||||||||||||||||||||
Equity |
||||||||||||||||||||
Common and Preferred Stock |
6 | — | — | — | 6 | |||||||||||||||
Additional paid-in capital |
89,194 | — | — | 3 | 89,197 | |||||||||||||||
Accumulated deficit |
(90,574 | ) | — | (250 | ) | (3 | ) | (90,827 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total capital and reserves |
(1,374 | ) | — | (250 | ) | — | (1,624 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Non-current liabilities |
||||||||||||||||||||
Related party promissory notes |
7,000 | — | — | — | 7,000 | |||||||||||||||
Deferred rent liability |
284 | — | (284 | ) | — | — | ||||||||||||||
Deferred revenue |
131 | (131 | ) | — | — | — | ||||||||||||||
Other long-term liabilities |
100 | (100 | ) | — | — | — | ||||||||||||||
Lease liability |
— | — | 1,435 | — | 1,435 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total long- term liabilities |
7,515 | (231 | ) | 1,151 | — | 8,435 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Current Liabilities |
||||||||||||||||||||
Accounts Payable |
1,012 | (1,012 | ) | — | — | — | ||||||||||||||
Accrued Expenses |
964 | (964 | ) | — | — | — | ||||||||||||||
Due to employees |
8 | (8 | ) | — | — | — | ||||||||||||||
Trade and other payables |
— | 1,012 | — | — | 1,012 | |||||||||||||||
Accruals and provisions |
— | 1,072 | — | — | 1,072 | |||||||||||||||
Deferred revenue |
809 | 131 | — | — | 940 | |||||||||||||||
Note Payable |
— | — | — | — | — | |||||||||||||||
Lease liability, current portion |
— | — | 332 | — | 332 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
2,793 | 231 | 332 | — | 3,356 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and stockholders deficit |
8,934 |
— | 1,233 |
— |
10,167 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
1.) | The classification of certain items presented by Higi under U.S. GAAP has been adjusted in order to align with the presentation of Babylon under IFRS. |
• | Presentation of Depreciation of Higi stations ($0.1 million) and Other cost of revenue ($6.7 million) in Research and development expenses ($6.8 million). |
• | Separate presentation of components of Operating expenses ($12.5 million) to Research and development expenses ($8.8 million) and Sales, general and administrative expenses ($3.7 million). |
• | Presentation of Interest expense ($1.7 million) and Loss on discount related to conversion of promissory notes ($4.6 million) to Finance costs ($6.3 million). |
• | Presentation of Gain on extinguishment of debt ($3.0 million) to Finance income ($3.0 million). |
• | Presentation of Other expenses ($0.2 million) in Sales, general & administrative expenses ($0.2 million). |
• | Presentation of Other cost of revenue ($3.6 million) in Research and development expenses ($3.6 million). |
• | Separate presentation of components of Operating expenses ($7.0 million) to Research and development expenses ($5.1 million) and Sales, general and administrative expenses ($1.9 million). |
• | Presentation of Interest expense ($0.6 million) to Finance costs ($0.6 million). |
• | Presentation of Forgiveness of paycheck protection program funds ($1.0 million) to Finance income ($1.0 million). |
• | Presentation of Accounts receivable, net ($2.4 million) and Other current assets ($0.1 million) in Trade and other receivables ($2.5 million). |
• | Presentation of Accounts Payable ($1.0 million) to Trade and other Payables ($1.0 million). |
• | Presentation of Accrued expenses ($1.0 million) to Accruals and provisions ($1.0 million). |
2.) | Higi has not adopted ASC 842, Leases, which becomes effective for private companies with fiscal years beginning after December 15, 2021. In accordance with IFRS 16, Leases¸ and Babylon’s accounting policies, right of use assets of $1.2 million and lease liabilities of $1.8 million have been recognized in the balance sheet as of June 30, 2021. In addition, accrued rent liabilities of $0.3 million have been derecognized from the balance sheet as of June 30, 2021. The impact of the adjustments to the statement of operations and deferred taxes was not material. |
3.) | Under U.S. GAAP, Higi elected to apply the straight-line approach for graded vesting when measuring share- based payment awards. Under IFRS, Babylon would use the graded vesting method, resulting in a higher proportion of cost being allocated to the earlier years. The impact of the adjustments to the statement of operations and deferred taxes was not material. |
Preliminary Purchase Price Allocation (in 000s) |
||||
Cash consideration |
$ | 5,202 | ||
Shares issued as consideration |
53,553 | |||
Fair value of existing equity interest |
23,440 | |||
Additional consideration |
11,565 | |||
|
|
|||
Total consideration transferred |
93,760 |
|||
Trade and other receivables |
2,837 | |||
Prepayments and contract assets |
294 | |||
Other intangible assets |
31,837 | |||
Trade and other payables and Accruals and provisions |
(2,303 | ) | ||
Other assets and liabilities, net |
4,685 | |||
|
|
|||
Net Assets Acquired |
37,350 |
|||
Amount Allocated to Goodwill |
$ |
56,410 |
(AA) | Reflects the elimination of the previous investment related to Higi of $12.6 million and the step up to the fair value of prior existing equity interest of $23.4 million. This step-up in fair value resulted in a gain of $10.8 million. |
(BB) | To reflect the elimination of Higi’s historical equity. |
(CC) | To reflect the consideration payment in the form of $5.2 million in cash, shares issued as consideration with an estimated fair value of $53.6 million fair value of existing equity interest of $23.4 million and $11.6 million in deferred consideration, resulting in an addition of goodwill of $56.4 million and $53.6 million in additional paid capital. |
(DD) | To reflect the elimination of historical intangible assets of $0.2 million along with the fair value of the intangible assets acquired of $31.9 million along with its respective impact on Deferred Tax Liabilities of $6.1 million. This results in a reduction of the addition to goodwill by $25.8 million. Our preliminary estimate of the weighted average useful lives of the acquired intangible assets was determined to be 7.0 years based on the useful lives assigned to comparable historical acquisitions. The amortization of the intangible assets over a 7.0 year period resulted in an expense of $4.5 million and $2.3 million for the year ended December 31, 2020 and the six months ended June 30, 2021, respectively. |
(EE) | This adjustment is to reflect the payment of Higi’s debt using its cash on hand. If the cash on hand is not sufficient, part of the consideration transferred will be used to settle the Related party convertible notes at Closing. This results in a reduction in the cash balance of $5.5 million, elimination of $7.0 million of debt and a reduction of goodwill by $1.5 million. |
Name |
Age |
Position(s) | ||
Executive Officers |
||||
Ali Parsadoust |
56 | Chief Executive Officer and Director | ||
Charlie Steel |
37 | Chief Financial Officer | ||
Stacy Saal |
47 | Chief Operating Officer | ||
Paul-Henri Ferrand |
57 | Chief Business Officer | ||
Steve Davis |
55 | Chief Technology Officer | ||
Yon Nuta |
40 | Chief Product Officer | ||
Darshak Sanghavi |
51 | Chief Medical Officer | ||
Employee Directors |
||||
Mairi Johnson |
55 | Chief Partnerships Officer and Director | ||
Non-Executive Directors |
||||
Mohannad AlBlehed |
35 | Director | ||
Per Brilioth |
51 | Director | ||
Georgi Ganev |
45 | Director | ||
David Warren |
67 | Director |
• | Exemption from filing quarterly reports on Form 10-Q containing unaudited financial and other specified information or current reports on Form 8-K upon the occurrence of specified significant events; |
• | Exemption from the requirement to comply with Regulation FD, which regulates selective disclosure of material non-public information by issuers; |
• | Exemption from Section 16 under the Exchange Act, which requires insiders to file public reports of their securities ownership and trading activities and provides for liability for insiders who profit from trades in a short period of time; |
• | Exemption from the NYSE rules applicable to domestic issuers requiring disclosure within four business days of any determination to grant a waiver of the code of business conduct and ethics to directors and officers; |
• | Exemption from the requirement to obtain shareholder approval for certain issuances of securities, including shareholder approval of share option plans; |
• | Exemption from the requirement that our audit committee have review and oversight responsibilities over all “related party transactions,” as defined in Item 7.B of Form 20-F; |
• | Exemption from the requirement that our board of directors have a compensation committee that is composed entirely of independent directors with a written charter addressing the committee’s purpose and responsibilities; and |
• | Exemption from the requirements that director nominees are selected, or recommended for selection by our board of directors, either by (i) independent directors constituting a majority of our board’s independent directors in a vote in which only independent directors participate, or (ii) a committee comprised solely of independent directors, and that a formal written charter or board resolution, as applicable, addressing the nominations process is adopted. |
• | selects and hires a qualified firm to serve as the independent registered public accounting firm to audit our financial statements; |
• | oversees our relationship with the independent registered public accounting firm and assess the effectiveness of the external audit process, including in relation to appointment and tendering, remuneration and other terms of engagement, and appropriate planning ahead of each annual audit cycle; |
• | maintains regular, timely, open and honest communication with the external auditors, ensuring the external auditors report to the committee on all relevant matters to enable the committee to carry out its oversight responsibilities; |
• | monitors the integrity of our financial and narrative reporting, preliminary announcements and any other formal announcements relating to our financial performance; |
• | advises the board on whether, taken as a whole, the Annual Report and accounts are fair, balanced and understandable; |
• | reviews the appropriateness and completeness of our risk management and internal controls; |
• | considers annually whether we should have an internal audit function; |
• | reviews, approves and/or ratifies related party transactions; and |
• | approves or, as required, pre-approves, all audit and all permissible non-audit services, other than de minimis non-audit services, to be performed by the independent registered public accounting firm. |
• | sets a remuneration policy that is designed to promote our long-term success; |
• | ensures that the remuneration of executive directors and other senior executives reflects both their individual performance and their contribution to our overall results; |
• | determines the terms of employment and remuneration of executive directors and other senior executives, including recruitment and retention terms; |
• | approves the design and performance targets of any annual incentive schemes that include the executive directors and other senior executives; |
• | agrees upon the design and performance targets, where applicable, of all share incentive plans; |
• | gathers and analyze appropriate data from comparator companies our industry; and |
• | selects and appoint external advisers to the remuneration committee, if any, to provide independent remuneration advice where necessary. |
• | identifies individuals qualified to become members of our board of directors; |
• | recommends to our board of directors the persons to be nominated for election as directors and to each of the committees of our board of directors; |
• | reviews and make recommendations to our board of directors with respect to our board leadership structure; |
• | reviews and make recommendations to our board of directors with respect to management succession planning; and |
• | develops and recommends to our board of directors corporate governance principles. |
• | an attempt to transfer, assign or encumber the option (save for a transfer to a personal representative on death); |
• | the board of directors determining that any performance target applicable to the option is no longer capable of being met; |
• | the date stated in the relevant option certificate; |
• | in respect of the unvested portion, upon the option holder’s termination of employment (or, in certain circumstances, the date on which notice of termination is given) for any reason; |
• | upon the option holder’s termination of employment (or, in certain circumstances, the date on which notice of termination is given) in certain bad leaver circumstances; |
• | unless otherwise determined by the board of directors, one month following an exit event in respect of an option holder whose employment terminated prior to such exit event; |
• | within certain defined periods following an exit event other than an initial public offering; or |
• | the option holder becoming bankrupt. |
• | an attempt to transfer, assign or encumber the option (save for a transfer to a personal representative on death); |
• | the date stated in the relevant option certificate; |
• | the first anniversary of an option holder’s death; |
• | in respect of the unvested portion, upon the option holder’s termination of employment (or the date on which notice of termination is given) for any reason; |
• | upon the option holder’s termination of employment (or the date on which notice of termination is given) in certain bad leaver circumstances; |
• | 6 months after termination of the option holder’s employment in certain good leaver circumstances; |
• | within certain defined periods following an exit event other than an initial public offering; or |
• | the option holder becoming bankrupt. |
• | $70,000 per year for service as a member of our Board of Directors; |
• | $30,000 per year for service as Non-Executive Chair of our Board of Directors; |
• | $20,000 per year for service as chair of our audit committee; |
• | $15,000 per year for service as our Lead Independent Director; |
• | $15,000 per year for service as chair of our remuneration committee; |
• | $10,000 per year for service as a member of our audit committee; |
• | $8,000 per year for service as chair of our nominating and governance committee; |
• | $7,500 per year for service as a member of our remuneration committee; |
• | $4,000 per year for service as a member of our nominating and governance committee. |
• | Lockup Agreements; |
• | Registration Rights Agreement; |
• | Voting and Support Agreements; |
• | Director Nomination Agreement; and |
• | Subscription Agreements. |
• | with the approval of the holders of at least two-thirds by nominal value of the issued Class B Ordinary Shares; |
• | upon any transfer of the Class B Ordinary Shares to any person (other than to specified permitted transferees of Ali Parsadoust); |
• | where any of the Class B Ordinary Shares cease to be beneficially owned at any time by Dr. Ali Parsadoust or any of his permitted transferees; |
• | on such date that (i) Dr. Parsadoust (together with any of his permitted transferees) no longer hold at least five per cent of the Class B Ordinary Shares held by Dr. Parsadoust (together with his permitted transferees) at the Closing of the Business Combination and (ii) is either (a) at least 12 months following Dr. Parsadoust’s voluntary resignation as CEO and director of Babylon or (b) at least 12 months following the death or permanent incapacity of Dr. Parsadoust. |
• | the maximum number of shares to be purchased; |
• | the maximum and minimum prices which may be paid; and |
• | a date, not being later than five years after the passing of the resolution, on which the authority to purchase is to expire. |
• | acquires an interest in shares of a Code Company that, when taken together with shares in which persons acting in concert with such person are interested, carry 30% or more of the voting rights of the Code Company; or |
• | who, together with persons acting in concert with such person, is interested in shares that in the aggregate carry not less than 30% and not more than 50% of the voting rights in the Code, acquires additional interests in shares that increase the percentage of shares carrying voting rights in which that person is interested; |
• | the acquirer, and, depending on the circumstances, its concert parties, would be required (except with the consent of the Takeover Panel) to make a cash offer (or provide a cash alternative) for the Code Company’s outstanding shares at a price not less than the highest price paid for any interests in the shares by the acquirer or its concert parties during the previous 12 months. |
• | in whole and not in part; |
• | at a price of $0.01 per warrant when the price per ordinary share equals or exceeds $18.00; |
• | at a price of $0.10 per warrant when the price per ordinary share equals or exceeds $10.00; |
• | upon not less than 30 days’ prior written notice of redemption (the “30-day redemption period”) to each warrant holder; |
• | if, and only if, the reported last sale price of our ordinary shares equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period commencing on the date of the consummation of the transactions contemplated by the Merger Agreement and ending three business days before we send the notice of redemption to the warrant holders; and |
• | if, and only if, the closing price of our ordinary shares equals or exceeds $10.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant and the like) for any 20 trading days within the 30-day period ending three trading days before we send notice of the redemption to the warrant holders. |
• | each person, or group of affiliated persons, that beneficially owns 5% or more of our outstanding ordinary shares; |
• | each member of our board of directors and each of our other executive officers; and |
• | all of our directors and executive officers as a group |
Class A ordinary shares |
Class B ordinary shares |
% of Total Voting Power (1) |
||||||||||||||||||
Shares |
% |
Shares |
% |
|
||||||||||||||||
Name of Beneficial Owner |
||||||||||||||||||||
Directors and Executive Officers |
||||||||||||||||||||
Ali Parsadoust (2) |
76,512,016 | 18.7 | % | 79,637,576 | 19.4 | % | 83.4 | % | ||||||||||||
Charlie Steel (3) |
— | — | — | — | — | |||||||||||||||
Stacy Saal |
— | — | — | — | — | |||||||||||||||
Paul-Henri Ferrand (4) |
1,908,013 | * | — | — | * | |||||||||||||||
Steve Davis (5) |
1,332,071 | * | — | — | * | |||||||||||||||
Darshak Sanghavi |
— | — | — | — | — | |||||||||||||||
Yon Nuta |
— | — | — | — | — | |||||||||||||||
Mohannad AlBlehed |
— | — | — | — | — | |||||||||||||||
Per Brilioth (6) |
— | — | — | — | — | |||||||||||||||
Georgi Ganev |
— | — | — | — | — | |||||||||||||||
Mairi Johnson (7) |
— | — | — | — | — | |||||||||||||||
David Warren |
— | — | — | — | — | |||||||||||||||
All executive officers and directors as a group (12 persons) |
79,752,100 | 19.3 | % | 79,637,576 | 19.4 | % | 83.4 | % | ||||||||||||
5% or more Holders |
||||||||||||||||||||
Invik S.A. (8) |
54,942,568 | 13.4 | % | — | — | 3.6 | % | |||||||||||||
Entities affiliated with VNV Global AB (publ) (9) |
54,334,279 | 13.3 | % | — | — | 3.6 | % | |||||||||||||
Public Investment Fund (10) |
35,410,789 | 8.6 | % | — | — | 2.3 | % | |||||||||||||
Hanging Gardens Limited (11) |
21,830,250 | 5.3 | % | — | — | 1.4 | % |
* | Represents beneficial ownership of less than one percent (1%) of the outstanding ordinary shares. |
(1) | Percentage of total voting power represents voting power with respect to all shares of our Class A ordinary shares and Class B ordinary shares, voting together as a single class. The holders of our Class B ordinary shares are entitled to fifteen (15) votes per share, and holders of our Class A ordinary shares are entitled to one vote per share. See the section titled “ Description of Share Capital and Articles of Association—Voting Rights |
(2) | Consists of (i) 76,512,016 Class A ordinary shares held of record by ALP Partners Limited and (ii) 79,637,576 Class B ordinary shares held of record by ALP Partners Limited. ALP Partners Limited is an entity owned and controlled by Dr. Ali Parsadoust. Mairi Johnson is Dr. Parsadoust’s spouse and thus may be deemed to beneficially own the shares held by Dr. Parsadoust. |
(3) | Excludes 1,350,009 Class A Ordinary Shares held by Ocorian Trustees (Jersey) Limited (as trustee of the Babylon Holdings Limited Employee Benefit Trust), an employee benefit trust, for the benefit of Charles Steel. Charles Steel granted a voting power of attorney over his Class A ordinary shares to Babylon Holdings Limited as a result of which Babylon Holdings Limited has voting control over such shares. Neither Babylon Holdings Limited nor Ocorian Trustees (Jersey) Limited (as trustee of the Babylon Holdings Limited Employee Benefit Trust) has dispositive control over the Class A ordinary shares held by Charles Steel. |
(4) | Consists of (i) 390,651 Class A ordinary shares and (ii) 1,517,362 Class A ordinary shares issuable upon the exercise of options held of record by Paul-Henri Ferrand. |
(5) | Consists of (i) 427,347 Class A ordinary shares and (ii) 904,724 Class A ordinary shares issuable upon the exercise of options held of record by Steve Davis. |
(6) | Per Brilioth is the Managing Director and a member of the Board of Directors of VNV Global AB (publ), VNV Sweden AB and Global Health Equity AB (publ). Mr. Brilioth disclaims any beneficial ownership of the shares described in footnote 9, except to the extent of any pecuniary interest therein. |
(7) | Mairi Johnson is Dr. Parsadoust’s spouse and thus may be deemed to beneficially own the shares held by Dr. Parsadoust described in footnote 2. |
(8) | Consists of 54,942,568 Class A ordinary shares held of record by Invik S.A., a wholly owned subsidiary of Kinnevik AB (publ), a Swedish publicly traded company. The address for Invik S.A. is 7 Avenue Jean-Pierre Pescatore, 2324 Luxembourg. |
(9) | Consists of (i) 36,588,975 Class A ordinary shares held of record by VNV (Cyprus) Limited, a wholly-owned subsidiary of VNV Global AB (publ), a Swedish publicly traded company, (ii) 17,745,304 Class A ordinary shares held of record by Global Health Equity (Cyprus) Ltd., (iii) 2,130,310 Class A ordinary shares held of record by Photenalo Limited and (iv) 531,161 Class A ordinary shares held of record by Atlas Peak Capital II, L.P. VNV Global AB (publ) is the direct and sole shareholder of VNV (Cyprus) Limited. Investment and voting decisions relating to holdings of VNV (Cyprus) Limited are made by a board of directors consisting of four individuals on the basis of recommendations issued by a five-member board of directors of VNV Global AB (publ). VNV Global AB (publ) indirectly holds, through its direct wholly-owned subsidiary VNV Sweden AB, 37.35% of the shares in Global Health Equity AB (publ), with the remainder held by other foreign institutional investors and individuals. VNV Global AB (publ) is the direct and sole shareholder of VNV Sweden AB. Investment decisions relating to holdings of VNV Sweden AB are made by a board of directors consisting of three individuals on the basis of recommendations issued by a five-member board of directors of VNV Global AB (publ), Global Healthy Equity AB (publ) is the direct and sole shareholder of Global Health Equity (Cyprus) Ltd. Investment decisions relating to holdings of Global Health Equity (Cyprus) Ltd are taken by a board of directors that consists of PC Nordic Administration Limited, a third-party corporate services provider, taking into account recommendations issued by a three-member board of directors of Global Health Equity AB (publ). The Global Health Equity AB (publ) board is comprised of the management of VNV Global AB (publ). Phonetalo Limited and Atlas Peak Capital II, L.P. each granted a voting power of attorney over their respective Class A ordinary shares to VNV (Cyprus) Limited and agreed to vote their shares consistent with VNV (Cyprus ) Limited or as directed by its board, and, as a result of the relationship described in this footnote, VNV Global AB (publ) has voting control over such shares until such time as VNV (Cyprus) Limited no longer holds Class A ordinary shares. VNV Global AB (publ) does not have dispositive control over the Class A ordinary shares held by either Photenalo Limited or Atlas Peak Capital II, L.P. The address for VNV (Cyprus) Limited is 1, Lampousas Street, 1095 Nicosia, Cyprus, and the address of Global Health Equity (Cyprus) Ltd is Stasikratous, 22, Olga Court, Office 104, 1065 Nicosia, Cyprus. Each of the other members of the respective boards of directors of VNV Global AB (publ), VNV (Cyprus) Limited, VNV Sweden AB, Global Health Equity AB (publ) and Global Health Equity (Cyprus) Ltd |
disclaim beneficial ownership of the shares described in this footnote 9, except to the extent of any pecuniary interest therein. |
(10) | Consists of 35,410,789 Class A ordinary shares held of record by the Public Investment Fund, an integral part of the Kingdom of Saudi Arabia. The board of directors of the Public Investment Fund consists of His Royal Highness Mohammad bin Salman Al-Saud (Chairman), H.E. Ibrahim Abdulaziz Al-Assaf, H.E. Mohammad Abdul Malek Al Shaikh, H.E. Khalid Abdulaziz Al-Falih, H.E. Dr. Majid Bin Abdullah Al Qasabi, H.E. Mohammad Abdullah Al-Jadaan, H.E. Mohamed Mazyed Altwaijri, H.E. Ahmed Aqeel Al-Khateeb, and H.E. Yasir Othman Al-Rumayyan. All voting and investment decisions over the shares held by the Public Investment Fund are made by a majority vote of applicable investment committees and /or the board of directors, as applicable. As a result, no single person controls investment or voting decisions with respect to the shares held by the Public Investment Fund. The address for the Public Investment Fund is Alr’idah Digital City, Building MU04, Al Nakhil District, P.O. Box 6847, Riyadh 11452, The Kingdom of Saudi Arabia. |
(11) | Consists of 21,830,250 Class A ordinary shares held of record by Hanging Gardens Limited. The address of Hanging Gardens Limited is Little Denmark Building, P.O. Box 4585, Road Town, Tortola, British Virgin Islands. |
Ordinary Shares Beneficially Owned Prior to Offering |
Ordinary Shares Being Offered |
Ordinary Shares Beneficially Owned After the Registered Shares are Sold (1) |
||||||||||||||||||
Name of Registered Holder |
Class A ordinary shares |
Class B ordinary shares |
Number |
Percent |
||||||||||||||||
Ali Parsadoust (2) |
76,512,016 | 79,637,576 | 156,149,592 | — | — | |||||||||||||||
Paul-Henri Ferrand |
1,908,013 | (3) |
— | 390,651 | (4) |
1,517,362 | * | |||||||||||||
Steve Davis |
1,332,071 | (5) |
— | 427,347 | (6) |
904,724 | * | |||||||||||||
Invik S.A. (7) |
54,942,568 | — | 54,942,568 | — | — | |||||||||||||||
VNV (Cyprus) Limited (8) |
36,588,975 | — | 36,588,975 | — | — | |||||||||||||||
Global Heath Equity (Cyprus) Ltd. (9) |
17,745,304 | — | 17,745,304 | — | — | |||||||||||||||
Public Investment Fund (10) |
35,410,789 | — | 35,410,789 | — | — | |||||||||||||||
Hanging Gardens Limited (11) |
21,830,250 | — | 21,830,250 | — | — | |||||||||||||||
Alkuri Sponsors LLC (12) |
15,147,361 | — | 15,147,361 | — | — | |||||||||||||||
Palantir Technologies Inc. (13) |
3,500,000 | — | 3,500,000 | — | — | |||||||||||||||
AMF Pensions for Sakring AB (14) |
6,000,000 | — | 6,000,000 | — | — | |||||||||||||||
Swedbank Robur Fonder AB (15) |
5,000,000 | — | 5,000,000 | — | — | |||||||||||||||
The Fourth Swedish National Pension Fund (16) |
1,200,000 | — | 1,200,000 | — | — | |||||||||||||||
SEB Life International Assurance Company DAC (17) |
2,500,000 | — | 2,500,000 | — | — | |||||||||||||||
Black Ice Capital Limited (18) |
500,000 | — | 500,000 | — | — | |||||||||||||||
Consensus Asset Management AB (19) |
316,000 | — | 316,000 | — | — | |||||||||||||||
Nordnet Pensions For Sakring AB (20) |
884,000 | — | 884,000 | — | — | |||||||||||||||
Phonetalo Limited (21) |
2,130,310 | — | 2,130,310 | — | — | |||||||||||||||
Atlas Peak Capital II, L.P. (22) |
531,161 | — | 531,161 | — | — | |||||||||||||||
Other shareholders (23) |
9,335,972 | — | 9,335,972 | — | — |
* | Represents beneficial ownership of less than one percent (1%) of the outstanding ordinary shares. |
(1) | Percentage of total voting power represents voting power with respect to all shares of our Class A ordinary shares and Class B ordinary shares, voting together as a single class. The holders of our Class B ordinary shares are entitled to 15 votes per share, and holders of our Class A ordinary shares are entitled to one vote per share. See the section titled “Description of Share Capital and Articles of Association—Voting Rights” for additional information about the voting rights of our Class A ordinary shares and Class B ordinary shares. |
(2) | Consists of (i) 76,512,016 Class A ordinary shares held of record by ALP Partners Limited and (ii) 79,637,576 Class B ordinary shares held of record by ALP Partners Limited. ALP Partners Limited is an entity owned and controlled by Dr. Ali Parsadoust. Mairi Johnson is Dr. Parsadoust’s spouse and thus may be deemed to beneficially own the shares held by Dr. Parsadoust. |
(3) | Consists of (i) 390,651 Class A ordinary shares and (ii) 1,517,362 Class A ordinary shares issuable upon the exercise of options held of record by Paul-Henri Ferrand. |
(4) | Consists of 390,651 Class A ordinary shares held of record by Paul-Henri Ferrand. |
(5) | Consists of (i) 427,347 Class A ordinary shares and (ii) 904,724 Class A ordinary shares issuable upon the exercise of options held of record by Steve Davis. |
(6) | Consists of (i) 427,347 Class A ordinary shares held of record by Steve Davis. |
(7) | Consists of 54,942,568 Class A ordinary shares held of record by Invik S.A., a wholly owned subsidiary of Kinnevik AB (publ), a Swedish publicly traded company. The address for Invik S.A. is 7 Avenue Jean-Pierre Pescatore, 2324 Luxembourg. |
(8) | Consists of 36,588,975 Class A ordinary shares held of record by VNV (Cyprus) Limited, a wholly-owned subsidiary of VNV Global AB (publ), a Swedish publicly traded company. VNV Global AB (publ) is the direct and sole shareholder of VNV (Cyprus) Limited. Investment and voting decisions relating to holdings of VNV (Cyprus) Limited are made by a board of directors consisting of four individuals on the basis of recommendations issued by a five-member board of directors of VNV Global AB (publ). The address for VNV (Cyprus) Limited is 1 Lampousas Street, 1095 Nicosia, Cyprus. Each of the members of the respective boards of directors of VNV Global AB (publ) and VNV (Cyprus) Limited disclaim beneficial ownership of the shares described in this footnote 8, except to the extent of any pecuniary interest therein. |
(9) | Consists of 17,745,304 Class A ordinary shares held of record by Global Health Equity (Cyprus) Ltd. VNV Global AB (publ) indirectly holds, through its direct wholly-owned subsidiary VNV Sweden AB, 37.35% of the shares in Global Health Equity AB (publ), with the remainder held by other foreign institutional investors and individuals. VNV Global AB (publ) is the direct and sole shareholder of VNV Sweden AB. Investment decisions relating to holdings of VNV Sweden AB are made by a board of directors consisting of three individuals on the basis of recommendations issued by a five-member board of directors of VNV Global AB (publ), Global Healthy Equity AB (publ) is the direct and sole shareholder of Global Health Equity (Cyprus) Ltd. Investment decisions relating to holdings of Global Health Equity (Cyprus) Ltd are taken by a board of directors that consists of PC Nordic Administration Limited, a third-party corporate services provider, taking into account recommendations issued by a three-member board of directors of Global Health Equity AB (publ). The Global Health Equity AB (publ) board is comprised of the management of VNV Global AB (publ). Phonetalo Limited and Atlas Peak Capital II, L.P. each granted a voting power of attorney over their respective Class A ordinary shares to VNV (Cyprus) Limited and agreed to vote their shares consistent with VNV (Cyprus) Limited or as directed by its board, and, as a result of the relationship described in this footnote, VNV Global AB (publ) has voting control over such shares until such time as VNV (Cyprus) Limited no longer holds Class A ordinary shares. VNV Global AB (publ) does not have dispositive control over the Class A ordinary shares held by either Photenalo Limited or Atlas Peak Capital II, L.P. The address for Global Health Equity (Cyprus) Ltd. is Stasikratous, 22, Olga Court, Office 104, 1065 Nicosia, Cyprus. Each of the members of the respective boards of directors of VNV Global AB (publ), VNV (Cyprus) Limited, VNV Sweden AB, Global Health Equity AB (publ) and Global Health Equity (Cyprus) Ltd disclaim beneficial ownership of the shares described in this footnote 9, except to the extent of any pecuniary interest therein. |
(10) | Consists of 35,410,789 Class A ordinary shares held of record by the Public Investment Fund, an integral part of the Kingdom of Saudi Arabia. The board of directors of the Public Investment Fund consists of His Royal Highness Mohammad bin Salman Al-Saud (Chairman), H.E. Ibrahim Abdulaziz Al-Assaf, H.E. Mohammad Abdul Malek Al Shaikh, H.E. Khalid Abdulaziz Al-Falih, H.E. Dr. Majid Bin Abdullah Al |
Qasabi, H.E. Mohammad Abdullah Al-Jadaan, H.E. Mohamed Mazyed Altwaijri, H.E. Ahmed Aqeel Al-Khateeb, and H.E. Yasir Othman Al-Rumayyan. All voting and investment decisions over the shares held by the Public Investment Fund are made by a majority vote of applicable investment committees and /or the board of directors, as applicable. As a result, no single person controls investment or voting decisions with respect to the shares held by the Public Investment Fund. The address for the Public Investment Fund is Alr’idah Digital City, Building MU04, Al Nakhil District, P.O. Box 6847, Riyadh 11452, The Kingdom of Saudi Arabia. |
(11) | Consists of 21,830,250 Class A ordinary shares held of record by Hanging Gardens Limited. The address of Hanging Gardens Limited is Little Denmark Building, P.O. Box 4585, Road Town, Tortola, British Virgin Islands. |
(12) | Consists of (i) 8,914,028 Class A ordinary shares held of record by or for the benefit of Alkuri Sponsors LLC, (ii) 5,933,333 Class A ordinary shares issuable upon the exercise of warrants held of record by Alkuri Sponsors LLC, (iii) 150,000 Class A ordinary shares held of record by Envst Opportunities 2 LLC, and (iv) 150,000 Class A ordinary shares held of record by Works Capital LLC. The address of Alkuri Sponsors LLC is 4235 Hillsboro Pike STE 300, Nashville TN, United States 37215-3344. The address of Envst Opportunities 2 LLC is 1006 Laurel Way, Beverly Hills CA, United States 90210. The address of Works Capital LLC is 4235 Hillsboro Pike, Ste 300, Nashville TN, United States 37215-3344. |
(13) | Consists of 3,500,000 Class A ordinary shares held of record by Palantir Technologies Inc. The address of Palantir Technologies Inc. is 1555 Blake Street, ste. 250, Denver CO, United States 80202. |
(14) | Consists of 6,000,000 Class A ordinary shares held of record by AMF Pensions for Sakring AB. The address of AMF Pensions for Sakring AB is Klara Sodra Kyrkogata 18, 113 88 Stockholm, Sweden. |
(15) | Consists of 5,000,000 Class A ordinary shares held of record by Swedbank Robur Fonder AB. The address of Swedbank Robur Fonder AB is NY Teknik, Landsvagen 40, 172 63 Sundbyberg, Sweden. |
(16) | Consists of 1,200,000 Class A ordinary shares held of record by The Fourth Swedish National Pension Fund. The address of The Fourth Swedish National Pension Fund is BOX 3069, 103 61 Stockholm, Sweden. |
(17) | Consists of 2,500,000 Class A ordinary shares held of record by SEB Life International Assurance Company DAC. The address of SEB Life International Assurance Company DAC is Bloodstone Building, Sir John Rogerson’s Quay, Dublin 2, Ireland. |
(18) | Consists of 500,000 Class A ordinary shares held of record by Black Ice Capital Limited. The address of Black Ice Capital Limited is 1ST & 2ND floors Elisabeth House, Les Rouettes Brayes GY, 11 EW, St Peter Port, Guernsey. |
(19) | Consists of 316,000 Class A ordinary shares held of record by Consensus Asset Management AB. The address of Consensus Asset Management AB is Krokslatts Parkgata 4, 431 68 Molndal, Sweden. |
(20) | Consists of 884,000 Class A ordinary shares held of record by Nordnet Pensions for Sakring AB. The address of Nordnet Pensions for Sakring AB is BOX 30068 SE, 104 25 Stockholm, Sweden. |
(21) | Consists of 2,130,310 Class A ordinary shares held of record by Photenalo Limited. The address of Photenalo Limited is Themistokli Dervi, 5n Elenion Building, 1068, Nicosia, Cyprus. |
(22) | Consists of 531,161 Class A ordinary shares held of record by Atlas Peak Capital II, L.P. The address of Atlas Peak Capital II, L.P. is 850 New Burton Road, Suire 201, Dover, Delaware 19904, USA. |
(23) | Consists of (i) 710,972 Class A ordinary shares and (ii) 8,625,000 Class A ordinary shares issuable upon the exercise of our public warrants trading on the NYSE under the symbol “BBLN.WS.” |
• | directly by the Registered Holders, |
• | to or through underwriters, broker-dealers or agents, who may receive compensation in the form of discounts, commissions or agent’s commissions from the selling securityholders or the purchasers of the Registered Shares, |
• | through trading plans entered into by a Registered Holder pursuant to Rule 10b5-1 under the Exchange Act that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans, |
• | ordinary brokerage transactions and transactions in which the broker solicits purchasers, |
• | block trades in which the broker-dealer so engaged will attempt to sell the securities as agent but may position and resell a portion of the block as principal to facilitate the transaction, |
• | directly to purchasers, including through a specific bidding, auction or other process or in privately negotiated transactions, |
• | any other method permitted pursuant to applicable law, and |
• | a combination of any such methods of sale. |
• | fixed prices; |
• | prevailing market prices at the time of sale; |
• | prices related to such prevailing market prices; |
• | varying prices determined at the time of sale; or |
• | negotiated prices. |
• | on any securities exchange or quotation service on which the Registered Shares may be listed or quoted at the time of sale, including the NYSE |
• | in the over-the-counter |
• | in transactions otherwise than on such exchanges or services or in the over-the-counter |
• | any other method permitted by applicable law; or |
• | through any combination of the foregoing. |
Expense |
Amount |
|||
SEC registration fee |
$ | 335,582 | ||
Printing expenses |
200,000 | |||
Legal fees and expenses |
275,000 | |||
Accounting fees and expenses |
275,000 | |||
Miscellaneous |
114,418 | |||
|
|
|||
Total |
$ | 1,200,000 | ||
|
|
Page |
||||
Babylon Holdings Limited Condensed Unaudited Consolidated Financial Statements |
||||
F-4 |
||||
F-5 |
||||
F-6 |
||||
F-7 |
||||
F-9 |
Babylon Holdings Limited Audited Consolidated Financial Statements |
||||
F-31 |
||||
F-32 |
||||
F-33 |
||||
F-34 |
||||
F-35 |
||||
F-36 |
higi SH Holdings, Inc. Condensed Unaudited Consolidated Interim Financial Statements |
||||
F-78 |
||||
F-80 |
||||
F-81 |
||||
F-82 |
||||
F-83 |
higi SH Holdings, Inc. Audited Consolidated Financial Statements |
||||
F-93 |
||||
F-94 |
||||
F-96 |
||||
F-97 |
||||
F-98 |
||||
F-99 |
Alkuri Global Acquisition Corp. Audited Financial Statements |
||||
F-120 |
||||
F-121 |
||||
F-122 |
||||
F-123 |
||||
F-124 |
||||
F-125 |
Alkuri Global Acquisition Corp. Unaudited Condensed Financial Statements |
||||
F-136 |
||||
F-137 |
||||
F-138 |
||||
F-139 |
||||
F-140 |
F-4 |
||||
F-5 |
||||
F-6 |
||||
F-7 |
||||
F-9 |
For the Six Months Ended June 30, |
||||||||||||
2021 |
2020 |
|||||||||||
Notes | $’000 |
$’000 |
||||||||||
Revenue |
5 | |||||||||||
Cost of care delivery |
( |
) | ( |
) | ||||||||
Platform & application expenses (including amortization & impairment of $ |
( |
) | ( |
) | ||||||||
Research & development expenses (excluding amortization and impairment) |
( |
) | ( |
) | ||||||||
Sales, general & administrative expenses |
( |
) | ( |
) | ||||||||
Operating loss |
( |
) | ( |
) | ||||||||
Finance costs |
( |
) | ( |
) | ||||||||
Finance income |
||||||||||||
Exchange (loss) |
( |
) | ( |
) | ||||||||
Net finance (expense) |
( |
) | ( |
) | ||||||||
Gain on sale of subsidiary |
4 | |||||||||||
Share of loss of equity-accounted investees |
( |
) | ( |
) | ||||||||
Loss before taxation |
( |
) | ( |
) | ||||||||
Tax benefit / (provision) |
( |
) | ||||||||||
Loss for the period |
( |
) |
( |
) | ||||||||
Other comprehensive loss |
||||||||||||
Items that may be reclassified subsequently to profit or loss: |
||||||||||||
Currency translation differences |
( |
) | ||||||||||
Other comprehensive (loss) / gain for the period, net of income tax |
( |
) | ||||||||||
Total comprehensive loss for the period |
( |
) |
( |
) | ||||||||
Loss attributable to: |
||||||||||||
Equity holders of the parent |
( |
) | ( |
) | ||||||||
Non-controlling interest |
( |
) | ( |
) | ||||||||
( |
) |
( |
) | |||||||||
Total comprehensive loss attributable to: |
||||||||||||
Equity holders of the parent |
( |
) | ( |
) | ||||||||
Non-controlling interest |
( |
) | ( |
) | ||||||||
( |
) |
( |
) | |||||||||
Loss per share |
||||||||||||
Net loss per share, Basic and Diluted |
( |
) | ( |
) |
June 30, |
December 31, |
|||||||||||
2021 |
2020 |
|||||||||||
ASSETS |
Notes | $’000 |
$’000 |
|||||||||
Non-current assets |
||||||||||||
Right-of-use |
12 | |||||||||||
Property, plant and equipment |
||||||||||||
Investments in associates |
8 | |||||||||||
Goodwill |
7 | |||||||||||
Other intangible assets |
7 | |||||||||||
|
|
|
|
|||||||||
Total non-current assets |
||||||||||||
|
|
|
|
|||||||||
Current assets |
||||||||||||
Right-of-use |
12 | |||||||||||
Trade and other receivables |
||||||||||||
Prepayments and contract assets |
||||||||||||
Cash and cash equivalents |
11 | |||||||||||
Assets held for sale |
— | |||||||||||
|
|
|
|
|||||||||
Total current assets |
||||||||||||
|
|
|
|
|||||||||
Total assets |
||||||||||||
|
|
|
|
|||||||||
EQUITY AND LIABILITIES EQUITY |
||||||||||||
Ordinary share capital |
15 | |||||||||||
Preference share capital |
15 | |||||||||||
Share premium |
15 | |||||||||||
Share-based payment reserve |
15 | |||||||||||
Retained earnings |
( |
) | ( |
) | ||||||||
Foreign currency translation reserve |
15 | |||||||||||
|
|
|
|
|||||||||
Total capital and reserves |
||||||||||||
Non-controlling interests |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
Total equity |
||||||||||||
|
|
|
|
|||||||||
LIABILITIES |
||||||||||||
Non-current liabilities |
||||||||||||
Contract liabilities |
5 | |||||||||||
Deferred grant income – tax credit |
9 | |||||||||||
Lease liabilities |
12 | |||||||||||
Deferred tax liability |
— | |||||||||||
|
|
|
|
|||||||||
Total non-current liabilities |
||||||||||||
|
|
|
|
|||||||||
Current liabilities |
||||||||||||
Trade and other payables |
||||||||||||
Accruals and provisions |
||||||||||||
Contract liabilities |
5 | |||||||||||
Deferred grant income – tax credit |
— | |||||||||||
Lease liabilities |
12 | |||||||||||
Loans and borrowings |
13 | |||||||||||
Liabilities directly associated with the assets held for sale |
— | |||||||||||
|
|
|
|
|||||||||
Total current liabilities |
||||||||||||
|
|
|
|
|||||||||
Total liabilities |
||||||||||||
|
|
|
|
|||||||||
Total liabilities and equity |
||||||||||||
|
|
|
|
Share capital |
Share premium |
Share-based payment reserve |
Retained earnings |
Foreign exchange revaluation reserve |
Equity attributable to owners of the parent company |
Non- controlling Interest |
Total equity |
|||||||||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|||||||||||||||||||||||||
Balance at January 1, 2020 |
( |
) | ( |
) | — | |||||||||||||||||||||||||||
Total comprehensive loss for the period |
||||||||||||||||||||||||||||||||
Loss for the period |
— | — |
— |
( |
) | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||
Foreign exchange movement |
— | — |
— |
— | — | |||||||||||||||||||||||||||
Equity raise |
— | — | — |
— |
— | — | — |
— | ||||||||||||||||||||||||
Equity-settled share-based payment transactions |
— | — |
— |
— |
— |
|||||||||||||||||||||||||||
Balance at June 30, 2020 |
( |
) |
( |
) |
( |
) |
||||||||||||||||||||||||||
Balance at January 1, 2021 |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Total comprehensive loss for the period |
||||||||||||||||||||||||||||||||
Loss for the period |
— | — | — | ( |
) | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||
Foreign exchange movement |
— | — | — | — | ( |
) | ( |
) | — | ( |
) | |||||||||||||||||||||
Conversion of convertible debt |
— | — | — | — | ||||||||||||||||||||||||||||
Warrants issued as consideration |
— | — | — | — | — | |||||||||||||||||||||||||||
Equity-settled share-based payment transactions |
— | — | — | — | — | |||||||||||||||||||||||||||
Balance at June 30, 2021 |
( |
) |
( |
) |
||||||||||||||||||||||||||||
For the Six Months Ended June 30, |
||||||||||||
2021 |
2020 |
|||||||||||
Notes | $’000 |
$’000 |
||||||||||
Cash flows from operating activities |
||||||||||||
Loss for the period |
( |
) | ( |
) | ||||||||
Adjustments for: |
||||||||||||
Finance costs |
||||||||||||
Finance income |
( |
) | ( |
) | ||||||||
Depreciation and amortization |
7 | |||||||||||
Share-based compensation |
||||||||||||
Taxation |
( |
) | ||||||||||
Exchange loss |
||||||||||||
Gain on disposal of subsidiary |
( |
) | — | |||||||||
Impairment expense |
7 | — | ||||||||||
Share of net loss of associates and joint ventures accounted for using the equity method |
||||||||||||
|
|
|
|
|||||||||
( |
( |
|||||||||||
Working capital adjustments |
||||||||||||
(Increase) in trade and other receivables |
( |
) | ( |
) | ||||||||
Increase/(Decrease) in trade and other payables |
5,9,10 | ( |
) | |||||||||
Decrease in assets/liabilities held for sale |
— | |||||||||||
Decrease in other assets/liabilities |
— | |||||||||||
|
|
|
|
|||||||||
Net cash used in operating activities |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
Cash flows from investing activities |
||||||||||||
Capital expenditure |
( |
) | ( |
) | ||||||||
Interest received |
||||||||||||
Development costs capitalized |
( |
) | ( |
) | ||||||||
Acquisition of subsidiary, net of cash acquired |
3 | ( |
) | — | ||||||||
Proceeds from sale of investment in subsidiary |
— | |||||||||||
Purchase of shares in associates and joint ventures |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
Net cash used in investing activities |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
Cash flows from financing activities |
||||||||||||
Proceeds from other loans |
||||||||||||
Payments from exercise of share options |
( |
) | — | |||||||||
Net proceeds from issue of share capital |
— | |||||||||||
Fees directly attributable to equity raise |
— | ( |
) | |||||||||
Principle payments on leases |
( |
) | ( |
) | ||||||||
Interest paid |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
Net cash outflow from financing activities |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
Net (decrease) in cash and cash equivalents |
( |
) | ( |
) | ||||||||
Cash and cash equivalents at January 1 |
||||||||||||
Effect of movements in exchange rate on cash held |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
Cash and cash equivalents at June 30 |
||||||||||||
|
|
|
|
For the Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
$’000 |
$’000 |
|||||||
Non-cash financing and investing activities: |
||||||||
Warrants issued as consideration for acquisitions |
— | |||||||
Conversion of Loan Agreements |
— |
1. |
Corporate information |
2. |
Basis of preparation |
3. |
Business Acquisitions |
2021 |
||||
$’000 |
||||
Cash paid, net of cash acquired |
||||
Issuance of warrants |
||||
|
|
|||
Aggregate purchase price |
||||
Accounts receivable |
||||
Customer relationships |
||||
Physician’s network |
||||
Trademark |
||||
License |
||||
Healthcare related liabilities |
( |
) | ||
Other assets and liabilities, net |
( |
) | ||
|
|
|||
Net assets acquired |
||||
|
|
|||
Amount allocated to goodwill |
4. |
Disposals of Subsidiaries |
2021 |
||||
$’000 |
||||
Cash and cash equivalents |
( |
) | ||
Prepayments and contract assets |
( |
) | ||
Property, plant and equipment |
( |
) | ||
Right-of-use |
( |
) |
2021 |
||||
$’000 |
||||
Trade and other receivables |
( |
) | ||
Accruals and provisions |
||||
Lease liabilities |
||||
Borrowings |
||||
Trade and other payables |
||||
|
|
|||
Net Assets and Liabilities Derecognised |
||||
|
|
|||
Consideration Received |
||||
2021 |
||||
$’000 |
||||
Gain on Disposal |
||||
Consideration received |
||||
Net assets and liabilities derecognised |
||||
Working capital adjustment |
||||
|
|
|||
Gain on disposal |
||||
|
|
5. |
Revenue |
For the Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
$’000 |
$’000 |
|||||||
Clinical services |
||||||||
Software licensing |
||||||||
Value based care |
— | |||||||
|
|
|
|
|||||
|
|
|
|
June 30, 2021 |
December 31, 2020 |
|||||||
$’000 |
$’000 |
|||||||
Trade receivables |
||||||||
Contract assets |
||||||||
Contract liabilities |
( |
) | ( |
) |
Remainder of 2021 |
2022 |
2023 |
2024 |
2025 and beyond |
Total |
|||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|||||||||||||||||||
At June 30, 2021 |
2021 |
||||
$’000 |
||||
Balance on January 1 |
||||
Amounts billed but not recognized |
||||
Revenue recognized |
( |
) | ||
|
|
|||
Balance on June 30 |
||||
|
|
6. |
Segment Information |
Six Months Ended June 30, 2021 |
||||||||||||||||||||||||
UK |
US |
All other segments |
Total segments |
Reconciliation adjustments |
Total as per statement of profit and loss |
|||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|||||||||||||||||||
Revenue |
( |
) | ||||||||||||||||||||||
Inter-segment revenue |
( |
) | ( |
) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Segment revenue |
( |
) |
Six Months Ended June 30, 2021 |
||||||||||||||||||||||||
UK |
US |
All other segments |
Total segments |
Reconciliation adjustments |
Total as per statement of profit and loss |
|||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|||||||||||||||||||
Cost of care delivery |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||
Other operating expenses, excluding amortization and depreciation |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
Exchange (loss)/gain |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||
Share of loss of equity-accounted investees |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
Gain / (loss) on sale |
( |
) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBITDA |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||||||
|
|
|||||||||||||||||||||||
Depreciation and amortization |
( |
) | ||||||||||||||||||||||
Exchange loss/(gain) |
||||||||||||||||||||||||
Share of loss of equity-accounted investees |
||||||||||||||||||||||||
(Gain) / loss on sale |
( |
) | ||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Operating loss |
( |
) | ||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Six Months Ended June 30, 2020 |
||||||||||||||||||||||||
UK |
US |
All other segments |
Total segments |
Reconciliation adjustments |
Total as per statement of profit and loss |
|||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|||||||||||||||||||
External revenue |
||||||||||||||||||||||||
Inter-segment revenue |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Segment revenue |
||||||||||||||||||||||||
Cost of care delivery |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||
Other operating expenses, excluding amortization and depreciation |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
Exchange (loss)/gain |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||
Share of loss of equity-accounted investees |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBITDA |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||||||
|
|
|||||||||||||||||||||||
Depreciation and amortization |
( |
) | ||||||||||||||||||||||
Exchange loss/(gain) |
||||||||||||||||||||||||
Share of loss of equity-accounted investees |
||||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Operating loss |
( |
) | ||||||||||||||||||||||
|
|
Six Months Ended June 30, |
||||||||||||||||
2021 |
2020 |
|||||||||||||||
$’000 |
% of revenue |
$’000 |
% of revenue |
|||||||||||||
Customer 1 |
||||||||||||||||
Customer 2 |
||||||||||||||||
Customer 3 |
||||||||||||||||
Customer 4 |
||||||||||||||||
Customer 5 |
||||||||||||||||
Customer 6 |
||||||||||||||||
Customer 7 |
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
$’000 |
$’000 |
|||||||
UK |
||||||||
US |
||||||||
Asia-Pacific |
||||||||
Canada |
||||||||
Rest of World |
||||||||
Total |
||||||||
7. |
Intangible assets and Goodwill |
Goodwill |
Development Costs |
Intangibles under Development |
Customer Relationships |
Trademarks |
Choice Physician Network |
Licenses |
Total other intangible assets (excluding goodwill) |
|||||||||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|||||||||||||||||||||||||
Cost |
||||||||||||||||||||||||||||||||
Balance at January 1, 2020 |
— | — | — | — | ||||||||||||||||||||||||||||
Acquisitions through business combinations |
— | — | — | |||||||||||||||||||||||||||||
Additions |
— | — | — | — | — | |||||||||||||||||||||||||||
Transfers |
— | ( |
) | — | — | — | — | — | ||||||||||||||||||||||||
Effect of movements in foreign exchange |
— | — | — | — | — | |||||||||||||||||||||||||||
Balance at December 31, 2020 |
— | |||||||||||||||||||||||||||||||
Balance at January 1, 2021 |
— | |||||||||||||||||||||||||||||||
Acquisitions through business combinations |
— | — | ||||||||||||||||||||||||||||||
Additions |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Transfers |
— | ( |
) | — | — | — | — | — | ||||||||||||||||||||||||
Effect of movements in foreign exchange |
— | — | — | — | ||||||||||||||||||||||||||||
Balance at June 30, 2021 |
||||||||||||||||||||||||||||||||
Amortization and impairment |
||||||||||||||||||||||||||||||||
Balance at January 1, 2020 |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Amortization for the year |
— | — | — | — | ||||||||||||||||||||||||||||
Impairment charge |
— | — | — | — | — |
Goodwill |
Development Costs |
Intangibles under Development |
Customer Relationships |
Trademarks |
Choice Physician Network |
Licenses |
Total other intangible assets (excluding goodwill) |
|||||||||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|||||||||||||||||||||||||
Effect of movements in foreign exchange |
— | — | — | — | — | — | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at December 31, 2020 |
— | — | — | |||||||||||||||||||||||||||||
Balance at January 1, 2021 |
— | — | — | |||||||||||||||||||||||||||||
Amortization for the period |
— | — | ||||||||||||||||||||||||||||||
Impairment charge |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Effect of movements in foreign exchange |
— | — | — | — | — | — | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at June 30, 2021 |
— | — | ||||||||||||||||||||||||||||||
Net book value |
||||||||||||||||||||||||||||||||
At January 1, 2020 |
— | — | — | — | — | |||||||||||||||||||||||||||
At December 31, 2020 and January 1, 2021 |
— | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
At June 30, 2021 |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8. |
Investments in subsidiaries and associates |
Subsidiary undertakings |
Country of Incorporation |
Principal Activity |
Ownership (As at June 30, 2021) |
|||||||||
Company: |
||||||||||||
|
% | |||||||||||
|
% | |||||||||||
|
% | |||||||||||
|
% | |||||||||||
|
|
% | ||||||||||
|
% | |||||||||||
|
% | |||||||||||
|
% | |||||||||||
|
% | |||||||||||
|
% | |||||||||||
|
% | |||||||||||
Group: |
||||||||||||
|
% | |||||||||||
|
% | |||||||||||
% | ||||||||||||
% | ||||||||||||
% | ||||||||||||
% | ||||||||||||
% | ||||||||||||
|
% | |||||||||||
|
% | |||||||||||
% | ||||||||||||
% |
Subsidiary undertakings |
Country of Incorporation |
Principal Activity |
Ownership (As at June 30, 2021) |
|||||||||
Group: |
||||||||||||
% | ||||||||||||
% | ||||||||||||
% | ||||||||||||
% | ||||||||||||
Investment in Associates: |
||||||||||||
|
% |
$’000 |
||||
Non-current assets |
||||
Current Assets |
||||
Non-current liabilities |
( |
) | ||
Current liabilities |
( |
) | ||
|
|
|||
Net assets (100%) |
( |
) | ||
Revenue |
||||
|
|
|||
Total comprehensive loss |
( |
) | ||
|
|
June 30, 2021 |
December 31, 2020 |
|||||||
$’000 |
$’000 |
|||||||
Total assets |
||||||||
Total liabilities |
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
$’000 |
$’000 |
|||||||
Total revenues |
||||||||
Operating expenses: |
||||||||
Cost of care delivery |
( |
) | ( |
) | ||||
Sales, general and administrative expenses |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total operating expenses |
( |
) |
( |
) | ||||
|
|
|
|
9. |
Deferred grant income – tax credit |
$’000 |
||||
Balance at January 1, 2020 |
||||
Grants related to prior years |
||||
Grants received in 2020 |
||||
Grant income recognized |
— | |||
Adjustments, net |
— | |||
|
|
|||
Balance at December 31, 2020 |
||||
Balance at January 1, 2021 |
||||
Grants related to prior years |
— | |||
Grants received in 2021 |
||||
Grant income recognized |
( |
) | ||
Adjustments, net |
||||
|
|
|||
Balance at June 30, 2021 |
||||
|
|
10. |
Claims Payable |
$’000 |
||||
Balance at January 1, 2020 |
||||
Claims Expense |
||||
Claims Paid |
( |
) | ||
Adjustment, net |
||||
|
|
|||
Balance at December 31, 2020 |
||||
|
|
|||
Balance at January 1, 2021 |
||||
Claims Expense |
||||
Claims Paid |
( |
) | ||
Adjustment, net |
( |
) | ||
|
|
|||
Balance at June 30, 2021 |
||||
|
|
11. |
Cash and cash equivalents |
June 30, |
December 31, |
|||||||
2021 |
2020 |
|||||||
$’000 |
$’000 |
|||||||
Cash in hand and at banks |
||||||||
Short term investment funds |
— | |||||||
Restricted cash |
— | |||||||
|
|
|
|
|||||
|
|
|
|
12. |
Leases |
13. |
Loans and borrowings |
Changes from financing cash flows |
$’000 |
|||
Balance at January 1, 2020 |
||||
Convertible loan notes issued |
||||
Convertible loan notes converted |
( |
) | ||
Other loans |
||||
|
|
|||
Balance at December 31, 2020 |
||||
|
|
Changes from financing cash flows |
$’000 |
|||
Balance at January 1, 2021 |
||||
Convertible loan notes issued |
||||
Convertible loan notes converted |
( |
) | ||
Other loans |
||||
|
|
|||
Balance at June 30, 2021 |
||||
|
|
14. |
Employee Benefits |
15. |
Capital and reserves |
Ordinary A Shares |
Ordinary B Shares |
Preference C Shares |
Preference G1 Shares |
|||||||||||||
In thousands of shares | 2021 |
2021 |
2021 |
2021 |
||||||||||||
Authorized |
||||||||||||||||
On issue at January 1, 2021 |
||||||||||||||||
Issued during the year |
— | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
On issue at June 30, 2021 - fully paid |
||||||||||||||||
|
|
|
|
|
|
|
|
June 30, 2021 |
||||
Authorized |
||||
|
||||
|
||||
|
||||
|
||||
Allotted, called up and fully paid |
||||
|
||||
|
||||
|
||||
|
||||
|
|
|||
|
|
• | the A Ordinary Shares in issue at any time shall (as a separate class) carry fifty per cent ( |
• | the B Ordinary Shares and the Series C Preferred Shares in issue at any time shall (as if the B Ordinary Shares and the Series C Preferred Shares constituted one and the same class) carry fifty per cent ( |
• | the Holders of a majority of the A Ordinary Shares shall have the right from time to time to appoint such number of persons to be Directors of each Group Company equal to the number of Directors which the Holders of B Ordinary Shares and Series C Preferred Shares are entitled to appoint (in aggregate) plus |
• | The Series C Largest Shareholder shall have the right from time to time to appoint |
• | For so long as a holder of B Ordinary Shares or Series C Preferred Shares is also a Qualifying Stakeholder, each such Qualifying Stakeholder shall have the right from time to time to appoint |
• | G1 Ordinary Redeemable Shares do not have the right to vote, nor to receive dividends, and have capital rights to convert into Ordinary B Shares in connection with an exit event. G1 Ordinary Redeemable shares are redeemable at the sole discretion of the Company. |
a) | first, in paying to each of the Series C Preferred Shareholders, in priority to any other classes of Shares, an amount per Series C Preferred Share held equal to the Preference Amount |
b) | second, in paying to the 2016/2017 Subscribers pro rata to their respective holdings of Hoxton Shares and Kinnevik Shares an amount equal to the Hurdle Amount; and |
c) | the balance of the surplus assets (if any) shall be distributed among the holders of the A Ordinary Shares and the B Ordinary Shares pro rata as if they constituted one and the same class. |
2021 |
||||
$’000 |
||||
January 1, |
||||
Foreign operations – foreign currency translation differences |
( |
) | ||
|
|
|||
June 30, |
||||
|
|
16. |
Summary of Significant Accounting Policies |
17. |
Related Parties |
18. |
Adoption of new and revised international reporting standards |
• | Amendments to IFRS 9: Financial Instruments Financial Instruments: Recognition and Measurement Financial Instruments: Disclosures Interest Rate Benchmark Reform – Phase 2 |
19. |
Subsequent events |
For the Years Ended December 31, |
||||||||||||
2020 |
2019 |
|||||||||||
Notes | $’000 |
$’000 |
||||||||||
Revenue |
6 |
|||||||||||
Cost of care delivery |
( |
) | ( |
) | ||||||||
Platform & application expenses (including amortization & impairment of $ |
9 | ( |
) | ( |
) | |||||||
Research & development expenses (excluding amortization and impairment) |
10 | ( |
) | ( |
) | |||||||
Sales, general & administrative expenses |
11 | ( |
) | 91 | ) | |||||||
Operating loss |
( |
) | ( |
) | ||||||||
Finance costs |
12 | ( |
) | ( |
) | |||||||
Finance income |
12 | |||||||||||
Exchange (loss) / gain |
( |
) | ||||||||||
Net finance (expense) income |
( |
) | ||||||||||
Share of loss of equity-accounted investees |
( |
) | — | |||||||||
Loss before taxation |
( |
) | ( |
) | ||||||||
Tax (provision) benefit |
13 | ( |
) | |||||||||
Loss for the financial year |
( |
) | ( |
) | ||||||||
Other comprehensive loss |
||||||||||||
Items that may be reclassified subsequently to profit or loss: |
||||||||||||
Currency translation differences |
( |
) | ||||||||||
Other comprehensive gain / (loss) for the year, net of income tax |
( |
) | ||||||||||
Total comprehensive loss for the year |
( |
) |
( |
) | ||||||||
Loss attributable to: |
||||||||||||
Equity holders of the parent |
( |
) | ( |
) | ||||||||
Non-controlling interest |
( |
) | — | |||||||||
( |
) | ( |
) | |||||||||
Total comprehensive loss attributable to: |
||||||||||||
Equity holders of the parent |
( |
) | ( |
) | ||||||||
Non-controlling interest |
( |
) | — | |||||||||
( |
) | ( |
) | |||||||||
Loss per share |
||||||||||||
Net loss per share, Basic and Diluted |
26 | ( |
) | ( |
) |
As of December 31, |
||||||||||||
2020 |
2019 |
|||||||||||
Notes | $’000 |
$’000 |
||||||||||
ASSETS |
||||||||||||
Non-current assets |
||||||||||||
Right-of-use |
20 | |||||||||||
Property, plant and equipment |
14 | |||||||||||
Investments in associates |
16 | — | ||||||||||
Goodwill |
15 | |||||||||||
Other intangible assets |
15 | |||||||||||
|
|
|
|
|||||||||
Total non-current assets |
||||||||||||
|
|
|
|
|||||||||
Current assets |
||||||||||||
Right-of-use |
20 | — | ||||||||||
Trade and other receivables |
17 | |||||||||||
Prepayments and contract assets |
17 | |||||||||||
Cash and cash equivalents |
19 | |||||||||||
Assets held for sale |
27 | — | ||||||||||
|
|
|
|
|||||||||
Total current assets |
||||||||||||
|
|
|
|
|||||||||
Total assets |
||||||||||||
|
|
|
|
|||||||||
EQUITY AND LIABILITIES |
||||||||||||
EQUITY |
||||||||||||
Ordinary share capital |
23 | |||||||||||
Preference share capital |
23 | |||||||||||
Share premium |
23 | |||||||||||
Share-based payment reserve |
23 | |||||||||||
Retained earnings |
( |
) | ( |
) | ||||||||
Foreign currency translation reserve |
23 | ( |
) | |||||||||
|
|
|
|
|||||||||
Total capital and reserves |
||||||||||||
Non-controlling interests |
( |
) | — | |||||||||
|
|
|
|
|||||||||
Total equity |
||||||||||||
|
|
|
|
|||||||||
LIABILITIES |
||||||||||||
Non-current liabilities |
||||||||||||
Contract liabilities |
6 | |||||||||||
Deferred grant income – tax credit |
17 | — | ||||||||||
Lease liabilities |
20 | |||||||||||
|
|
|
|
|||||||||
Total non-current liabilities |
||||||||||||
|
|
|
|
|||||||||
Current liabilities |
||||||||||||
Trade and other payables |
18 | |||||||||||
Accruals and provisions |
18 | |||||||||||
Contract liabilities |
6 | |||||||||||
Lease liabilities |
20 | — | ||||||||||
Loans and borrowings |
21 | — | ||||||||||
Liabilities directly associated with the assets held for sale |
27 | — | ||||||||||
|
|
|
|
|||||||||
Total current liabilities |
||||||||||||
|
|
|
|
|||||||||
Total liabilities |
||||||||||||
|
|
|
|
|||||||||
Total liabilities and equity |
||||||||||||
|
|
|
|
Share capital |
Share premium |
Share- based payment reserve |
Retained earnings |
Foreign exchange revaluation reserve |
Equity attributable to owners of the parent company |
Non-controlling Interest |
Total equity |
|||||||||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|||||||||||||||||||||||||
Balance at January 1, 2019 |
( |
) | ( |
) | — | ( |
) | |||||||||||||||||||||||||
Total comprehensive loss for the period |
||||||||||||||||||||||||||||||||
Loss for the financial year |
— | — | — | ( |
) | — | ( |
) | — | ( |
) | |||||||||||||||||||||
Foreign exchange movement |
— | ( |
) | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Equity raise |
— | — | — | — | ||||||||||||||||||||||||||||
Equity-settled share-based payment transactions |
— | — | — | — | — | |||||||||||||||||||||||||||
Fees directly attributable to equity raise |
— | ( |
) | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||||
Effect of share redenomination |
— | — | ||||||||||||||||||||||||||||||
Balance at December 31, 2019 |
( |
) |
( |
) |
— |
|||||||||||||||||||||||||||
Balance at January 1, 2020 |
( |
) | ( |
) | — | |||||||||||||||||||||||||||
Total comprehensive loss for the period |
||||||||||||||||||||||||||||||||
Loss for the financial year |
— | — | — | ( |
) | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||
Foreign exchange movement |
— | — | — | — | — | |||||||||||||||||||||||||||
Equity raise |
— | — | — | — | — | |||||||||||||||||||||||||||
Conversion of convertible debt |
— | — | — | — | — | |||||||||||||||||||||||||||
Equity-settled share-based payment transactions |
— | — | — | — | — | |||||||||||||||||||||||||||
Balance at December 31, 2020 |
( |
) |
( |
) |
||||||||||||||||||||||||||||
For the Years Ended December 31, |
||||||||||||
2020 |
2019 |
|||||||||||
Notes | $’000 |
$’000 |
||||||||||
Cash flows from operating activities |
||||||||||||
Loss for the year |
( |
) | ( |
) | ||||||||
Adjustments for: |
||||||||||||
Finance costs |
12 | |||||||||||
Finance income |
12 | ( |
) | ( |
) | |||||||
Depreciation and amortization |
14, 15, 20 | |||||||||||
Share-based compensation |
22 | |||||||||||
Taxation |
13 | ( |
) | |||||||||
Exchange loss / (gain) |
( |
) | ||||||||||
Impairment expense |
15 | — | ||||||||||
Share of net loss of associates and joint ventures accounted for using the equity method |
— | |||||||||||
|
|
|
|
|||||||||
( |
( |
|||||||||||
Working capital adjustments |
||||||||||||
(Increase)/Decrease in trade and other receivables |
17 | ( |
) | |||||||||
Increase/(Decrease) in trade and other payables |
6,18 | |||||||||||
(Increase)/Decrease in assets held for sale |
27 | ( |
) | — | ||||||||
Increase/(Decrease) liabilities directly associated with the assets held for sale |
27 | — | ||||||||||
|
|
|
|
|||||||||
Net cash used in operating activities |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
Cash flows from investing activities |
||||||||||||
Capital expenditure |
14 | ( |
) | ( |
) | |||||||
Interest received |
||||||||||||
Development costs capitalized |
15 | ( |
) | ( |
) | |||||||
Payment for acquisition of trade and assets |
5 | ( |
) | — | ||||||||
Purchase of shares in associates and joint ventures |
( |
) | — | |||||||||
|
|
|
|
|||||||||
Net cash used in investing activities |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
Cash flows from financing activities |
||||||||||||
Proceeds from issuance of convertible loan notes |
21 | |||||||||||
Repayment of convertible loans |
— | ( |
) | |||||||||
Repayment of cash loan |
— | ( |
) | |||||||||
Gross proceeds from issuance of share capital |
23 | |||||||||||
Fees directly attributable to equity raise |
( |
) | ( |
) | ||||||||
Principal payments on leases |
20 | ( |
) | ( |
) | |||||||
Interest paid |
12 | ( |
) | ( |
) | |||||||
|
|
|
|
|||||||||
Net cash provided by financing activities |
||||||||||||
|
|
|
|
|||||||||
Net (decrease) / increase in cash and cash equivalents |
( |
) | ||||||||||
Cash and cash equivalents at January 1, |
||||||||||||
Effect of movements in exchange rate on cash held |
( |
) | ||||||||||
|
|
|
|
|||||||||
Cash and cash equivalents at December 31, |
||||||||||||
|
|
|
|
1. |
Corporate information |
2. |
Basis of preparation |
3. |
Significant accounting judgements, estimates and assumptions |
4. |
Accounting policies |
- |
Computer equipment | |||||
- | Fixtures and fittings |
- |
Development costs | |||||
- |
Customer relationships | |||||
- |
Trade names | |||||
- |
Physician network |
• | They are available for immediate sale |
• | Management is committed to a plan to sell |
• | It is unlikely that significant changes to the plan will be made or that the plan will be withdrawn |
• | An active programme to locate a buyer has been initiated |
• | The asset or disposal group is being marketed at a reasonable price in relation to its fair value, and |
• | A sale is expected to complete within 12 months from the date of classification. |
• | Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. |
• | Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. |
• | Level 3 inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
• | Amendments to IFRS 9: Financial Instruments Financial Instruments: Recognition and Measurement Financial Instruments: Disclosures Interest Rate Benchmark Reform – Phase 2 |
• | Amendments to IAS 37: Onerous Contracts—Cost of Fulfilling a Contract, Business Combinations, Property, Plant and Equipment—Proceeds before Intended Use, |
5. |
Business Acquisitions |
Recognized values on acquisition |
||||
$‘000 |
||||
Acquiree’s net assets at the acquisition date: |
||||
Intangible assets |
||||
Right-of-use |
||||
Lease liability |
( |
) | ||
|
|
|||
Net identifiable assets and liabilities |
||||
Goodwill |
||||
|
|
|||
Consideration paid |
||||
|
|
Recognized values on acquisition |
||||
$‘000 |
||||
Acquiree’s net assets at the acquisition date: |
||||
Intangible assets |
||||
Working capital |
||||
Cash and cash equivalents |
||||
Deferred tax liabilities |
( |
) | ||
Debt |
( |
) | ||
|
|
|||
Net identifiable assets and liabilities |
||||
Goodwill |
||||
|
|
|||
Consideration paid |
||||
|
|
6. |
Revenue |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Clinical services |
||||||||
Software licensing revenue |
||||||||
Value based care |
— | |||||||
|
|
|
|
|||||
|
|
|
|
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Trade receivables (Note 17) |
||||||||
Contract assets (Note 17) |
||||||||
Contract liabilities (Note 6 iii) |
2020 |
2021 |
2022 |
2023 |
2024 and beyond |
Total |
|||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|||||||||||||||||||
At December 31, 2020 |
— | |||||||||||||||||||||||
At December 31, 2019 |
— |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Balance on January 1 |
||||||||
Amounts billed but not recognized |
||||||||
Revenue recognized |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Balance on December 31 |
||||||||
|
|
|
|
7. |
Segment Information |
Year ended December 31, 2020 |
||||||||||||||||||||||||
UK |
US |
All other segments |
Total segments |
Reconciliation adjustments |
Total as per statement of profit and loss |
|||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|||||||||||||||||||
Revenue |
||||||||||||||||||||||||
Inter-segment revenue |
( |
) | ( |
) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Segment revenue |
||||||||||||||||||||||||
Cost of care delivery |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||
Other operating expenses, excluding amortization and depreciation |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
Exchange (loss)/gain |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
Share of loss of equity-accounted investees |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBITDA |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||||||
|
|
|||||||||||||||||||||||
Depreciation and amortization |
( |
) | ||||||||||||||||||||||
Exchange loss/(gain) |
||||||||||||||||||||||||
Share of loss of equity-accounted investees |
||||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Operating loss |
( |
) | ||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Year ended December 31, 2019 |
||||||||||||||||||||||||
UK |
US |
All other segments |
Total segments |
Reconciliation adjustments |
Total as per statement of profit and loss |
|||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|||||||||||||||||||
External revenue |
( |
) | ||||||||||||||||||||||
Inter-segment revenue |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Segment revenue |
( |
) | ( |
) | ||||||||||||||||||||
Cost of care delivery |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Other operating expenses, excluding amortization and depreciation |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
Exchange (loss)/gain |
( |
) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBITDA |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||||||
|
|
|||||||||||||||||||||||
Depreciation and amortization |
( |
) | ||||||||||||||||||||||
Exchange loss/(gain) |
( |
) | ||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Operating loss |
( |
) | ||||||||||||||||||||||
|
|
2020 |
2019 |
|||||||||||||||
$‘000 |
% of revenue |
$‘000 |
% of revenue |
|||||||||||||
Customer 1 |
% | % | ||||||||||||||
Customer 2 |
% | % | ||||||||||||||
Customer 3 |
% | % | ||||||||||||||
Customer 4 |
% |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
UK |
||||||||
US |
||||||||
Asia-Pacific |
||||||||
Canada |
||||||||
Rest of World |
||||||||
|
|
|
|
|||||
Total |
||||||||
|
|
|
|
8. |
Employee benefits expense |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Wages and salaries |
||||||||
Social security and pension contributions |
||||||||
Share-based compensation |
||||||||
|
|
|
|
|||||
Total |
||||||||
|
|
|
|
2020 |
2019 |
|||||||
Engineers |
||||||||
Sales & marketing |
||||||||
Finance, HR & legal |
||||||||
Clinical operations |
||||||||
Clinicians |
||||||||
|
|
|
|
|||||
|
|
|
|
9. |
Platform & Application Expenses |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Wages and salaries |
||||||||
Contractors and consultants expense |
||||||||
Share based compensation |
||||||||
Social security and pension contributions |
||||||||
Staffing, training and recruitment |
||||||||
Insurance |
||||||||
Depreciation and amortization |
||||||||
Impairment |
||||||||
|
|
|
|
|||||
Total |
||||||||
|
|
|
|
10. |
Research and Development Expenses |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Wages and salaries |
||||||||
Contractors and consultants expense |
||||||||
Share based compensation |
||||||||
Social security and pension contributions |
||||||||
Other |
( |
) | ||||||
|
|
|
|
|||||
Total |
||||||||
|
|
|
|
11. |
Sales, General and Administrative expenses |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Employee benefits expense |
||||||||
Contractors and consultants’ expense |
||||||||
IT and hosting costs |
||||||||
Property related expenses |
||||||||
Professional fees |
||||||||
Marketing |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Insurance |
||||||||
Staffing, training and recruitment |
||||||||
Local taxes |
||||||||
Office and clinical supplies |
||||||||
Travel and accommodation |
||||||||
Trademarks and patents |
||||||||
Depreciation and amortization |
||||||||
Other |
||||||||
|
|
|
|
|||||
Total |
||||||||
|
|
|
|
12. |
Finance income and costs |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Finance costs (i) |
||||||||
Finance income (ii) |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net finance charge |
||||||||
|
|
|
|
(i) | The following items are included under finance costs: |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Interest payable |
||||||||
Interest on leases |
||||||||
Interest on contract liabilities |
— | |||||||
|
|
|
|
|||||
Total finance cost |
||||||||
|
|
|
|
(ii) | In 2020 and 2019 finance income related to interest received. |
|
13. |
Taxation |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Taxation |
||||||||
Current tax on loss for the period |
( |
) | ||||||
Adjustments to tax in respect of previous periods |
( |
) | ||||||
|
|
|
|
|||||
Tax provision (benefit) |
( |
) | ||||||
|
|
|
|
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Loss before tax |
( |
) | ( |
) | ||||
Tax on loss on ordinary activities at standard CT rate ( |
( |
) | ( |
) | ||||
Expenses not deductible for tax purposes |
||||||||
Foreign tax |
||||||||
Additional deduction for R&D expenditure |
( |
) | ||||||
Surrender of tax losses for R&D tax credit refund |
||||||||
Adjustments to tax in respect of previous periods |
( |
) | ||||||
Deferred tax not recognised |
||||||||
|
|
|
|
|||||
Tax provision (benefit) for the period |
( |
) | ||||||
|
|
|
|
14. |
Property, plant and equipment |
Computer Equipment |
Fixtures and Fittings |
Total |
||||||||||
$’000 |
$’000 |
$’000 |
||||||||||
Cost |
||||||||||||
Balance at January 1, 2019 |
||||||||||||
Additions |
||||||||||||
Effect of movements in foreign exchange |
||||||||||||
|
|
|
|
|
|
|||||||
Balance at December 31, 2019 |
||||||||||||
|
|
|
|
|
|
|||||||
Balance at January 1, 2020 |
||||||||||||
Additions |
||||||||||||
Reclassification to assets held for sale |
— | ( |
) | ( |
) | |||||||
Effect of movements in foreign exchange |
||||||||||||
|
|
|
|
|
|
|||||||
Balance at December 31, 2020 |
||||||||||||
|
|
|
|
|
|
Computer Equipment |
Fixtures and Fittings |
Total |
||||||||||
$’000 |
$’000 |
$’000 |
||||||||||
Depreciation |
||||||||||||
Balance at January 1, 2019 |
||||||||||||
Depreciation |
||||||||||||
Effect of movements in foreign exchange |
||||||||||||
Balance at December 31, 2019 |
||||||||||||
Balance at January 1, 2020 |
||||||||||||
Depreciation |
||||||||||||
Reclassification to assets held for sale |
— | — | — | |||||||||
Effect of movements in foreign exchange |
( |
) | ( |
) | ||||||||
Balance at December 31, 2020 |
||||||||||||
Net book value |
||||||||||||
At January 1, 2019 |
||||||||||||
At December 31, 2019 and January 1, 2020 |
||||||||||||
At December 31, 2020 |
||||||||||||
15. |
Intangible assets and Goodwill |
Goodwill |
Development Costs |
Intangibles under Development |
Customer Relationships |
Trademarks |
Choice Physician Network |
Total other intangible assets (excl goodwill) |
||||||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
||||||||||||||||||||||
Cost |
||||||||||||||||||||||||||||
Balance at January 1, 2019 |
— | — | — | — | ||||||||||||||||||||||||
Acquisitions through business combinations |
— | — | — | — | — | — | ||||||||||||||||||||||
Additions |
— | — | — | — | — | |||||||||||||||||||||||
Transfers |
( |
) | ||||||||||||||||||||||||||
Effect of movements in foreign exchange |
— | — | — | — | ||||||||||||||||||||||||
Balance at December 31, 2019 |
— | — | — | |||||||||||||||||||||||||
Balance at January 1, 2020 |
— | — | — | |||||||||||||||||||||||||
Acquisitions through business combinations |
— | — |
Goodwill |
Development Costs |
Intangibles under Development |
Customer Relationships |
Trademarks |
Choice Physician Network |
Total other intangible assets (excl goodwill) |
||||||||||||||||||||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
||||||||||||||||||||||
Additions |
— | — | — | — | ||||||||||||||||||||||||
Transfers |
( |
) | — | |||||||||||||||||||||||||
Effect of movements in foreign exchange |
— | — | — | — | ||||||||||||||||||||||||
Balance at December 31, 2020 |
||||||||||||||||||||||||||||
Amortization and impairment |
||||||||||||||||||||||||||||
Balance at January 1, 2019 |
— | — | — | — | — | |||||||||||||||||||||||
Amortization for the year |
— | — | — | — | — | |||||||||||||||||||||||
Impairment charge |
— | — | — | — | — | — | — | |||||||||||||||||||||
Effect of movements in foreign exchange |
— | — | — | — | — | |||||||||||||||||||||||
Balance at December 31, 2019 |
— | — | — | — | — | |||||||||||||||||||||||
Balance at January 1, 2020 |
— | — | — | — | — | |||||||||||||||||||||||
Amortization for the year |
— | — | ||||||||||||||||||||||||||
Impairment charge |
— | — | — | — | — | |||||||||||||||||||||||
Effect of movements in foreign exchange |
— | — | — | — | — | |||||||||||||||||||||||
Balance at December 31, 2020 |
— | — | ||||||||||||||||||||||||||
Net book value |
||||||||||||||||||||||||||||
At January 1, 2019 |
— | — | — | — | ||||||||||||||||||||||||
At December 31, 2019 and January 1, 2020 |
— | — | — | |||||||||||||||||||||||||
At December 31, 2020 |
||||||||||||||||||||||||||||
16. |
Investments in subsidiaries and associates |
Subsidiary undertakings |
Country of Incorporation |
Principal Activity |
Ownership (As at December 31, 2020) |
Ownership (As at December 31, 2019) |
||||||||||||
Company: |
||||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | — | |||||||||||||||
% | — | |||||||||||||||
Group: |
||||||||||||||||
% | — | |||||||||||||||
% | — | |||||||||||||||
% | — | |||||||||||||||
% | — | |||||||||||||||
% | — | |||||||||||||||
% | — | |||||||||||||||
% | — | |||||||||||||||
% | — | |||||||||||||||
Investment in Associates: |
||||||||||||||||
% | — |
* | Subsidiary is a PC, which is included in the Consolidated Financial Statements of the Group on the basis of control. Refer to Note 2 for additional discussion. |
$’000 |
||||
Non-current assets |
||||
Current Assets |
||||
Non-current liabilities |
||||
Current liabilities |
||||
|
|
|||
Net assets (100%) |
( |
) | ||
Revenue |
||||
|
|
|||
Total comprehensive loss |
( |
) |
17. |
Trade and other receivables, Prepayments and contract assets |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Trade receivables (Note 6) |
||||||||
Other receivables |
||||||||
Prepayments |
||||||||
Contract assets |
||||||||
VAT (payable) receivable |
( |
) | ||||||
|
|
|
|
|||||
|
|
|
|
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Balance, beginning of year |
||||||||
Revenues recognized but not billed |
||||||||
Amounts reclassified to trade receivable |
( |
) | ||||||
|
|
|
|
|||||
Balance, end of year |
||||||||
|
|
|
|
18. |
Trade and other payables, Accruals and provisions |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Trade payables |
||||||||
Accruals |
||||||||
Provisions |
||||||||
Taxation and Social Security |
||||||||
Deferred grant income – tax credit |
— | |||||||
|
|
|
|
|||||
|
|
|
|
19. |
Cash and cash equivalents |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Cash in hand and at banks |
||||||||
Short term investment funds |
||||||||
|
|
|
|
|||||
|
|
|
|
20. |
Leases |
Right-of-use |
$’000 |
|||
Cost |
||||
Balance at January 1, 2019 |
||||
Additions to right-of-use-assets |
||||
Effect of change in foreign currency |
||||
|
|
|||
Balance at December 31, 2019 |
||||
|
|
|||
Balance at January 1, 2020 |
||||
Additions to right-of-use-assets |
||||
Reclassification to assets held for sale |
( |
) | ||
Effect of change in foreign currency |
||||
|
|
|||
Balance at December 31, 2020 |
||||
|
|
|||
Amortization |
||||
Balance at January 1, 2019 |
||||
Amortization charge for the year |
||||
Effect of change in foreign currency |
— | |||
|
|
|||
Balance at December 31, 2019 |
||||
|
|
|||
Balance at January 1, 2020 |
||||
Amortization charge for the year |
||||
Reclassification to assets held for sale |
( |
) | ||
Effect of change in foreign currency |
||||
|
|
|||
Balance at December 31, 2020 |
||||
|
|
|||
Net book value |
||||
Balance at January 1, 2019 |
||||
Balance at December 31, 2019 and January 1, 2020 |
||||
|
|
|||
Balance at December 31, 2020 |
||||
|
|
|||
Lease liability |
$’000 |
|||
Balance at January 1, 2019 |
||||
Additions to lease liabilities |
||||
Interest expense on lease liabilities (i) |
||||
Principal payments on leases |
( |
) | ||
Effect of change in foreign currency |
( |
) | ||
|
|
|||
Balance at December 31, 2019 |
||||
|
|
|||
Balance at January 1, 2020 |
||||
Additions to lease liabilities |
||||
Interest expense on lease liabilities (i) |
||||
Principal payments on leases |
( |
) | ||
Reclassification to liabilities associated with the assets held for sale |
( |
) | ||
Effect of change in foreign currency |
||||
|
|
|||
Balance at December 31, 2020 |
||||
|
|
(i) | Interest paid on lease liabilities are presented within cash flows from financing activities. |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Depreciation expense on right-of-use |
||||||||
Interest expense on lease liabilities |
||||||||
Expenses relating to short term leases |
||||||||
|
|
|
|
|||||
Profit and loss impact |
||||||||
|
|
|
|
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Short term (less than 1 year) |
||||||||
Long term (between 1 – 10 years remaining) |
||||||||
|
|
|
|
|||||
Total |
||||||||
|
|
|
|
21. |
Loans and borrowings |
Changes from financing cash flows |
$’000 |
|||
Balance at January 1, 2020 |
||||
Convertible loan notes issued |
||||
Convertible loan notes converted |
( |
) | ||
Other loans |
||||
|
|
|||
Balance at December 31, 2020 |
||||
|
|
22. |
Employee Benefits |
Weighted average exercise price 2020 |
Number of options 2020 |
Weighted average exercise price 2019 |
Number of options 2019 |
|||||||||||||
$ |
$ |
|||||||||||||||
Outstanding at the beginning of the year |
||||||||||||||||
Forfeited during the year |
( |
) | ( |
) | ||||||||||||
Exercised during the year |
— | — | ||||||||||||||
Granted during the year |
||||||||||||||||
Outstanding at the end of the year |
||||||||||||||||
Exercisable at the end of the year |
— | — | ||||||||||||||
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Total share-based payment expense |
23. |
Capital and reserves |
Ordinary A Shares |
Ordinary B Shares |
Preference C Shares |
||||||||||
In thousands of shares | 2020 |
2020 |
2020 |
|||||||||
Authorized |
||||||||||||
On issue at January 1, 2020 |
||||||||||||
Issued during the year |
— | — | ||||||||||
On issue at December 31, 2020—fully paid |
||||||||||||
2020 |
2019 |
|||||||
Authorized |
||||||||
Allotted, called up and fully paid |
||||||||
0.00001277 each |
||||||||
0.00001277 each |
||||||||
0.00001277 each |
||||||||
• | the A Ordinary Shares in issue at any time shall (as a separate class) carry fifty per cent ( |
• | the B Ordinary Shares and the Series C Preferred Shares in issue at any time shall (as if the B Ordinary Shares and the Series C Preferred Shares constituted one and the same class) carry fifty per cent ( |
• | the Holders of a majority of the A Ordinary Shares shall have the right from time to time to appoint such number of persons to be Directors of each Group Company equal to the number of Directors which the Holders of B Ordinary Shares and Series C Preferred Shares are entitled to appoint (in aggregate) plus |
• | The Series C Largest Shareholder shall have the right from time to time to appoint |
• | For so long as a holder of B Ordinary Shares or Series C Preferred Shares is also a Qualifying Stakeholder, each such Qualifying Stakeholder shall have the right from time to time to appoint |
a) | first, in paying to each of the Series C Preferred Shareholders, in priority to any other classes of Shares, an amount per Series C Preferred Share held equal to the Preference Amount |
b) | second, in paying to the 2016/2017 Subscribers pro rata to their respective holdings of Hoxton Shares and Kinnevik Shares an amount equal to the Hurdle Amount; and |
c) | the balance of the surplus assets (if any) shall be distributed among the holders of the A Ordinary Shares and the B Ordinary Shares pro rata as if they constituted one and the same class. |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
January 1, |
( |
) | ||||||
Foreign operations – foreign currency translation differences |
( |
) | ||||||
|
|
|
|
|||||
December 31, |
( |
) | ||||||
|
|
|
|
24. |
Related parties |
25. |
Financial risk management objectives and policies |
25.1 |
Credit risk |
25.2 |
Liquidity risk |
25.3 |
Currency risk |
Average Rate |
Year-end spot rate |
|||||||||||||||
United States Dollar | 2020 |
2019 |
2020 |
2019 |
||||||||||||
GBP |
||||||||||||||||
CAD |
||||||||||||||||
RWF |
||||||||||||||||
SGD |
||||||||||||||||
INR |
N/A | N/A |
Profit or loss |
||||||||
Strengthening |
Weakening |
|||||||
$’000 |
$’000 |
|||||||
December 31, 2020 |
||||||||
GBP ( |
( |
) | ( |
) | ||||
December 31, 2019 |
||||||||
GBP ( |
( |
) | ( |
) | ||||
Equity, net of tax |
||||||||
Strengthening |
Weakening |
|||||||
$’000 |
$’000 |
|||||||
December 31, 2020 |
||||||||
GBP ( |
( |
) | ( |
) | ||||
December 31, 2019 |
||||||||
GBP ( |
( |
) | ( |
) |
25.5 |
Interest rate risk |
25.6 |
Capital management |
26. |
Loss per share |
2020 |
2019 |
|||||||
$’000 |
$’000 |
|||||||
Net loss for the year |
( |
) | ( |
) | ||||
Weighted-average ordinary shares outstanding – Basic and Diluted |
||||||||
|
|
|
|
|||||
Net loss per ordinary share – Basic and Diluted |
( |
) |
( |
) | ||||
|
|
|
|
27. |
Assets and liabilities classified as held for sale |
2020 |
||||
$’000 |
||||
Cash and cash equivalents |
||||
Prepayments and contract assets |
||||
Property, plant and equipment |
||||
Right-of-use |
||||
Trade and other receivables |
||||
|
|
|||
Assets held for sale |
||||
|
|
|||
Accruals and provisions |
||||
Lease liabilities |
||||
Trade and other payables |
||||
|
|
|||
Liabilities directly associated with the assets held for sale |
||||
|
|
28. |
Subsequent events |
Page |
||||
Condensed Unaudited Consolidated Financial Statements |
||||
F-78 | ||||
F-80 | ||||
F-81 | ||||
F-82 | ||||
F-83 |
2021 |
2020 |
|||||||
Assets |
||||||||
Current Assets |
||||||||
Cash and cash equivalents |
$ | 5,458,157 | $ | 7,211,024 | ||||
Accounts receivable, net |
2,373,721 | 2,513,236 | ||||||
Prepaid expenses |
318,366 | 306,521 | ||||||
Other current assets |
99,956 | 99,956 | ||||||
Restricted cash |
272,563 | 272,404 | ||||||
|
|
|
|
|||||
Total current assets |
8,522,763 | 10,403,141 | ||||||
|
|
|
|
|||||
Property and Equipment, Net |
114,124 | 144,626 | ||||||
|
|
|
|
|||||
Other Assets |
||||||||
Intangible assets, net |
231,461 | 263,516 | ||||||
Security deposits |
66,014 | 66,014 | ||||||
|
|
|
|
|||||
Total other assets |
297,475 | 329,530 | ||||||
|
|
|
|
|||||
Total assets |
$ | 8,934,362 | $ | 10,877,297 | ||||
|
|
|
|
2021 |
2020 |
|||||||
Liabilities and Stockholders’ Deficit |
||||||||
Current Liabilities |
||||||||
Accounts payable |
$ | 1,012,148 | $ | 915,194 | ||||
Accrued expenses |
964,389 | 1,297,874 | ||||||
Deferred revenue |
808,742 | 1,097,680 | ||||||
Due to employees |
7,819 | 17,885 | ||||||
Note payable |
— | 1,000,400 | ||||||
|
|
|
|
|||||
Total current liabilities |
2,793,098 | 4,329,033 | ||||||
|
|
|
|
|||||
Long-Term Liabilities |
||||||||
Related party promissory notes |
7,000,000 | 7,000,000 | ||||||
Deferred rent liability |
284,074 | 286,836 | ||||||
Deferred revenue |
131,478 | 73,341 | ||||||
Other long-term liabilities |
100,000 | 100,000 | ||||||
|
|
|
|
|||||
Total long-term liabilities |
7,515,552 | 7,460,177 | ||||||
|
|
|
|
|||||
Total liabilities |
10,308,650 | 11,789,210 | ||||||
|
|
|
|
|||||
Stockholders’ Deficit |
||||||||
Series B preferred stock |
4,551 | 3,904 | ||||||
Series A-3 preferred stock |
548 | 548 | ||||||
Series A-2 preferred stock |
71 | 71 | ||||||
Series A-1 preferred stock |
569 | 569 | ||||||
Common stock |
33 | 33 | ||||||
Additional paid-in capital |
89,194,348 | 84,020,231 | ||||||
Accumulated deficit |
(90,574,407 | ) | (84,937,269 | ) | ||||
|
|
|
|
|||||
Total stockholders’ deficit |
(1,374,288 | ) | (911,913 | ) | ||||
|
|
|
|
|||||
Total liabilities and stockholders’ deficit |
$ | 8,934,362 | $ | 10,877,297 | ||||
|
|
|
|
2021 |
2020 |
|||||||
Revenue |
||||||||
Retail station lease |
$ | 2,998,181 | $ | 2,959,911 | ||||
Station unit sales |
— | 11,400 | ||||||
Non-retail station lease and platform |
1,601,944 | 1,286,056 | ||||||
Other |
20,950 | 33,048 | ||||||
|
|
|
|
|||||
Total revenue |
4,621,075 | 4,290,415 | ||||||
|
|
|
|
|||||
Cost of Revenue |
||||||||
Depreciation of Higi stations |
30,190 | 92,112 | ||||||
Other |
3,566,833 | 3,158,260 | ||||||
|
|
|
|
|||||
Total cost of revenue |
3,597,023 | 3,250,372 | ||||||
|
|
|
|
|||||
Gross income |
1,024,052 | 1,040,043 | ||||||
Operating Expenses |
6,969,267 | 6,400,321 | ||||||
|
|
|
|
|||||
Operating loss |
(5,945,215 | ) | (5,360,278 | ) | ||||
|
|
|
|
|||||
Other (Income) Expense |
||||||||
Interest expense |
610,816 | 1,040,286 | ||||||
Loss on discount related to conversion of promissory notes |
— | 4,636,313 | ||||||
Gain on extinguishment of debt |
— | (3,000,000 | ) | |||||
Forgiveness of paycheck protection program funds |
(1,010,020 | ) | — | |||||
Depreciation and amortization |
32,367 | 32,367 | ||||||
Net other expense / (income) |
(366,837 | ) | 2,708,966 | |||||
|
|
|
|
|||||
Income Tax Expense |
58,761 | 54,556 | ||||||
|
|
|
|
|||||
Net loss |
$ | (5,637,139 | ) | $ | (8,123,800 | ) | ||
|
|
|
|
Series B Preferred Stock** |
Series A-3 Preferred Stock** |
Series A-2 Preferred Stock** |
Series A-1 Preferred Stock** |
Common Stock** |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders’ Deficit |
|||||||||||||||||||||||||
Balances, December 31, 2019 |
— | 548 | 71 | 569 | 33 | 53,032,165 | (71,436,614 | ) | (18,403,228 | ) | ||||||||||||||||||||||
2020 net loss |
— | — | — | — | — | — | (13,500,655 | ) | (13,500,655 | ) | ||||||||||||||||||||||
Conversion of notes payable into Series B Preferred Stock |
2,329 | — | — | — | — | 14,406,659 | — | 14,408,988 | ||||||||||||||||||||||||
Discount on conversion of notes payable to Series B Preferred Stock |
— | — | — | — | — | 4,636,313 | — | 4,636,313 | ||||||||||||||||||||||||
Issuance of Series B Preferred Stock |
1,575 | — | — | — | — | 12,044,929 | — | 12,046,465 | ||||||||||||||||||||||||
Issuance costs of Series B Preferred Stock |
— | — | — | — | — | (166,454 | ) | — | (166,454 | ) | ||||||||||||||||||||||
Exercise of common stock options |
— | — | — | — | — | 6,156 | — | 6,156 | ||||||||||||||||||||||||
Stock compensation expense |
— | — | — | — | — | 60,463 | — | 60,463 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balances, December 31, 2020 |
3,904 |
548 |
71 |
569 |
33 |
84,020,231 |
(84,937,269 |
) |
(911,913 |
) | ||||||||||||||||||||||
2021 Net Loss |
— | — | — | — | — | — | (5,637,139 | ) | (5,637,139 | ) | ||||||||||||||||||||||
Stock compensation expense |
— | — | — | — | — | 24,784 | — | 24,784 | ||||||||||||||||||||||||
Issuance of Series B Preferred Stock |
647 | — | — | — | — | 5,149,333 | — | 5,149,980 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balances, June 30, 2021 |
$ | 4,551 | $ | 548 | $ | 71 | $ | 569 | $ | 33 | $ | 89,194,348 | $ | (90,574,408 | ) | $ | (1,374,288 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021 |
2020 |
|||||||
Cash Flows From Operating Activities |
||||||||
Net loss |
$ | (5,637,139 | ) | $ | (8,123,800 | ) | ||
Adjustments to reconcile net loss to net cash flows from operating activities: |
||||||||
Depreciation |
30,502 | 92,422 | ||||||
Amortization |
32,055 | 32,055 | ||||||
Stock compensation expense |
24,784 | 18,945 | ||||||
Change in allowance for doubtful accounts |
— | 56,095 | ||||||
Non-cash interest expense related to convertible promissory notes |
— | 467,594 | ||||||
Loss on discount related to convertible promissory notes |
— | 4,636,313 | ||||||
Gain on extinguishment of debt |
(1,000,400 | ) | (3,000,000 | ) | ||||
Change in deferred rent |
(2,762 | ) | 1,273 | |||||
Changes in assets and liabilities: |
||||||||
Accounts receivable |
139,515 | 671,502 | ||||||
Prepaid expenses and other current assets and other assets |
(11,844 | ) | 101,128 | |||||
Stations held for sale |
||||||||
Accounts payable |
96,954 | 50,214 | ||||||
Accrued expenses |
(333,485 | ) | (245,010 | ) | ||||
Deferred revenue |
(230,802 | ) | (299,400 | ) | ||||
|
|
|
|
|||||
Net cash flows from operating activities |
(6,892,622 | ) | (5,540,669 | ) | ||||
|
|
|
|
|||||
Cash Flows From Investing Activities |
||||||||
Capital expenditures |
— | (46,141 | ) | |||||
Decrease in amounts due to employees |
(10,066 | ) | (40,867 | ) | ||||
|
|
|
|
|||||
Net cash flows from investing activities |
(10,066 | ) | (87,008 | ) | ||||
|
|
|
|
|||||
Cash Flows From Financing Activities |
||||||||
Proceeds from issuance of convertible promissory notes |
— | 2,117,249 | ||||||
Proceeds from issuance of Series B preferred stock |
5,149,980 | 6,999,663 | ||||||
Proceeds from exercised common stock units |
— | 6,156 | ||||||
Proceeds of related party promissory note |
— | 5,000,000 | ||||||
Principal payments on related party promissory note |
— | (5,000,000 | ) | |||||
Proceeds from Paycheck Protection Program |
— | 1,002,538 | ||||||
|
|
|
|
|||||
Net cash flows from financing activities |
5,149,980 | 10,125,606 | ||||||
|
|
|
|
|||||
Net change in cash and cash equivalents |
(1,752,708 | ) | 4,497,929 | |||||
Cash, Cash Equivalents and Restricted Cash, Beginning |
7,483,428 | 3,008,433 | ||||||
|
|
|
|
|||||
Cash, Cash Equivalents and Restricted Cash, Ending |
$ | 5,730,720 | $ | 7,506,362 | ||||
|
|
|
|
1. |
Summary of Significant Accounting Policies |
2. |
Property and Equipment, Net |
June 30, 2021 |
December 31, 2020 |
|||||||
Higi stations |
$ | 42,985,661 | $ | 42,985,661 | ||||
Leasehold improvements |
6,688 | 6,688 | ||||||
Less: accumulated depreciation |
42,878,225 | 42,847,723 | ||||||
|
|
|
|
|||||
Property and equipment, net |
$ | 114,124 | $ | 144,626 | ||||
|
|
|
|
3. |
Paycheck Protection Program |
4. |
Promissory Notes |
5. |
Stockholders’ Equity |
6. |
Commitments and Contingencies |
Amount |
||||
Years ending December 31: |
||||
2021 (Remainder) |
$ | 166,820 | ||
2022 |
340,567 | |||
2023 |
349,082 | |||
2024 |
357,809 | |||
2025 |
366,754 | |||
2026 |
375,923 | |||
Thereafter |
713,082 | |||
|
|
|||
Total |
$ | 2,670,037 | ||
|
|
7. |
Major Customers |
8. |
Stock-Based Compensation |
9. |
Supplemental Cash Flow Information |
2021 |
2020 |
|||||||
Cash and cash equivalents |
$ | 5,458,157 | $ | 7,231,742 | ||||
Restricted cash |
272,563 | 274,620 | ||||||
|
|
|
|
|||||
Total cash, cash equivalents and restricted cash shown in the consolidated statements of cash flows |
$ | 5,730,720 | $ | 7,506,362 | ||||
|
|
|
|
|||||
Supplemental Cash Flow Disclosures |
||||||||
Cash paid for interest |
$ | 615,254 | $ | 608,514 | ||||
|
|
|
|
|||||
Cash paid for income taxes |
$ | 228,195 | $ | 81,967 | ||||
|
|
|
|
|||||
Noncash Investing and Financing Activities |
||||||||
Conversion of promissory notes to Series B Preferred Stock |
$ | — | $ | $14,048,998 | ||||
|
|
|
|
10. |
Subsequent Events |
Assets |
||||
Current Assets |
||||
Cash and cash equivalents |
$ | 7,211,024 | ||
Accounts receivable, net |
2,513,236 | |||
Prepaid expenses |
306,521 | |||
Other current assets |
99,956 | |||
Restricted cash |
272,404 | |||
|
|
|||
Total current assets |
10,403,141 | |||
|
|
|||
Property and Equipment, Net |
144,626 | |||
|
|
|||
Other Assets |
||||
Intangible assets, net |
263,516 | |||
Security deposits |
66,014 | |||
|
|
|||
Total other assets |
329,530 | |||
|
|
|||
Total assets |
$ | 10,877,297 | ||
|
|
Liabilities and Stockholders’ Deficit |
||||
Current Liabilities |
||||
Accounts payable |
$ | 915,194 | ||
Accrued expenses |
1,297,874 | |||
Deferred revenue |
1,097,680 | |||
Due to employees |
17,885 | |||
Note payable |
1,000,400 | |||
|
|
|||
Total current liabilities |
4,329,033 | |||
|
|
|||
Long-Term Liabilities |
||||
Related party promissory notes |
7,000,000 | |||
Deferred rent liability |
286,836 | |||
Deferred revenue |
73,341 | |||
Other long-term liabilities |
100,000 | |||
|
|
|||
Total long-term liabilities |
7,460,177 | |||
|
|
|||
Total liabilities |
11,789,210 | |||
|
|
|||
Stockholders’ Deficit |
||||
Series B preferred stock |
3,904 | |||
Series A-3 preferred stock |
548 | |||
Series A-2 preferred stock |
71 | |||
Series A-1 preferred stock |
569 | |||
Common stock |
33 | |||
Additional paid-in capital |
84,020,231 | |||
Accumulated deficit |
(84,937,269 | ) | ||
|
|
|||
Total stockholders’ deficit |
(911,913 | ) | ||
|
|
|||
Total liabilities and stockholders’ deficit |
$ | 10,877,297 | ||
|
|
Revenue |
||||
Retail station lease |
$ | 5,818,075 | ||
Station unit sales |
41,000 | |||
Non-retail station lease and platform |
3,547,850 | |||
Other |
79,559 | |||
|
|
|||
Total revenue |
9,486,484 | |||
|
|
|||
Cost of Revenue |
||||
Depreciation of Higi stations |
151,104 | |||
Other |
6,675,854 | |||
|
|
|||
Total cost of revenue |
6,826,958 | |||
|
|
|||
Gross income |
2,659,526 | |||
Operating Expenses |
12,533,698 | |||
|
|
|||
Operating loss |
(9,874,172 | ) | ||
|
|
|||
Other (Income) Expense |
||||
Interest expense |
1,660,100 | |||
Loss on discount related to conversion of promissory notes |
4,636,313 | |||
Gain on extinguishment of debt |
(3,000,000 | ) | ||
Other expenses |
250,000 | |||
Gain on disposal of fixed assets |
(15,000 | ) | ||
|
|
|||
Net other expense |
3,531,413 | |||
|
|
|||
Income Tax Expense |
95,070 | |||
|
|
|||
Net loss |
$ | (13,500,655 | ) | |
|
|
Series B Preferred Stock** |
Series A-3 Preferred Stock** |
Series A-2 Preferred Stock** |
Series A-1 Preferred Stock** |
Common Stock** |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders’ Deficit |
|||||||||||||||||||||||||
Balances, December 31, 2019 |
— | 548 | 71 | 569 | 33 | 53,032,165 | (71,436,614 | ) | (18,403,228 | ) | ||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | (13,500,655 | ) | (13,500,655 | ) | ||||||||||||||||||||||
Conversion of notes payable into Series B Preferred Stock |
2,329 | — | — | — | — | 14,406,659 | — | 14,408,988 | ||||||||||||||||||||||||
Discount on conversion of notes payable to Series B Preferred Stock |
— | — | — | — | — | 4,636,313 | — | 4,636,313 | ||||||||||||||||||||||||
Issuance of Series B Preferred Stock |
1,575 | — | — | — | — | 12,044,929 | — | 12,046,504 | ||||||||||||||||||||||||
Issuance costs of Series B Preferred Stock |
— | — | — | — | — | (166,454 | ) | — | (166,454 | ) | ||||||||||||||||||||||
Exercise of common stock options |
— | — | — | — | — | 6,156 | — | 6,156 | ||||||||||||||||||||||||
Stock compensation expense |
— | — | — | — | — | 60,463 | — | 60,463 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balances, December 31, 2020 |
$ | 3,904 | $ | 548 | $ | 71 | $ | 569 | $ | 33 | $ | 84,020,231 | $ | (84,937,269 | ) | $ | (911,913 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
** | See Note 7 for shares issued, authorized and outstanding |
Cash Flows From Operating Activities |
||||
Net loss |
$ | (13,500,655 | ) | |
Adjustments to reconcile net loss to net cash flows from operating activities: |
||||
Depreciation |
151,726 | |||
Amortization |
64,112 | |||
Stock compensation expense |
60,463 | |||
Change in allowance for doubtful accounts |
(517,601 | ) | ||
Accrued interest expense related to convertible promissory notes |
467,594 | |||
Loss on discount related to convertible promissory notes |
4,636,313 | |||
Gain on extinguishment of debt |
(3,000,000 | ) | ||
Gain on disposal of property and equipment |
(15,000 | ) | ||
Change in deferred rent |
1,202 | |||
Changes in assets and liabilities: |
||||
Accounts receivable |
686,399 | |||
Prepaid expenses and other current assets and other assets |
3,417 | |||
Accounts payable |
96,091 | |||
Accrued expenses |
148,995 | |||
Deferred revenue |
190,749 | |||
Other long-term liabilities |
100,000 | |||
|
|
|||
Net cash flows from operating activities |
(10,426,195 | ) | ||
|
|
|||
Cash Flows From Investing Activities |
||||
Capital expenditures |
(93,745 | ) | ||
Decrease in amounts due to employees |
(23,920 | ) | ||
Proceeds from sale of property and equipment |
15,000 | |||
|
|
|||
Net cash flows from investing activities |
(102,665 | ) | ||
|
|
|||
Cash Flows From Financing Activities |
||||
Proceeds from issuance of convertible promissory notes |
2,117,249 | |||
Proceeds from issuance of Series B preferred stock |
12,046,504 | |||
Professional fees related to issuance of Series B preferred stock |
(166,454 | ) | ||
Proceeds from exercised common stock units |
6,156 | |||
Proceeds of related party promissory note |
5,000,000 | |||
Principal payments on related party promissory note |
(5,000,000 | ) | ||
Proceeds from note payable |
1,000,400 | |||
|
|
|||
Net cash flows from financing activities |
15,003,855 | |||
|
|
|||
Net change in cash and cash equivalents |
4,474,995 | |||
Cash, Cash Equivalents and Restricted Cash, Beginning |
3,008,433 | |||
|
|
|||
Cash, Cash Equivalents and Restricted Cash, Ending |
$ | 7,483,428 | ||
|
|
1. |
Summary of Significant Accounting Policies |
Higi stations |
3 years | |
Leasehold improvements |
3 - 5 years |
• | Identification of the contract or contracts, with a customer |
• | Identification of the performance obligations in the contract |
• | Determination of the transaction price |
• | Allocation of the transaction price to the performance obligations in the contract |
• | Recognition of revenue when or as, the Company satisfies a performance obligation |
2. |
Property and Equipment, Net |
Higi Stations |
$ | 42,985,661 | ||
Leasehold improvements |
6,688 | |||
Less accumulated depreciation |
(42,847,723 | ) | ||
|
|
|||
Property and equipment, net |
$ | 144,626 | ||
|
|
3. |
Intangible Assets, Net |
Gross Carrying Value |
Accumulated Amortization |
Net Intangible Assets |
Estimated Useful Lives (Years) |
|||||||||||||
Patent license |
$ | 388,950 | $ | (281,988 | ) | $ | 106,962 | 10 | ||||||||
Trade name |
252,167 | (95,613 | ) | 156,554 | 10 | |||||||||||
|
|
|
|
|
|
|||||||||||
$ | 641,117 | $ | (377,601 | ) | $ | 263,516 | ||||||||||
|
|
|
|
|
|
Trade Name |
Patent License |
|||||||
Years ending December 31: |
||||||||
2021 |
$ | 25,217 | $ | 38,895 | ||||
2022 |
25,217 | 38,895 | ||||||
2023 |
25,217 | 29,172 | ||||||
2024 |
25,217 | — | ||||||
2025 |
25,217 | — | ||||||
Thereafter |
30,469 | — | ||||||
|
|
|
|
|||||
Total |
$ | 156,554 | $ | 106,962 | ||||
|
|
|
|
4. |
Accrued Expenses |
Accrued compensation |
$ | 419,129 | ||
Accrued legal |
76,328 | |||
Accrued settlements |
50,000 | |||
Accrued sales and personal property taxes |
160,345 | |||
Accrued international taxes |
119,365 | |||
Accrued medical excise taxes |
136,600 | |||
Accrued interest |
111,977 | |||
Accrued revenue share |
31,999 | |||
Accrued payroll benefits |
34,300 | |||
Other accrued expenses |
157,831 | |||
|
|
|||
Total |
$ | 1,297,874 | ||
|
|
5. |
Paycheck Protection Program |
6. |
Promissory Notes |
7. |
Stockholders’ Equity |
8. |
Commitments and Contingencies |
Amount |
||||
Years ending December 31: |
||||
2021 |
$ | 332,261 | ||
2022 |
340,567 | |||
2023 |
349,082 | |||
2024 |
357,809 | |||
2025 |
366,754 | |||
Thereafter |
1,089,005 | |||
|
|
|||
Total |
$ | 2,835,478 | ||
|
|
9. |
Income Taxes |
Current: |
||||
Federal |
$ | — | ||
State |
11,093 | |||
Foreign |
83,977 | |||
|
|
|||
Total income tax expense |
$ | 95,070 | ||
|
|
Deferred income tax assets: |
||||
Property and equipment |
$ | 247,464 | ||
Goodwill |
10,050 | |||
Reserves and accruals |
264,966 | |||
Federal and state net operating loss carryforwards |
13,235,475 | |||
Stock compensation |
17,995 | |||
Charitable contributions |
2,919 | |||
|
|
|||
Total deferred income tax assets |
13,778,869 | |||
|
|
|||
Deferred income tax liabilities: |
||||
Intangible assets |
(46,318 | ) | ||
|
|
|||
Total deferred income tax liabilities |
(46,318 | ) | ||
|
|
|||
Net deferred income tax assets |
13,732,551 | |||
Valuation allowance |
(13,732,551 | ) | ||
|
|
|||
Total net deferred income tax assets |
$ | — | ||
|
|
10. |
Major Customers |
11. |
Stock-Based Compensation |
Number of Shares |
Weighted Average Exercise Price Per Share |
Weighted Average Remaining Life (years) |
||||||||||
Balance at December 31, 2019 |
620,828 | 0.90 | 8.87 | |||||||||
Granted |
6,567,816 | 0.01 | — | |||||||||
Exercised |
(6,840 | ) | 0.90 | — | ||||||||
Forfeited |
(106,852 | ) | 0.83 | — | ||||||||
|
|
|
|
|
|
|||||||
Balance at December 31, 2020 |
7,074,952 | $ | 0.01 | 9.89 | ||||||||
|
|
|
|
|
|
|||||||
Exercisable at December 31, 2020 |
3,423,900 | $ | 0.01 | 9.89 | ||||||||
|
|
|
|
|
|
Number of Shares |
||||
Available for grant at December 31, 2019 |
2,510,698 | |||
Additional authorized |
13,404,722 | |||
Stock options granted |
(6,567,816 | ) | ||
Stock options forfeited |
106,852 | |||
|
|
|||
Available for grant at December 31, 2020 |
9,454,456 | |||
|
|
Expected volatility |
100 percent | |
Expected dividends |
N/A | |
Expected life of option (in years) |
6.25 | |
Risk-free interest rate |
0.50 percent |
12. |
Retirement Plan |
13. |
Supplemental Cash Flow Information |
Cash and cash equivalents |
$ | 7,211,024 | ||
Restricted cash |
272,404 | |||
|
|
|||
Total cash, cash equivalents and restricted cash shown in the consolidated statement of cash flows |
$ | 7,483,428 | ||
|
|
|||
Supplemental Cash Flow Disclosures |
||||
Cash paid for interest |
$ | 1,189,474 | ||
|
|
|||
Cash paid for income taxes |
$ | 106,512 | ||
|
|
|||
Noncash Investing and Financing Activities |
||||
Conversion of promissory notes to Series B Preferred Stock |
$ | 14,408,988 | ||
|
|
14. |
Subsequent Events |
ASSETS |
||||
Current Assets |
||||
Cash |
$ | 293,634 | ||
Prepaid expenses |
998 | |||
|
|
|||
Total current assets |
294,632 | |||
Deferred offering costs |
247,735 | |||
|
|
|||
Total Assets |
$ |
542,367 |
||
|
|
|||
LIABILITIES AND STOCKHOLDER’S EQUITY |
||||
Current liabilities |
||||
Accrued expenses |
$ | 1,863 | ||
Accrued offering costs |
216,369 | |||
Advances from related party |
4,220 | |||
Promissory note — related party |
300,000 | |||
|
|
|||
Total Liabilities |
522,452 |
|||
|
|
|||
Commitments and Contingencies |
||||
Stockholder’s Equity |
||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding |
— | |||
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; no shares issued and outstanding |
— | |||
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 8,625,000 shares issued and outstanding (1) |
863 | |||
Additional paid-in capital |
24,137 | |||
Accumulated deficit |
(5,085 | ) | ||
|
|
|||
Total Stockholder’s Equity |
19,915 |
|||
|
|
|||
TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY |
$ |
542,367 |
||
|
|
(1) | Included an aggregate of up to 1,125,000 shares of Class B common stock that were subject to forfeiture depending on the extent to which the underwriters’ over-allotment option was exercised (see Note 5). On February 4, 2021, the Company effected a 1.2-for-1 |
Formation and operating costs |
$ | 5,085 | ||
|
|
|||
Net Loss |
$ |
(5,085 |
) | |
|
|
|||
Weighted average shares outstanding, basic and diluted (1) |
7,500,000 | |||
|
|
|||
Basic and diluted net loss per common shares |
$ |
(0.00 |
) | |
|
|
(1) | Excluded an aggregate of up to 1,125,000 shares of Class B common stock that were subject to forfeiture depending on the extent to which the underwriters’ over-allotment option was exercised (see Note 5). On February 4, 2021, the Company effected a 1.2-for-1 |
Class B Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholder’s Equity |
|||||||||||||||||
Shares |
Amount |
|||||||||||||||||||
Balance — December 1, 2020 (inception) |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
|||||||||||
Issuance of Class B common stock to Sponsor (1) |
8,625,000 | 863 | 24,137 | — | 25,000 | |||||||||||||||
Net loss |
— | — | — | (5,085 | ) | (5,085 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance — December 31, 2020 |
8,625,000 |
$ |
863 |
$ |
24,137 |
$ |
(5,085 |
) |
$ |
19,915 |
||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Included an aggregate of up to 1,125,000 shares of Class B common stock that were subject to forfeiture depending on the extent to which the underwriters’ over-allotment option was exercised (see Note 5). On February 4, 2021, the Company effected a 1.2-for-1 |
Cash Flows from Operating Activities: |
||||
Net loss |
$ | (5,085 | ) | |
Adjustments to reconcile net loss to net cash used in operating activities: |
||||
Changes in operating assets and liabilities: |
||||
Prepaid expenses |
(998 | ) | ||
Accrued expenses |
1,863 | |||
|
|
|||
Net cash used in operating activities |
(4,220 | ) | ||
|
|
|||
Cash Flows from Financing Activities: |
||||
Proceeds from issuance of Class B common stock to Sponsor |
25,000 | |||
Proceeds from advances from related party |
4,220 | |||
Proceeds from promissory note — related party |
300,000 | |||
Payment of offering costs |
(31,366 | ) | ||
|
|
|||
Net cash provided by financing activities |
297,854 | |||
|
|
|||
Net Change in Cash |
293,634 | |||
Cash – Beginning |
— | |||
|
|
|||
Cash – Ending |
$ | 293,634 | ||
|
|
|||
Non-cash investing and financing activities: |
||||
Deferred offering costs included in accrued offering costs |
$ | 216,369 | ||
|
|
• | in whole and not in part; |
• | at a price of $0.01 per Public Warrant; |
• | upon not less than 30 days’ prior written notice of redemption to each warrant holder; and |
• | if, and only if, the reported closing price of the shares of Class A common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period commencing after the warrants become exercisable and ending three business days before Alkuri sends to the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares based on the redemption date and the fair market value of the shares of Class A common stock; |
• | if, and only if, the closing price of Class A common stock equals or exceeds $10.00 per public share (as adjusted) for any 20 trading days within the 30-trading day period ending three trading days before Alkuri sends the notice of redemption to the warrant holders; and |
• | if the closing price of Class A common stock for any 20 trading days within a 30-trading day period ending three trading days before Alkuri send notice of redemption to the warrant holders is less than $18.00 per share (as adjusted), the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above. |
June 30, 2021 |
December 31, 2020 |
|||||||
(Unaudited) |
(Unaudited) |
|||||||
ASSETS |
||||||||
Current Assets |
||||||||
Cash |
$ | 70,821 | $ | 293,634 | ||||
Prepaid expenses |
986,732 | 998 | ||||||
|
|
|
|
|||||
Total Current Assets |
1,057,553 |
294,632 |
||||||
Deferred offering costs |
— | 247,735 | ||||||
Marketable securities held in Trust Account |
345,022,618 | — | ||||||
|
|
|
|
|||||
Total Assets |
$ |
346,080,171 |
$ |
542,367 |
||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
Current liabilities |
||||||||
Accrued expenses |
$ | 4,099,486 | $ | 1,863 | ||||
Accrued offering costs |
84,736 | 216,369 | ||||||
Advances from related party |
— | 4,220 | ||||||
Promissory note – related party |
— | 300,000 | ||||||
|
|
|
|
|||||
Total Current Liabilities |
4,184,222 | 522,452 | ||||||
Warrant liability |
21,492,500 | — | ||||||
Deferred underwriting fee payable |
12,075,000 | — | ||||||
|
|
|
|
|||||
Total Liabilities |
37,751,722 |
522,452 |
||||||
Commitments |
||||||||
Class A common stock subject to possible redemption, 30,332,844 and no shares at redemption value as of June 30, 2021 and December 31, 2020, respectively |
303,328,440 | — | ||||||
Stockholders’ Equity |
||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized, none issued and outstanding in at June 30, 2021 and December 31, 2020, respectively |
— | — | ||||||
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; 4,167,156 and no shares issued and outstanding (excluding 30,332,844 and no shares subject to possible redemption) as of June 30, 2021 and December 31, 2020, respectively |
417 | — | ||||||
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 8,625,000 shares issued and outstanding at June 30, 2021 and December 31, 2020 |
863 | 863 | ||||||
Additional paid-in capital |
12,636,290 | 24,137 | ||||||
Accumulated deficit |
(7,637,561 | ) | (5,085 | ) | ||||
|
|
|
|
|||||
Total Stockholders’ Equity |
5,000,009 |
19,915 |
||||||
|
|
|
|
|||||
Total Liabilities and Stockholders’ Equity |
$ |
346,080,171 |
$ |
542,367 |
||||
|
|
|
|
Three Months Ended |
Six Months Ended |
|||||||
June 30, |
June 30, |
|||||||
2021 |
2021 |
|||||||
Operating and formation costs |
$ | 4,191,749 | $ | 5,266,438 | ||||
|
|
|
|
|||||
Loss from operations |
(4,191,749 |
) |
(5,266,438 |
) | ||||
Other income (loss): |
||||||||
Change in fair value of warrant liability |
(2,296,917 | ) | (2,388,667 | ) | ||||
Interest income – bank |
7 | 11 | ||||||
Interest earned on marketable securities held in Trust Account |
12,331 | 22,618 | ||||||
Total other loss, net |
(2,284,579 | ) | (2,366,038 | ) | ||||
Loss before income taxes |
(6,476,328 | ) | (7,632,476 | ) | ||||
Benefit (Provision) for income taxes |
— | — | ||||||
|
|
|
|
|||||
Net loss |
$ |
(6,476,328 |
) |
$ |
(7,632,476 |
) | ||
|
|
|
|
|||||
Weighted average shares outstanding, Class A redeemable common stock |
30,980,477 | 31,011,419 | ||||||
|
|
|
|
|||||
Basic and diluted earnings per share, Class A redeemable common stock |
$ |
0.00 |
$ |
0.00 |
||||
|
|
|
|
|||||
Weighted average shares outstanding, Class B non-redeemable common stock |
12,144,523 | 11,104,045 | ||||||
|
|
|
|
|||||
Basic and diluted earnings per share, Class B non-redeemable common stock |
$ |
(0.53 |
) |
$ |
(0.69 |
) | ||
|
|
|
|
Class A |
Class B |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders’ Equity |
||||||||||||||||||||||||
Common Stock |
Common Stock |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Balance — January 1, 2021 |
— | $ | — | 8,625,000 |
$ |
863 |
$ |
24,137 |
$ |
(5,085 |
) |
$ |
19,915 |
|||||||||||||||
Sale of 34,500,000 Units, net of underwriting discounts and offering expenses |
34,500,000 | 3,450 | — | — | 314,928,893 | — | 314,932,343 | |||||||||||||||||||||
Sale of 5,933,333 Private Placement Warrants (proceeds received in excess of fair value) |
— | — | — | — | 1,008,667 | — | 1,008,667 | |||||||||||||||||||||
Common stock subject to possible redemption |
(30,980,477 | ) | (3,098 | ) | — | — | (309,801,673 | ) | — | (309,804,771 | ) | |||||||||||||||||
Net loss |
— | — | — | — | — | (1,156,148 | ) | (1,156,148 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance — March 31, 2021 |
3,519,523 |
$ |
352 |
8,625,000 |
$ |
863 |
$ |
6,160,024 |
$ |
(1,161,233 |
) |
$ |
5,000,006 |
|||||||||||||||
Change in value of Class A common stock subject to redemption |
647,633 | 65 | — | — | 6,476,266 | — | 6,476,331 | |||||||||||||||||||||
Net loss |
— | — | — | — | — | (6,476,328 | ) | (6,476,328 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance — June 30, 2021 |
4,167,156 |
$ |
417 |
8,625,000 |
$ |
863 |
$ |
12,636,290 |
$ |
(7,637,561 |
) |
$ |
5,000,009 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities: |
||||
Net loss |
$ | (7,632,476 | ) | |
Adjustments to reconcile net loss to net cash used in operating activities: |
||||
Interest earned on marketable securities held in Trust Account |
(22,618 | ) | ||
Change in fair value of warrant liability |
2,388,667 | |||
Transaction costs associated with IPO |
645,038 | |||
Changes in operating assets and liabilities: |
||||
Prepaid expenses and other current assets |
(985,734 | ) | ||
Accounts payable and accrued expenses |
4,097,623 | |||
|
|
|||
Net cash used in operating activities |
(1,509,500 |
) | ||
|
|
|||
Cash Flows from Investing Activities: |
||||
Investment of cash in Trust Account |
(345,000,000 | ) | ||
|
|
|||
Net cash used in investing activities |
(345,000,000 |
) | ||
|
|
|||
Cash Flows from Financing Activities: |
||||
Proceeds from sale of Units, net of underwriting discounts paid |
338,100,000 | |||
Proceeds from sale of Private Placement Warrants |
8,900,000 | |||
Advances from related party |
1,194,375 | |||
Repayment of advances from related party |
(1,198,595 | ) | ||
Repayment of promissory note – related party |
(300,000 | ) | ||
Payment of offering costs |
(409,093 | ) | ||
|
|
|||
Net cash used in financing activities |
346,286,687 |
|||
|
|
|||
Net Change in Cash |
(222,813 |
) | ||
Cash – Beginning of period |
293,634 | |||
|
|
|||
Cash – End of period |
$ |
70,821 |
||
|
|
|||
Non-Cash investing and financing activities: |
||||
Offering costs included in accrued offering costs |
$ | 84,736 | ||
|
|
|||
Initial classification of Class A common stock subject to possible redemption |
$ | 310,313,887 | ||
|
|
|||
Change in value of Class A common stock subject to possible redemption |
$ | (6,985,447 | ) | |
|
|
|||
Deferred underwriting fee payable |
$ | 12,075,000 | ||
|
|
|||
Initial classification of warrant liability |
19,103,833 | |||
|
|
Three Months Ended June 30, 2021 |
Six Months Ended June 30, 2021 |
|||||||
Class A common stock subject to possible redemption |
||||||||
Numerator: Earnings allocable to Class A common stock subject to possible redemption |
||||||||
Interest earned on marketable securities held in Trust Account |
$ | 12,331 | $ | 22,618 | ||||
Less: interest available for payment of taxes |
(12,331 | ) | (22,618 | ) | ||||
|
|
|
|
|||||
Net Income attributable |
$ |
— |
$ |
— |
||||
|
|
|
|
|||||
Denominator: Weighted Average Class A ordinary shares subject to possible redemption |
||||||||
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption |
30,980,477 |
31,011,419 |
||||||
|
|
|
|
|||||
Basic and diluted net income per share, Class A common stock subject to possible redemption |
$ |
0.00 |
$ |
0.00 |
||||
|
|
|
|
|||||
Non-Redeemable Common Stock |
||||||||
Numerator: Net Loss minus Net Earnings |
||||||||
Net loss |
$ | (6,476,328 | ) | $ | (7,632,476 | ) | ||
Less: Net income allocable to Class A common stock subject to possible redemption |
— | — | ||||||
|
|
|
|
|||||
Non-Redeemable Net Loss |
$ |
(6,476,328 |
) |
$ |
(7,632,476 |
) | ||
|
|
|
|
|||||
Denominator: Weighted Average Non-redeemable common stock |
||||||||
Basic and diluted weighted average shares outstanding, Non-Redeemable Common stock |
12,144,523 |
11,104,045 |
||||||
|
|
|
|
|||||
Basic and diluted net loss per share, Non-Redeemable Common stock |
$ |
(0.53 |
) |
$ |
(0.69 |
) | ||
|
|
|
|
• | Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
• | in whole and not in part; |
• | at a price of $0.01 per Public Warrant; |
• | upon not less than 30 days’ prior written notice of redemption to each warrant holder; and |
• | if, and only if, the reported closing price of the shares of Class A common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period commencing after the warrants become exercisable and ending three business days before the Company sends to the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares based on the redemption date and the fair market value of the shares of Class A common stock; |
• | if, and only if, the closing price of Class A common stock equals or exceeds $10.00 per public share (as adjusted) for any 20 trading days within the 30-trading day period ending three trading days before the Company sends the notice of redemption to the warrant holders; and |
• | if the closing price of Class A common stock for any 20 trading days within a 30-trading day period ending three trading days before the Company send notice of redemption to the warrant holders is less than $18.00 per share (as adjusted), the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above. |
Level 1: | Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. | |
Level 2: | Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. | |
Level 3: | Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. |
Description |
Level |
June 30, 2021 |
||||||
Assets: |
||||||||
Cash and marketable securities held in Trust Account |
1 | $ | 345,022,618 | |||||
Liabilities: |
||||||||
Warrant Liability - Public Warrants |
1 | 12,592,500 | ||||||
Warrant Liability - Private Placement Warrants |
3 | 8,900,000 |
February 9, 2021 (Initial Measurement) |
June 30, 2021 |
|||||||||||||||
Input |
Public Warrants |
Private Warrants |
Public Warrants |
Private Warrants |
||||||||||||
Risk-free interest rate |
0.74 | % | 0.74 | % | 0.91 | % | 0.91 | % | ||||||||
Expected term (years) |
6.57 | 6.57 | 5.25 | 5.25 | ||||||||||||
Expected volatility |
20 | % | 20 | % | 21.1 | % | 21.1 | % | ||||||||
Exercise price |
$ | 11.50 | $ | 11.50 | $ | 11.50 | $ | 11.50 | ||||||||
Fair value of Units |
$ | 9.68 | $ | 9.68 | $ | 9.89 | $ | 9.89 | ||||||||
Probability of completing a business combination |
88.3 | % | 88.3 | % | 90.0 | % | 90.0 | % |
Private Placement |
Public |
Warrant Liabilities |
||||||||||
Fair value as of January 1, 2021 |
$ | — | $ | — | $ | — | ||||||
Initial measurement on February 9, 2021 (including over-allotment) |
7,891,333 | 11,212,500 | 19,103,833 | |||||||||
Change in valuation inputs or other assumptions |
178,000 | (86,250 | ) | 91,750 | ||||||||
|
|
|
|
|
|
|||||||
Fair value as of March 31, 2021 |
$ | 8,069,333 | $ | 11,126,250 | $ | 19,195,583 | ||||||
|
|
|
|
|
|
|||||||
Change in valuation inputs or other assumptions |
830,667 | 1,466,250 | 2,296,917 | |||||||||
|
|
|
|
|
|
|||||||
Fair value as of June 30, 2021 |
$ | 8,900,000 | $ | 12,592,500 | $ | 21,492,500 | ||||||
|
|
|
|
|
|
Item 6. |
Indemnification of Directors and Officers |
(a) | any liabilities incurred in defending any proceedings (whether civil or criminal): |
(i) | in which judgment is given in his or her favor or he or she is acquitted; |
(ii) | which are discontinued otherwise than for some benefit conferred by him or her or on his or her behalf or some detriment suffered by him or her; or |
(iii) | which are settled on terms which include such benefit or detriment and, in the opinion of a majority of the directors of the company (excluding any director who conferred such benefit or on whose behalf such benefit was conferred or who suffered such detriment), he or she was substantially successful on the merits in his or her resistance to the proceedings; or |
(b) | any liability incurred otherwise than to the company if he or she acted in good faith with a view to the best interests of the company; |
(c) | any liability incurred in connection with an application made under Article 212 of the Jersey Companies Law in which relief is granted to him or her by the court; or |
(d) | any liability against which the company normally maintains insurance for persons other than directors. |
Item 7. |
Recent Sales of Unregistered Securities |
Item 8. |
Exhibits and Financial Statements Schedules |
BABYLON HOLDINGS LIMITED | ||
By: | /s/ Ali Parsadoust | |
Name: | Ali Parsadoust | |
Title: | Chief Executive Officer |
Signature |
Title |
Date | ||
/s/ Ali Parsadoust Ali Parsadoust |
Director and Chief Executive Officer ( Principal Executive Officer |
November 8, 2021 | ||
/s/ Charles Steel Charles Steel |
Chief Financial Officer Principal Financial and Accounting Officer |
November 8, 2021 | ||
Mohannad AlBlehed |
Director | |||
/s/ Per Brilioth Per Brilioth |
Director | November 8, 2021 | ||
/s/ Georgi Ganev Georgi Ganev |
Director | November 8, 2021 | ||
/s/ Mairi Johnson Mairi Johnson |
Director | November 8, 2021 | ||
David Warren |
Director |
BABYLON INC. | ||
By: | /s/ Stacy Saal | |
Name: Stacy Saal | ||
Title: Chief Operating Officer |