|
Sweden
|
| |
3826
|
| |
Not applicable
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Kristopher D. Brown
Stephanie A. Richards Goodwin Procter LLP 620 Eighth Avenue New York, New York 02109 (212) 813-8800 |
| |
Annika Melin Jakobsson
Mats Dahlberg Advokatfirman Delphi KB Mäster Samuelsgatan 17, P.O. Box 1432 SE-111 84 Stockholm, Sweden +46 8 677 54 00 |
| |
Richard Segal
Eric Blanchard Madison A. Jones Charles S. Kim Cooley LLP 500 Boylston Street Boston, Massachusetts 02116 (617) 973-2300 |
| |
Emil Hedberg
Ylva Forsberg Advokatfirmaet Schjødt AS, filial Hamngatan 27 P.O. Box 715 SE-101 33 Stockholm, Sweden +46 8 505 501 00 |
|
| | |||||||||||
Title of each class of securities
to be registered |
| | |
Proposed
maximum aggregate offering price(1) |
| | |
Amount of
registration fee(2) |
| |||
Common shares, quota value SEK 1.00 per share(3)
|
| | |
$100,000,000
|
| | | | $ | 10,910 | | |
| | |
Page
|
| |||
| | | | i | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 12 | | | |
| | | | 15 | | | |
| | | | 62 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 68 | | | |
| | | | 66 | | | |
| | | | 69 | | | |
| | | | 71 | | | |
| | | | 73 | | | |
| | | | 98 | | | |
| | | | 143 | | | |
| | | | 153 | | | |
| | | | 155 | | | |
| | | | 157 | | | |
| | | | 167 | | | |
| | | | 175 | | | |
| | | | 177 | | | |
| | | | 183 | | | |
| | | | 191 | | | |
| | | | 192 | | | |
| | | | 192 | | | |
| | | | 193 | | | |
| | | | 194 | | | |
| | | | F-1 | | |
Amounts in thousands of U.S.
Dollars, unless otherwise stated |
| |
Successor
For the year ended December 31, 2020 |
| |
Unaudited
Pro Forma For the year ended December 31, 2019 |
| |
Successor
For the period from January 4, 2019 through December 31, 2019 |
| |
Predecessor
For the period from January 1, 2019 through March 7, 2019 |
| ||||||||||||
Revenue
|
| | | $ | 54,067 | | | | | $ | 46,318 | | | | | $ | 41,693 | | | | | $ | 4,625 | | |
Cost of goods sold
|
| | | | (17,456) | | | | | | (14,272) | | | | | | (13,018) | | | | | | (1,254) | | |
Gross profit
|
| | | | 36,611 | | | | | | 32,046 | | | | | | 28,675 | | | | | | 3,371 | | |
Selling expenses
|
| | | | (12,722) | | | | | | (8,685) | | | | | | (8,247) | | | | | | (9,011) | | |
Administrative expenses
|
| | | | (20,102) | | | | | | (14,287) | | | | | | (26,609) | | | | | | (709) | | |
Research and development expenses
|
| | | | (9,632) | | | | | | (6,521) | | | | | | (4,845) | | | | | | (1,676) | | |
Other operating income
|
| | | | 475 | | | | | | 673 | | | | | | 363 | | | | | | 310 | | |
Operating (loss)/profit
|
| | | | (5,370) | | | | | | 3,226 | | | | | | (10,663) | | | | | | (7,715) | | |
Financial income
|
| | | | 5,455 | | | | | | 249 | | | | | | 7 | | | | | | 242 | | |
Financial expenses
|
| | | | (7,344) | | | | | | (9,419) | | | | | | (7,874) | | | | | | (27) | | |
Loss before tax
|
| | | | (7,259) | | | | | | (5,944) | | | | | | (18,530) | | | | | | (7,500) | | |
Income tax
|
| | | | 479 | | | | | | 995 | | | | | | 652 | | | | | | (332) | | |
Net loss for the period
(Attributable to shareholders of the Parent) |
| | | $ | (6,780) | | | | | $ | (4,949) | | | | | $ | (17,878) | | | | | $ | (7,832) | | |
Weighted average number of shares (thousands)(1)
|
| | | | 52,138 | | | | | | 35,274 | | | | | | 35,274 | | | | | | 171 | | |
Basic and diluted loss per
share(1) |
| | | $ | (0.41) | | | | | $ | (0.14) | | | | | $ | (0.83) | | | | | $ | (45.80) | | |
Weighted average number of shares (thousands) used to compute
|
| | | | | | | | | | | | | | | | | | | | | | | | |
As adjusted loss per share(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
As adjusted basic and diluted loss per share(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Amounts in thousands of U.S.
Dollars |
| |
Successor
As of December 31, |
| |
Successor
As adjusted(1) |
| |
Successor
As Further Adjusted(2)(3) |
| |||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||
Cash at bank and in hand
|
| | | $ | 8,655 | | | | | $ | 6,162 | | | | | $ | 8,655 | | | | | $ | 6,162 | | | | | $ | | | | | $ | | | ||
Total assets
|
| | | | 425,325 | | | | | | 346,919 | | | | | | 425,325 | | | | | | 346,919 | | | | | | | | | | | | | | |
Total equity attributable to shareholders of the parent
|
| | | | 299,700 | | | | | | 205,966 | | | | | | 299,700 | | | | | | 205,966 | | | | | | | | | | | | | | |
Non-Current interest-bearing loans and borrowings
|
| | | | 63,965 | | | | | | 56,278 | | | | | | 63,965 | | | | | | 56,278 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 125,625 | | | | | | 140,953 | | | | | | 125,625 | | | | | | 140,953 | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity
|
| | | | 425,325 | | | | | | 346,919 | | | | | | 425,325 | | | | | | 346,919 | | | | | | | | | | | | | | |
| | |
As of December 31, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted(1)
|
| |
As
Further Adjusted(2)(3) |
| |||||||||
| | |
(Amounts in thousands of U.S. Dollars)
|
| |||||||||||||||
Cash at bank and in hand
|
| | | $ | 8,655 | | | | | $ | 8,655 | | | | | $ | | | |
Long-term debt, net of current portion
|
| | | | 63,965 | | | | | | 63,965 | | | | | | | | |
Shareholders’ equity
|
| | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 27,224 | | | | | | 27,224 | | | | | | | | |
Other contributed capital
|
| | | | 257,774 | | | | | | 257,774 | | | | | | | | |
Reserves
|
| | | | 39,360 | | | | | | 39,360 | | | | | | | | |
Accumulated losses
|
| | | | (24,658) | | | | | | (24,658) | | | | | | | | |
Total equity attributable to shareholders of the Parent
|
| | | | 299,700 | | | | | | 299,700 | | | | | | | | |
Total capitalization
|
| | | $ | 363,665 | | | | | $ | 363,665 | | | | | $ | | | |
|
Assumed initial public offering price per ADS
|
| | | $ | | | |
|
Historical net tangible book value per ADS as of December 31, 2020
|
| | | | | | |
|
Increase (decrease) in net tangible book value per ADS attributable to the
Restructuring |
| | | | | | |
|
As adjusted net tangible book value per ADS as of December 31, 2020
|
| | | | | | |
|
Increase in as adjusted net tangible book value per ADS attributable to new investors
|
| | | | | | |
|
As further adjusted net tangible book value per ADS as of December 31, 2020
|
| | | | | | |
|
Dilution per ADS to new investors participating in this offering
|
| | | $ | | | |
| | |
Shares or ADSs(1)
Purchased |
| |
Total
Consideration (in thousands) |
| |
Average
Price per Share |
| |
Average
Price per ADS |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||||||||
Existing shareholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | $ | | | |||
New investors
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | $ | | | |||
Total
|
| | | | | | | 100% | | | | | $ | | | | | | 100% | | | | | $ | | | | | $ | | | |
Amounts in thousands of U.S.
Dollars, unless otherwise stated |
| |
Successor
For the year ended December 31, 2020 |
| |
Unaudited
Pro Forma For the year ended December 31, 2019 |
| |
Successor
For the period from January 4, 2019 through December 31, 2019 |
| | |
Predecessor
For the period from January 1, 2019 through March 7, 2019 |
| ||||||||||||
Revenue
|
| | | $ | 54,067 | | | | | $ | 46,318 | | | | | $ | 41,693 | | | | | | $ | 4,625 | | |
Operating profit (loss)
|
| | |
|
(5,370)
|
| | | |
|
3,226
|
| | | |
|
(10,663)
|
| | | | |
|
(7,715)
|
| |
Net loss for the period (Attributable to shareholders of the Parent)
|
| | |
$
|
(6,780)
|
| | | |
$
|
(4,949)
|
| | | |
$
|
(17,878)
|
| | | | |
$
|
(7,832)
|
| |
Weighted average number of shares (thousands)(1)
|
| | | | 52,138 | | | | | | 35,274 | | | | | | 35,274 | | | | | | | 171 | | |
Basic and diluted loss per
share(1) |
| | | $ | (0.41) | | | | | $ | (0.14) | | | | | $ | (0.83) | | | | | | $ | (45.80) | | |
Amounts in thousands of U.S. Dollars
|
| |
Successor
As of December 31, 2020 |
| |
Successor
As of December 31, 2019 |
| ||||||
Total assets
|
| | | $ | 425,325 | | | | | $ | 346,919 | | |
Non-Current interest-bearing loans and borrowings
|
| | | | 63,965 | | | | | | 56,278 | | |
Total equity attributable to shareholders of the parent
|
| | | | 299,700 | | | | | | 205,966 | | |
| | |
Predecessor
For the period from January 1, 2019 through March 7, 2019 |
| | |
Successor
For the period from January 4, 2019 through December 31, 2019 |
| |
Pro Forma
adjustments |
| |
Notes
|
| |
Unaudited
Pro Forma for the year ended December 31, 2019 |
| |||||||||||||||
Revenue | | | | $ | 4,625 | | | | | | $ | 41,693 | | | | | $ | — | | | | | | | | | | | $ | 46,318 | | |
Cost of goods sold
|
| | | | (1,254) | | | | | | | (13,018) | | | | | | — | | | | | | | | | | | | (14,272) | | |
Gross profit
|
| | | | 3,371 | | | | | | | 28,675 | | | | | | — | | | | | | | | | | | | 32,046 | | |
Selling expenses
|
| | | | (9,011) | | | | | | | (8,247) | | | | | | 8,573 | | | | | | (a) | | | | | | (8,685) | | |
Administrative expenses
|
| | | | (709) | | | | | | | (26,609) | | | | | | 13,031 | | | | | | (b) | | | | | | (14,287) | | |
Research and development expenses
|
| | | | (1,676) | | | | | | | (4,845) | | | | | | — | | | | | | | | | | | | (6,521) | | |
Other operating income
|
| | | | 310 | | | | | | | 363 | | | | | | — | | | | | | | | | | | | 673 | | |
Operating loss
|
| | | | (7,715) | | | | | | | (10,663) | | | | | | 21,604 | | | | | | | | | | | | 3,226 | | |
Financial income
|
| | | | 242 | | | | | | | 7 | | | | | | — | | | | | | | | | | | | 249 | | |
Financial expenses
|
| | | | (27) | | | | | | | (7,874) | | | | | | (1,518) | | | | | | (c) | | | | | | (9,419) | | |
Loss before tax
|
| | | | (7,500) | | | | | | | (18,530) | | | | | | 20,086 | | | | | | | | | | | | (5,944) | | |
Income tax
|
| | | | (332) | | | | | | | 652 | | | | | | 675 | | | | | | (d) | | | | | | 995 | | |
Net loss for the period (Attributable to shareholders of the Parent)
|
| | | $ | (7,832) | | | | | | $ | (17,878) | | | | | $ | 20,761 | | | | | | | | | | | $ | (4,949) | | |
Weighted average common shares outstanding
|
| | | | 171 | | | | | | | 35,274 | | | | | | | | | | | | | | | | | | 35,274 | | |
Basic and diluted loss per share
|
| | | $ | (45.80) | | | | | | $ | (0.51) | | | | | | | | | | | | | | | | | $ | (0.14) | | |
Amounts in thousands of U.S.
Dollars, unless otherwise stated |
| |
Successor
For the year ended December 31, 2020 |
| |
Unaudited
Pro Forma For the year ended December 31, 2019 |
| |
Successor
For the period from January 4, 2019 through December 31, 2019 |
| | |
Predecessor
For the period from January 1, 2019 through March 7, 2019 |
| ||||||||||||
Revenue
|
| | | $ | 54,067 | | | | | $ | 46,318 | | | | | $ | 41,693 | | | | | | $ | 4,625 | | |
Cost of goods sold
|
| | | | (17,456) | | | | | | (14,272) | | | | | | (13,018) | | | | | | | (1,254) | | |
Gross profit
|
| | | | 36,611 | | | | | | 32,046 | | | | | | 28,675 | | | | | | | 3,371 | | |
Selling expenses
|
| | | | (12,722) | | | | | | (8,685) | | | | | | (8,247) |