|
Sweden
(State or other jurisdiction of
incorporation or organization) |
| |
3826
(Primary Standard Industrial
Classification Code Number) |
| |
Not applicable
(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 |
| |
Eric Blanchard
Charles Kim Darah Protas Cooley LLP 55 Hudson Yards New York, New York 10001 (212) 479-6000 |
| |
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 |
| | |
Amount to be
registered |
| | |
Proposed maximum
offering price per share(1) |
| | |
Proposed maximum
aggregate offering price |
| | |
Amount of
registration fee |
|
Common shares, quota value approx. SEK 2.431906612 per share(2)
|
| | |
8,050,000
|
| | |
$33.93
|
| | |
$273,136,500
|
| | |
$29,799.20
|
|
| | |
Page
|
| |||
| | | | i | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 13 | | | |
| | | | 15 | | | |
| | | | 61 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 66 | | | |
| | | | 68 | | | |
| | | | 97 | | | |
| | | | 143 | | | |
| | | | 153 | | | |
| | | | 155 | | | |
| | | | 158 | | | |
| | | | 168 | | | |
| | | | 176 | | | |
| | | | 178 | | | |
| | | | 184 | | | |
| | | | 193 | | | |
| | | | 194 | | | |
| | | | 194 | | | |
| | | | 195 | | | |
| | | | 196 | | | |
| | | | F-1 | | |
| | |
Three Months Ended June 30,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
(in thousands)
|
| |
Low
|
| |
High
|
| |
Actual
|
| |||||||||
Revenue
|
| | | $ | 17,300 | | | | | $ | 17,700 | | | | | $ | 7,884 | | |
Net loss
|
| | | $ | (10,400) | | | | | $ | (10,800) | | | | | $ | (2,047) | | |
Amounts in thousands of U.S.
Dollars, unless otherwise stated |
| |
Unaudited
Successor For the three months ended March 31, 2021 |
| |
Unaudited
Successor For the three Months ended March 31, 2020 |
| |
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
|
| | | $ | 13,628 | | | | | $ | 7,998 | | | | | $ | 54,067 | | | | | $ | 46,318 | | | | | $ | 41,693 | | | | | | $ | 4,625 | | |
Cost of goods sold
|
| | | | (4,996) | | | | | | (3,549) | | | | | | (17,456) | | | | | | (14,272) | | | | | | (13,018) | | | | | | | (1,254) | | |
Gross profit
|
| | | | 8,632 | | | | | | 4,449 | | | | | | 36,611 | | | | | | 32,046 | | | | | | 28,675 | | | | | | | 3,371 | | |
Selling expenses
|
| | | | (5,704) | | | | | | (2,710) | | | | | | (12,722) | | | | | | (8,685) | | | | | | (8,247) | | | | | | | (9,011) | | |
Administrative expenses
|
| | | | (12,411) | | | | | | (3,872) | | | | | | (20,102) | | | | | | (14,287) | | | | | | (26,609) | | | | | | | (709) | | |
Research and development expenses
|
| | | | (4,219) | | | | | | (2,587) | | | | | | (9,632) | | | | | | (6,521) | | | | | | (4,845) | | | | | | | (1,676) | | |
Other operating income/(loss)
|
| | | | (105) | | | | | | 100 | | | | | | 475 | | | | | | 673 | | | | | | 363 | | | | | | | 310 | | |
Operating (loss)/profit
|
| | | | (13,807) | | | | | | (4,620) | | | | | | (5,370) | | | | | | 3,226 | | | | | | (10,663) | | | | | | | (7,715) | | |
Financial income
|
| | | | 780 | | | | | | 772 | | | | | | 5,455 | | | | | | 249 | | | | | | 7 | | | | | | | 242 | | |
Financial expenses
|
| | | | (3,991) | | | | | | (9,683) | | | | | | (7,344) | | | | | | (9,419) | | | | | | (7,874) | | | | | | | (27) | | |
Loss before tax
|
| | | | (17,018) | | | | | | (13,531) | | | | | | (7,259) | | | | | | (5,944) | | | | | | (18,530) | | | | | | | (7,500) | | |
Income tax
|
| | | | 2,723 | | | | | | 2,413 | | | | | | 479 | | | | | | 995 | | | | | | 652 | | | | | | | (332) | | |
Net loss for the period
(Attributable to shareholders of the Parent) |
| | | $ | (14,295) | | | | | $ | (11,118) | | | | | $ | (6,780) | | | | | $ | (4,949) | | | | | $ | (17,878) | | | | | | $ | (7,832) | | |
Historical weighted average number of shares (thousands)(1)
|
| | | | 38,926 | | | | | | 19,140 | | | | | | 52,138 | | | | | | 35,274 | | | | | | 35,274 | | | | | | | 171 | | |
Historical basic and diluted loss per share(1)
|
| | | $ | (0.48) | | | | | $ | (0.76) | | | | | $ | (0.41) | | | | | $ | (0.14) | | | | | $ | (0.83) | | | | | | $ | (45.80) | | |
Adjusted weighted average number of shares (thousands)(2)
|
| | | | 38,926 | | | | | | 19,140 | | | | | | 21,439 | | | | | | 14,505 | | | | | | 14,505 | | | | | | | 171 | | |
Adjusted basic and diluted loss per share(2)
|
| | | $ | (0.48) | | | | | $ | (0.76) | | | | | $ | (1.10) | | | | | $ | (1.09) | | | | | $ | (1.99) | | | | | | $ | (45.80) | | |
Amounts in thousands of U.S. Dollars
|
| |
Unaudited
Successor As of March 31, 2021 |
| |
Successor
As of December 31, 2020 |
| |
Successor
As of December 31, 2019 |
| |||||||||
Total assets
|
| | | $ | 570,870 | | | | | $ | 425,325 | | | | | $ | 346,919 | | |
Non-Current interest-bearing loans and borrowings
|
| | | | 1,998 | | | | | | 63,965 | | | | | | 56,278 | | |
Total equity attributable to shareholders of the parent
|
| | | | 510,270 | | | | | | 299,700 | | | | | | 205,966 | | |
Amounts in thousands of U.S.
Dollars, unless otherwise stated |
| |
Unaudited
Successor For the three months ended March 31, 2021 |
| |
Unaudited
Successor For the three Months ended March 31, 2020 |
| |
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
|
| | | $ | 13,628 | | | | | $ | 7,998 | | | | | $ | 54,067 | | | | | $ | 46,318 | | | | | $ | 41,693 | | | | | | $ | 4,625 | | |
Operating (loss)/profit
|
| | | | (13,807) | | | | | | (4,620) | | | | | | (5,370) | | | | | | 3,226 | | | | | | (10,663) | | | | | | | (7,715) | | |
Net loss for the period (Attributable to shareholders of the Parent)
|
| | | $ | (14,295) | | | | | $ | (11,118) | | | | | $ | (6,780) | | | | | $ | (4,949) | | | | | $ | (17,878) | | | | | | $ | (7,832) | | |
Historical weighted average
number of shares (thousands)(1) |
| | | | 38,926 | | | | | | 19,140 | | | | | | 52,138 | | | | | | 35,274 | | | | | | 35,274 | | | | | | | 171 | | |
Historical basic and diluted loss per
share(1) |
| | | $ | (0.48) | | | | | $ | (0.76) | | | | | $ | (0.41) | | | | | $ | (0.14) | | | | | $ | (0.83) | | | | | | $ | (45.80) | | |
Adjusted weighted average number
of shares (thousands)(2) |
| | | | 38,926 | | | | | | 19,140 | | | | | | 21,439 | | | | | | 14,505 | | | | | | 14,505 | | | | | | | 171 | | |
Adjusted basic and diluted loss per
share(2) |
| | | $ | (0.48) | | | | | $ | (0.76) | | | | | $ | (1.10) | | | | | $ | (1.09) | | | | | $ | (1.99) | | | | | | $ | (45.80) | | |
Amounts in thousands of U.S. Dollars
|
| |
Unaudited
Successor As of March 31, 2021 |
| |
Successor
As of December 31, 2020 |
| |
Successor
As of December 31, 2019 |
| |||||||||
Total assets
|
| | | $ | 570,870 | | | | | $ | 425,325 | | | | | $ | 346,919 | | |
Non-Current interest-bearing loans and borrowings
|
| | | | 1,998 | | | | | | 63,965 | | | | | | 56,278 | | |
Total equity attributable to shareholders of the parent
|
| | | | 510,270 | | | | | | 299,700 | | | | | | 205,966 | | |
Amounts in thousands of U.S.
Dollars, unless otherwise stated |
| |
Predecessor
For the period from January 4, 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)/profit
|
| | | | (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) | | |
Historical weighted average number of shares (thousands)(1)
|
| | | | 171 | | | | | | | 35,274 | | | | | | | | | | | | | | | | | | 35,274 | | |
Historical basic and diluted loss per
share(1) |
| | | $ | (45.80) | | | | | | $ | (0.83) | | | | | | | | | | | | | | | | | $ | (0.14) | | |
Adjusted weighted average number
of shares (thousands)(2) |
| | | | 171 | | | | | | | 14,505 | | | | | | | | | | | | | | | | | | 14,505 | | |
Adjusted basic and diluted loss per
share(2) |
| | | $ | (45.80) | | | | | | $ | (1.99) | | | | | | | | | | | | | | | | | $ | (1.09) | | |
Amounts in thousands
of U.S. Dollars, unless otherwise stated |
| |
Unaudited
Successor For the three months ended March 31, 2021 |
| |
Unaudited
Successor For the three months ended March 31, 2020 |
| |
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
|
| | | $ | 13,628 | | | | | $ | 7,998 | | | | | $ | 54,067 | | | | | $ | 46,318 | | | | | $ | 41,693 | | | | | | $ | 4,625 | | |
Cost of goods sold
|
| | | | (4,996) | | | | | | (3,549) | | | | | | (17,456) | | | | | | (14,272) | | | | | | (13,018) | | | | | | | (1,254) | | |
Gross profit
|
| | | | 8,632 | | | | | | 4,449 | | | | | | 36,611 | | | | | | 32,046 | | | | | | 28,675 | | | | | | | 3,371 | | |
Selling expenses
|
| | | | (5,704) | | | | | | (2,710) | | | | | | (12,722) | | | | | | (8,685) | | | | | | (8,247) | | | | | | | (9,011) | | |
Administrative expenses
|
| | | | (12,411) | | | | | | (3,872) | | | | | | (20,102) | | | | | | (14,287) | | | | | | (26,609) | | | | | | | (709) | | |
Research and development expenses
|
| | | | (4,219) | | | | | | (2,587) | | | | | | (9,632) | | | | | | (6,521) | | | | | | (4,845) | | | | | | | (1,676) | | |
Other operating income
|
| | | | (105) | | | | | | 100 | | | | | | 475 | | | | | | 673 | | | | | | 363 | | | | | | | 310 | | |
Operating (loss)/profit
|
| | | | (13,807) | | | | | | (4,620) | | | | | | (5,370) | | | | | | 3,226 | | | | | | (10,663) | | | | | | | (7,715) | | |
Amounts in thousands
of U.S. Dollars, unless otherwise stated |
| |
Unaudited
Successor For the three months ended March 31, 2021 |
| |
Unaudited
Successor For the three months ended March 31, 2020 |
| |
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 |
| ||||||||||||||||||
Financial income
|
| | | | 780 | | | | | | 772 | | | | | | 5,455 | | | | | | 249 | | | | | | 7 | | | | | | | 242 | | |
Financial expenses
|
| | | | (3,991) | | | | | | (9,683) | | | | | | (7,344) | | | | | | (9,419) | | | | | | (7,874) | | | | | | | (27) | | |
Loss before tax
|
| | | | (17,018) | | | | | | (13,531) | | | | | | (7,259) | | | | | | (5,944) | | | | | | (18,530) | | | | | | | (7,500) | | |
Income tax
|
| | | | 2,723 | | | | | | 2,413 | | | | | | 479 | | | | | | 995 | | | | | | 652 | | | | | | | (332) | | |