|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7370
(Primary Standard Industrial
Classification Code Number) |
| |
83-0662116
(I.R.S. Employer
Identification Number) |
|
|
Phyllis Young, Esq.
Stephen E. Older, Esq. Rakesh Gopalan, Esq. McGuireWoods LLP 1251 Avenue of the Americas, 20th Floor New York, New York 10020 (212) 548-2100 |
| |
Ben A. Stacke, Esq.
Faegre Drinker Biddle & Reath LLP 2200 Wells Fargo Center 90 South Seventh Street Minneapolis, Minnesota 55402 (612) 766-7000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
Emerging growth company
☒
|
|
| | ||||||||||||||
Title of Each Class of Securities
to be Registered |
| | |
Proposed
Maximum Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee |
| ||||||
Class A common stock, par value $ per share
|
| | | | $ | | | | | | $ | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 14 | | | |
| | | | 20 | | | |
| | | | 49 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 53 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 63 | | | |
| | | | 68 | | | |
| | | | 84 | | | |
| | | | 97 | | | |
| | | | 103 | | | |
| | | | 105 | | | |
| | | | 109 | | | |
| | | | 111 | | | |
| | | | 116 | | | |
| | | | 117 | | | |
| | | | 122 | | | |
| | | | 128 | | | |
| | | | 128 | | |
| | |
Year Ended December 31, 2020
|
| ||||||||||||||||||
|
As Reported
|
| |
Pro forma
for the acquisition of Orange142, LLC |
| |
Pro forma,
as adjusted for the Organizational Transactions (unaudited) |
| | |||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | ||
Buy-side advertising
|
| | | $ | 9,656,165 | | | | | $ | 27,594,246 | | | | | $ | | | | |||
Sell-side advertising
|
| | | | 2,821,354 | | | | | | 2,821,354 | | | | | | | | | | ||
Total revenues
|
| | | | 12,477,519 | | | | | | 30,415,600 | | | | | | | | | | ||
Cost of revenues
|
| | | | | | | | | | | | | | | | | | | | ||
Buy-side advertising
|
| | | | 4,864,234 | | | | | | 10,131,697 | | | | | | | | | | ||
Sell-side advertising
|
| | | | 2,440,975 | | | | | | 2,440,975 | | | | | | | | | | ||
Total cost of revenues
|
| | | | 7,305,209 | | | | | | 12,572,672 | | | | | | | | | | ||
Gross profit
|
| | | | 5,172,310 | | | | | | 17,842,928 | | | | | | | | | | ||
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | ||
Compensation, taxes and benefits
|
| | | | 3,334,060 | | | | | | 7,095,086 | | | | | | | | | | ||
General and administrative
|
| | | | 1,848,407 | | | | | | 4,791,311 | | | | | | | | | | ||
Acquisition transaction costs
|
| | | | 834,407 | | | | | | — | | | | | | | | | | ||
Total operating expenses
|
| | | | 6,016,874 | | | | | | 11,886,397 | | | | | | | | | | ||
(Loss) income from operations
|
| | | | (844,564) | | | | | | 5,956,531 | | | | | | | | | | ||
Other (expense) income
|
| | | | | | | | | | | | | | | | | | | | ||
Other income
|
| | | | 134,776 | | | | | | 146,676 | | | | | | | | | | ||
Forgiveness of Paycheck Protection Program loan
|
| | | | 277,100 | | | | | | 277,100 | | | | | | | | | | ||
Gain from revaluation and settlement of seller notes and earnout liability
|
| | | | 401,677 | | | | | | 401,677 | | | | | | | | | | ||
Interest expense
|
| | | | (865,055) | | | | | | (2,937,006) | | | | | | | | | | ||
Total other (expense) income
|
| | | | (51,502) | | | | | | (2,111,553) | | | | | | | | | | ||
Tax expense
|
| | | | (12,124) | | | | | | (61,095) | | | | | | | | | | ||
Net (loss) income
|
| | | $ | (908,190) | | | | | $ | 3,783,883 | | | | | $ | | | | |||
Net (loss) income per common unit/share | | | | | | | | | | | | | | | | | | | | | ||
Basic and diluted
|
| | | $ | (30.32) | | | | | $ | 110.70 | | | | | $ | | | | |||
Weighted-average units used to compute net (loss) income per common unit/share
|
| | | | | | | | | | | | | | | | | | | | ||
Basic and diluted units
|
| | | | 29,954 | | | | | | 34,182 | | | | | | | | | |
| | |
As of December 31, 2020
|
| ||||||||||||
|
Actual
|
| |
Pro forma
for the Organizational Transactions (unaudited) |
| | ||||||||||
ASSETS
|
| | | | | | | | | | | | | | ||
CURRENT ASSETS | | | | | | | | | | | | | | | ||
Cash and cash equivalents
|
| | | $ | 1,611,998 | | | | | $ | | | | |||
Accounts receivable
|
| | | | 4,679,376 | | | | | | | | | | ||
Prepaid expenses and other current assets
|
| | | | 223,344 | | | | | | | | | | ||
Total current assets
|
| | | | 6,514,718 | | | | | | | | | | ||
Goodwill
|
| | | | 6,519,636 | | | | | | | | | | ||
Intangible assets, net
|
| | | | 17,545,396 | | | | | | | | | | ||
Deferred financing costs, net
|
| | | | 90,607 | | | | | | | | | | ||
Other long-term assets
|
| | | | 25,118 | | | | | | | | | | ||
Total assets
|
| | | $ | 30,695,475 | | | | | $ | | | | |||
LIABILITIES AND MEMBERS’/STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | ||
CURRENT LIABILITIES | | | | | | | | | | | | | | | ||
Accounts payable
|
| | | $ | 3,263,326 | | | | | $ | | | | |||
Accrued liabilities
|
| | | | 1,392,520 | | | | | | | | | | ||
Notes payable, current portion
|
| | | | 1,206,750 | | | | | | | | | | ||
Deferred revenues
|
| | | | 308,682 | | | | | | | | | | ||
Related party payables
|
| | | | 70,801 | | | | | | | | | | ||
Seller notes payable
|
| | | | 315,509 | | | | | | | | | | ||
Seller earnout payable
|
| | | | 74,909 | | | | | | | | | | ||
Total current liabilities
|
| | | | 6,632,497 | | | | | | | | | | ||
Notes payable, net of short-term portion and
$501,796 deferred financing cost |
| | | | 11,213,697 | | | | | | | | | | ||
Mandatorily redeemable non-participating
preferred units |
| | | | 9,913,940 | | | | | | | | | | ||
Line of credit
|
| | | | 407,051 | | | | | | | | | | ||
Paycheck Protection Program loan
|
| | | | 10,000 | | | | | | | | | | ||
Economic Injury Disaster Loan
|
| | | | 150,000 | | | | | | | | | | ||
Total liabilities
|
| | | | 28,327,185 | | | | | | | | | | ||
MEMBERS’/STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | ||
Units, 1,000,000 units authorized as of December 31, 2020; 34,182 and 28,545 units issued and outstanding as of December 31, 2020, respectively
|
| | | | 4,294,241 | | | | | | | | | | ||
Class A common stock, par value per share
|
| | | | | | | | | | | | | | ||
Class B common stock, par value per share
|
| | | | — | | | | | | | | | | ||
Additional paid-in-capital
|
| | | | — | | | | | | | | | | ||
Accumulated deficit
|
| | | | (1,925,951) | | | | | | | | | | ||
Total members’/stockholders’ equity
|
| | | | 2,368,290 | | | | | | | | | | ||
Total liabilities and members’/stockholders’ equity
|
| | | $ | 30,695,475 | | | | | $ | | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net loss
|
| | | $ | (908,190) | | | | | $ | (883,768) | | |
Add back (deduct): | | | | | | | | | | | | | |
Amortization of intangible assets
|
| | | | 488,454 | | | | | | — | | |
Acquisition transaction costs
|
| | | | 834,407 | | | | | | — | | |
Interest expense
|
| | | | 865,055 | | | | | | 57,105 | | |
Tax expense
|
| | | | 12,124 | | | | | | 39,137 | | |
Forgiveness of Paycheck Protection Program loan
|
| | | | (277,100) | | | | | | — | | |
Gain from revaluation and settlement of seller notes and earnout liability
|
| | | | (401,677) | | | | | | (79,091) | | |
Adjusted EBITDA
|
| | | $ | 613,073 | | | | | $ | (866,617) | | |
| | |
As of December 31, 2020
|
| ||||||||||||
| | |
Actual
|
| |
Pro forma for the
Organizational Transactions excluding the offering (unaudited)(1) |
| |
Pro forma as
adjusted for the Organizational Transactions and the offering (unaudited)(1) |
| ||||||
Cash and cash equivalents
|
| | | $ | 1,611,998 | | | | | $ | | | | | | |
Debt: | | | | | | | | | | | | | | | | |
Long-term debt
|
| | | | 21,694,688 | | | | | | | | | | | |
Members’/stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | |
Members’ deficit attributable to Direct Digital Holdings, LLC
|
| | | | (1,925,951) | | | | | | | | | | | |
Units, 34,182 and 28,545 units issued and outstanding; 1,000,000 units authorized issued or outstanding, pro forma or pro forma as adjusted
|
| | | | 4,294,241 | | | | | | | | | | | |
Class A common stock, $ par value per share; no shares
authorized, issued and outstanding, actual; shares authorized, shares issued and outstanding, pro forma; and shares authorized, shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | | | | | | |
Class B common stock, $ par value per share; no shares authorized, issued and outstanding, actual; shares authorized, shares issued and outstanding, pro forma; and shares authorized, shares issued and outstanding, pro forma as
adjusted |
| | | | — | | | | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | | | | | | |
Total members’/stockholders’ (deficit) equity
|
| | | | 2,368,290 | | | | | | | | | | | |
Total capitalization
|
| | | $ | 24,062,978 | | | | | $ | | | | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Pro forma net tangible book value per share as of December 31, 2020(1)(2)
|
| | | $ | | | |
|
| ||||
|
Increase in pro forma as adjusted net tangible book value per share attributable to new investors purchasing shares in this offering
|
| | | $ | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after giving effect to this offering
|
| | | | | | | | | $ | | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | | | |
| Numerator: | | | | | | | |
|
Book value of tangible assets
|
| | | $ | | | |
|
Less: total liabilities
|
| | | | | | |
|
Pro forma net tangible book value(a)
|
| | | $ | | | |
| Denominator: | | | | | | | |
|
Shares of Class A common stock outstanding immediately prior to this offering and after
the Assumed Redemption |
| | | | | | |
|
Pro forma net tangible book value per share
|
| | | $ | | | |
| Numerator: | | | | | | | |
|
Book value of tangible assets
|
| | | $ | | | |
|
Less: total liabilities
|
| | | | | | |
|
Pro forma net tangible book value(a)
|
| | | $ | | | |
| Denominator: | | | | | | | |
|
Shares of Class A common stock outstanding immediately prior to this offering and prior to any Assumed Redemption
|
| | | | | | |
|
Pro forma net tangible book value per share
|
| | | $ | | | |
| | |
Shares of Class A
Common Stock Purchased |
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Continuing LLC Owners
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors in this offering
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |
| | |
December 31, 2020
|
| | ||||||||||||||||||||||||||||||||
| | |
Direct Digital
Holdings, LLC |
| |
Orange142, LLC
|
| |
Pro forma
adjustments for the Orange142 acquisition (unaudited) |
| |
Pro forma
adjustments for the Organizational Transactions excluding the offering (unaudited) |
| |
Notes
|
| |
Pro Forma, as
adjusted, for the Orange142 acquisition and Organizational Transactions (unaudited) |
| | |||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Buy-side advertising
|
| | | $ | 9,656,165 | | | | | $ | 17,938,081 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | | | | |||
Sell-side advertising
|
| | | | 2,821,354 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | ||
Total revenues
|
| | | | 12,477,519 | | | | | | 17,938,081 | | | | | | — | | | | | | — | | | | | | | | | | | | | ||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Buy-side advertising
|
| | | | 4,864,234 | | | | | | 5,267,463 | | | | | | — | | | | | | — | | | | | | | | | | | | | ||
Sell-side advertising
|
| | | | 2,440,975 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | ||
Total cost of revenues
|
| | | | 7,305,209 | | | | | | 5,267,463 | | | | | | — | | | | | | — | | | | | | | | | | | | | ||
Gross profit
|
| | | | 5,172,310 | | | | | | 12,670,618 | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Compensation, taxes and benefits
|
| | | | 3,334,060 | | | | | | 4,038,610 | | | | | | (277,584) | | | | | | — | | | |
(1)
|
| | | | | | | | ||
General and administrative
|
| | | | 1,848,407 | | | | | | 757,540 | | | | | | 2,185,364 | | | | | | — | | | |
(2), (3)
|
| | | | | | | | ||
Acquisition transaction
costs |
| | | | 834,407 | | | | | | — | | | | | | (834,407) | | | | | | — | | | |
(4)
|
| | | | | | | | ||
Total operating expenses
|
| | | | 6,016,874 | | | | | | 4,796,150 | | | | | | 1,073,373 | | | | | | — | | | | | | | | | | | | | ||
(Loss) income from operations
|
| | | | (844,564) | | | | | | 7,874,468 | | | | | | (1,073,373) | | | | | | — | | | | | | | | | | | | | ||
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Other income
|
| | | | 134,776 | | | | | | 11,900 | | | | | | — | | | | | | — | | | | | | | | | | | | | ||
Forgiveness of Paycheck Protection Program loan
|
| | | | 277,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | ||
Gain from revaluation and settlement of seller notes and earnout liability
|
| | | | 401,677 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | ||
Interest expense
|
| | | | (865,055) | | | | | | — | | | | | | (2,071,951) | | | | | | — | | | |
(5)
|
| | | | | | | | ||
Total other (expense) income
|
| | | | (51,502) | | | | | | 11,900 | | | | | | (2,071,951) | | | | | | — | | | | | | | | | | | | | ||
Tax expense
|
| | | | (12,124) | | | | | | (48,971) | | | | | | — | | | | | | | | | |
(6)
|
| | | | | | | | ||
Net (loss) income
|
| | | $ | (908,190) | | | | | $ | 7,837,397 | | | | | $ | (3,145,324) | | | | | $ | | | | | | | | $ | | | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||
|
Actual
|
| |
Pro forma
adjustments for the Organizational Transactions excluding the offering |
| |
Notes
|
| |
Pro forma
for the Organizational Transactions (unaudited) |
| ||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,611,998 | | | | | $ | | | |
|
| | | $ | | | |||||
Accounts receivable
|
| | | | 4,679,376 | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | 223,344 | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | | 6,514,718 | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | 6,519,636 | | | | | | | | | | | | | | | | | | | | |
Intangible assets, net
|
| | | | 17,545,396 | | | | | | | | | | | | | | | | | | | | |
Deferred financing costs, net
|
| | | | 90,607 | | | | | | | | | | | | | | | | | | | | |
Other long-term assets
|
| | | | 25,118 | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 30,695,475 | | | | | $ | | | | | | | | | | | $ | | | ||
LIABILITIES AND MEMBERS’/STOCKHOLDERS’
EQUITY |
| | | | | | | | | | | | | | | | | | | | |||||
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,263,326 | | | | | $ | | | | | | | | | | | | $ | | | |
Accrued liabilities
|
| | | | 1,392,520 | | | | | | | | | | | | | | | | | | | | |
Notes payable, current portion
|
| | | | 1,206,750 | | | | | | | | | | | | | | | | | | | | |
Deferred revenues
|
| | | | 308,682 | | | | | | | | | | | | | | | | | | | | |
Related party payables
|
| | | | 70,801 | | | | | | | | | | | | | | | | | | | | |
Seller notes payable
|
| | | | 315,509 | | | | | | | | | | | | | | | | | | | | |
Seller earnout payable
|
| | | | 74,909 | | | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | | 6,632,497 | | | | | | | | | | | | | | | | | | | | |
Notes payable, net of short-term portion and
$501,796 deferred financing cost |
| | | | 11,213,697 | | | | | | | | | | | | | | | | | | | | |
Mandatorily redeemable non-participating
preferred units |
| | | | 9,913,940 | | | | | | | | | | | | | | | | | | | | |
Line of credit
|
| | | | 407,051 | | | | | | | | | | | | | | | | | | | | |
Paycheck Protection Program loan
|
| | | | 10,000 | | | | | | | | | | | | | | | | | | | | |
Economic Injury Disaster Loan
|
| | | | 150,000 | | | | | | | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 28,327,185 | | | | | | | | | | | | | | | | | | | | |
MEMBERS’/STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
Units, 1,000,000 units authorized as of December 31,
2020; 34,182 and 28,545 units issued and outstanding as of December 31, 2020, respectively |
| | | | 4,294,241 | | | | | | | | | | | | | | | | | | | | |
Class A common stock, par value per share
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Class B common stock, par value per share
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Additional paid-in-capital
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (1,925,951 |