Delaware |
3829 |
83-0974996 | ||
(State or other jurisdiction of incorporation or organization) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification Number) |
Emmanuelle Lee, General Counsel Mirion Technologies, Inc. 1218 Menlo Drive Atlanta, Georgia 30318 (470) 870-2700 |
Alan F. Denenberg Stephen Salmon Bryan M. Quinn Davis Polk and Wardwell LLP 1600 El Camino Real Menlo Park, California 94025 (650) 752-2000 |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☒ | Smaller reporting company | ||||
Emerging growth company |
| ||||||||
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 (2) | ||||
Primary Offering: |
||||||||
Class A common stock, $0.0001 par value per share |
27,249,979 (3) |
$11.50 (4) |
$313,374,758.50 |
$29,049.84 | ||||
Class A common stock, $0.0001 par value per share |
8,560,540 (5) |
$10.68 (6) |
$91,426,567.20 |
$8,475.24 | ||||
Secondary Offering: |
||||||||
Class A common stock, $0.0001 par value per share |
152,157,565 (7) |
$10.68 (6) |
$1,625,042,794.20 |
$150,641.47 | ||||
Total |
$2,029,844,119.90 |
$188,166.55 | ||||||
| ||||||||
|
(1) |
Pursuant to Rule 416 under the Securities Act of 1933, as amended (the “Securities Act”), the registrant is also registering an indeterminate number of additional securities that may become issuable to prevent dilution as a result of any stock dividend, stock split, recapitalization or other similar transaction. |
(2) |
Calculated by multiplying the proposed maximum aggregate offering price of securities to be registered by 0.0000927. |
(3) |
Consists of the primary issuance of an aggregate of 27,249,979 shares of Class A common stock, par value $0.0001 per share (“Class A common stock”), of Mirion Technologies, Inc. (the “Company”), consisting of (i) 18,749,979 shares of Class A common stock issuable upon the exercise of the public warrants (as defined below) by the holders thereof and (ii) 8,500,000 shares of Class A common stock issuable upon the exercise of the private placement warrants (as defined below) by the holders thereof. |
(4) |
Estimated solely for the purpose of calculating the registration fee pursuant to Rule 457(a) under the Securities Act based on the exercise price of the public warrants and private placement warrants. |
(5) |
Consists of the primary issuance of 8,560,540 shares of Class A common stock issuable upon the redemption of 8,560,540 shares of Class B common stock, par value $0.0001 per share (the “IntermediateCo Class B common stock”), of Mirion IntermediateCo, Inc. (“IntermediateCo”). |
(6) |
Pursuant to Rule 457(a) under the Securities Act, and solely for the purpose of calculating the registration fee, the proposed maximum offering price is $10.68 per share, which is the average of the high and low prices of shares of the Class A common stock on October 21, 2021 on the New York Stock Exchange (the “NYSE”). |
(7) |
Consists of an aggregate of 152,157,565 shares of Class A common stock registered for resale by the selling holders named in this registration statement (the “Selling Holders”), consisting of (i) 116,347,025 issued and outstanding shares of Class A common stock, (ii) 18,750,000 shares of Class A common stock subject to vesting requirements, (iii) 8,560,540 shares of Class A common stock issuable upon the redemption of 8,560,540 shares of IntermediateCo Class B common stock and (iv) 8,500,000 shares of Class A common stock issuable upon exercise of the private placement warrants. |
ii | ||||
iii | ||||
iv | ||||
v | ||||
ix | ||||
1 | ||||
8 | ||||
10 | ||||
59 | ||||
60 | ||||
61 | ||||
62 | ||||
82 | ||||
106 | ||||
108 | ||||
132 | ||||
138 | ||||
145 | ||||
146 | ||||
156 | ||||
159 | ||||
169 | ||||
182 | ||||
185 | ||||
190 | ||||
190 | ||||
190 | ||||
191 | ||||
F-1 |
• | “A Ordinary Shares” are to the A Ordinary Shares of $0.01 each in the capital of Mirion TopCo; |
• | “Amended and Restated Sponsor Agreement” are to that certain Amended and Restated Sponsor Agreement, the Company, dated June 29, 2020, by and among the Insiders; |
• | “ASC 815” are to the Accounting Standards Codification 815; |
• | “B Ordinary Shares” are to the B Ordinary Shares of $0.01 each in the capital of Mirion TopCo; |
• | “Backstop Agreement” are to that certain Backstop Agreement, dated as of June 17, 2021, by and between the Company and GSAM Holdings; |
• | “Board” and “Board of Directors” are to the board of directors of the Company; |
• | “Business Combination” are to the transactions contemplated by the Business Combination Agreement; |
• | “Business Combination Agreement” are to that certain Business Combination Agreement, dated June 17, 2021 (as amended on September 3, 2021, and as it may be further amended from time to time), by and among GSAH, Mirion, the Charterhouse Parties (each acting by its general partner, Charterhouse General Partners (IX) Limited), the other Supporting Mirion Holders, and, Joining Sellers; |
• | “Bylaws” are to the bylaws of Mirion Technologies, Inc. in effect as of the date of this registration statement; |
• | “Charter” are to the certificate of incorporation of Mirion Technologies, Inc. in effect as of the date of this registration statement; |
• | “Charterhouse Demand Period” are to the exclusive right for Charterhouse Holders to for a 90-day period beginning on the 181st day after the Closing to exercise a single demand right; |
• | “Charterhouse Director Nomination Agreement” are to that certain Director Nomination Agreement, dated as of October 20, 2021 and as may be amended, restated or otherwise modified from time to time, by and among the Company and the Charterhouse Parties. |
• | “Charterhouse Holders” or the “Charterhouse Parties” are to CCP IX LP No. 1, CCP IX LP No. 2, CCP IX Co-Investment LP and CCP IX Co-Investment No. 2 LP (each acting by its general partner, Charterhouse General Partners (IX) Limited); |
• | “Closing” are to the consummation of the Transactions; |
• | “Closing Date” are to the date on which the Transactions are consummated; |
• | “Code” are to the Internal Revenue Code of 1986, as amended; |
• | “common stock” are to our Class A common stock and Class B common stock, together; |
• | “COVID-19” are to SARS-CoV-2 or COVID-19, and |
• | “Credit Agreement” are to that certain Credit Agreement, dated as of October 20, 2021, by and among Mirion Technologies (HoldingSub2), Ltd., a limited liability company incorporated in England and Wales, Mirion Technologies (US Holdings), Inc., as the Parent Borrower, Mirion Technologies (US), Inc., as the Subsidiary Borrower, the lending institutions party thereto, Citibank, N.A., as the Administrative Agent and Goldman Sachs Lending Partners, Citigroup Global Markets Inc., Jefferies Finance LLC and JPMorgan Chase Bank, N.A., as the Joint Lead Arrangers and Bookrunners; |
• | “Credit Facilities” are to that certain term facility and revolving facility under the Credit Agreement. |
• | “DGCL” are to the General Corporation Law of the State of Delaware; |
• | “DTC” are to The Depository Trust Company; |
• | “Exchange Act” are to the Securities Exchange Act of 1934, as amended; |
• | “Exit” are to the transfer of shares (whether through a single transaction or a series of transaction) as a result of which any person, or persons connected (as defined in Section 252 of the U.K. Companies Act) or acting in concert (as defined in the City Code on Takeovers and Mergers) with such person, holds more than 50% of the A Ordinary Shares and B Ordinary Shares; |
• | “Exit Bonuses” are to the cash bonuses that certain executive officers of Mirion were entitled to subject to the applicable executive officer remaining actively employed with Mirion in good standing through the date of such Exit; |
• | “FATCA” are to the Foreign Account Tax Compliance Act; |
• | “FDI” are to foreign direct investment; |
• | “fiscal 2021” or “FY 2021” are to the twelve months ended June 30, 2021; |
• | “fiscal 2020” or “FY 2020” are to the twelve months ended June 30, 2020; |
• | “fiscal 2019” or “FY 2019” are to the twelve months ended June 30, 2019; |
• | “FCPA” are to the United States Foreign Corrupt Practices Act; |
• | “founder shares” are to the shares of our Class A common stock, of which 18,750,000 shares are outstanding as of the date of this prospectus; |
• | “Freed Employment Agreement” are to that certain Employment Agreement, dated as of July 16, 2016, by and between Mirion Technologies, Inc. and Mike Freed; |
• | “GAAP” or “U.S. GAAP” are to the Generally Accepted Accounting Principles in the United States of America; |
• | “GSAH” are to GS Acquisition Holdings Corp II, prior to the consummation of the Business Combination; |
• | “GSAM” are to Goldman Sachs Asset Management, a division of The Goldman Sachs Group, Inc.; |
• | “GSAM Holdings” are to GSAM Holdings LLC; |
• | “GS Director Nomination Agreement” are to that certain Director Nomination Agreement, dated as of October 20, 2021, and as may be amended, restated or otherwise modified from time to time, by and among the Company and the Sponsor; |
• | “GS Employee Participation” are to GS Acquisition Holdings II Employee Participation LLC; |
• | “GS Employee Participation 2” are to GS Acquisition Holdings II Employee Participation 2 LLC; |
• | “GS Holders” are to, collectively, the Sponsor, GS Employee Participation and GS Employee Participation 2; |
• | “Incentive Plan” are to the Mirion Technologies, Inc. Omnibus Equity Incentive Plan; |
• | “Initial Stockholders” are to the Sponsor, GS Employee Participation and GS Employee Participation 2 who collectively hold all of our founder shares; |
• | “Insiders” are to GSAH, the Sponsor, GSAM Holdings, GS Employee Participation and GS Employee Participation 2; |
• | “IntermediateCo” are to Mirion IntermediateCo, Inc., a Delaware corporation; |
• | “IntermediateCo Charter” are to the certificate of incorporation of IntermediateCo; |
• | “IntermediateCo Class A common stock” are to the IntermediateCo Class A common stock, par value $0.0001 per share; |
• | “IntermediateCo Class B common stock” are to the IntermediateCo Class B common stock, par value $0.0001 per share; |
• | “IPO” or “initial public offering” are to GSAH’s initial public offering, consummated on July 2, 2020; |
• | “JOBS Act” are to the Jumpstart Our Business Startups Act of 2012; |
• | “Joining Sellers” are to holders of A Ordinary Shares and B Ordinary Shares from time to time becoming party to the Business Combination Agreement by executing a Joinder Agreement; |
• | “Logan Employment Agreement” are to that certain Employment Agreement, dated as August 15, 2006, by and between Mirion and Thomas D. Logan, as amended; |
• | “management” or “management team” of an entity are to the officers and directors of such entity; |
• | “Management Notes” are to payment-in-kind |
• | “Mirion” or “Mirion TopCo” are to Mirion Technologies (TopCo), Ltd; |
• | “Mirion Sellers” are to, collectively, the Joining Sellers and the other Supporting Mirion Holders; |
• | “NYSE” are to the New York Stock Exchange; |
• | “NPP” are to nuclear power plant; |
• | “PIPE Investment” are to the private placement pursuant to which the PIPE Investors have collectively subscribed for 90,000,000 shares of GSAH Class A common stock for an aggregate purchase price equal to $900,000,000; |
• | “PIPE Investors” are to GSAM Holdings and certain other “accredited investors” (as defined in Rule 501 under the Securities Act) that will invest in the PIPE Investment; |
• | “PIPE Shares” are to the Class A common stock issued in connection with the PIPE Investment; |
• | “PIK Notes” are to the Shareholder Notes and the Management Notes; |
• | “private placement warrants” are to the 8,500,000 private placement warrants outstanding as of the date of this prospectus; |
• | “public shares” are to the shares of GSAH Class A common stock (including those that underlie the units) that were initially offered and sold by GSAH in its IPO; |
• | “public warrants” are to the redeemable warrants (including those that underlie the units) that were initially offered and sold by GSAH in its IPO; |
• | “redemption” are to each redemption of public shares for cash pursuant to the GSAH Certificate of Incorporation; |
• | “RRA” are to that certain Amended and Restated Registration Rights Agreement, dated as of the Closing, by and between the GS Holders and the Mirion Sellers, as it may be further amended from time to time; |
• | “RRA Parties” are to, collectively, the GS Holders, the Mirion Sellers and each other person who executes a joinder to the Amended and Restated Registration Rights Agreements; |
• | “Sarbanes-Oxley Act” are to the Sarbanes-Oxley Act of 2002; |
• | “Schopfer Employment Agreement” are to that certain Third Amended and Restated Employment Agreement, dated as of May 1, 2021, by and between Brian Schopfer and Mirion; |
• | “Schopfer Severance Period” are to that certain twelve (12)-month period after the date of Brian Schopfer’s termination during which he will be entitled, in addition to any accrued amount, to (i) a continuation of his annual base salary, (ii) a pro rata portion of Mr. Schopfer’s annual incentive bonus for the fiscal year in which the termination of his employment with Mirion occurs, payable at the same time as such payment would otherwise have been made to Mr. Schopfer had his employment with Mirion not been terminated, and (iii) continued payment by Mirion, for the Schopfer Severance Period or, if earlier, until the date on which Mr. Schopfer commences employment with and becomes eligible for health care benefits from a new employer, of the premiums associated with group health continuation coverage premiums for Mr. Schopfer and his dependents under COBRA; |
• | “SEC” or “Commission” are to the U.S. Securities and Exchange Commission; |
• | “Securities Act” are to the Securities Act of 1933, as amended; |
• | “Shareholder Notes” are to payment-in-kind |
• | “Sponsor” or “GS Sponsor” are to GS Sponsor II LLC, a Delaware limited liability company; |
• | “Subscription Agreements” are to, collectively, those certain subscription agreements entered into between the Company and the PIPE Investors; |
• | “Supporting Mirion Holders” are to the parties set forth on Annex I of the Business Combination Agreement, together with the Charterhouse Parties; |
• | “Transaction Payments” are to are to any compensatory payments or benefits to which Thomas D. Logan becomes entitled in connection with a change in ownership or effective control (under Section 280G(b)(2) of the Code) of Mirion; |
• | “Transactions” are to the Business Combination and the other transactions as contemplated by the Business Combination Agreement; |
• | “transfer agent” or “Continental” are to Continental Stock Transfer & Trust Company, N.A.; |
• | “trust account” are to the trust account of GSAH that holds proceeds from its IPO and the sale of the private placement warrants; |
• | “trustee” are to Wilmington Trust, N.A.; |
• | “UKBA” are to the UK Anti-Bribery Act; |
• | “UKTopco” are to Mirion Technologies (HoldingSub1), Ltd.; |
• | “warrants” are to public warrants and private placement warrants. |
• | changes in domestic and foreign business, market, financial, political and legal conditions; |
• | risks related to global economic weakness and uncertainty; |
• | risks related to the continued growth of our end markets; |
• | our ability to meet or anticipate technology changes; |
• | our ability to predict our future operational results; |
• | risks related to the disruption of our customers’ orders or our customers’ markets; |
• | less favorable contractual terms with large customers; |
• | risks related to governmental contracts; |
• | our ability to mitigate risks associated with long-term fixed price contracts; |
• | risks related to information technology disruption or security; |
• | risks related to the implementation and enhancement of information systems; |
• | our ability to manage our supply chain or difficulties with third-party manufacturers; |
• | risks related to competition; |
• | our ability to realize the expected benefit from any synergies from acquisitions or internal restrucuting and improvement efforts; |
• | our ability to manage disruptions of, or changes in, our independent sales representatives, distributors and original equipment manufacturers; |
• | our ability obtain performance and other guarantees from financial institutions; |
• | our ability to issue equity or equity-linked securities in the future; |
• | our ability to realize sales expected from our backlog of orders and contracts; |
• | risks related to changes in tax law and ongoing tax audits; |
• | risks related to future legislation and regulation of our customers’ markets both in the United States and abroad; |
• | risks related to the costs or liabilities associated with product liability; |
• | our ability to attract, train and retain key members of its leadership team and other qualified personnel; |
• | risks related to the adequacy of our insurance coverage; |
• | our ability to benefit from future acquisitions; failure to realize the value of goodwill and intangible assets; |
• | risks related to the global scope of our operations, including operations in international and emerging markets; |
• | risks related to our exposure to fluctuations in foreign currency exchange rates; |
• | our ability to comply with various laws and regulations and the costs associated with legal compliance; |
• | risks related to the outcome of any litigation, government and regulatory proceedings, investigations and inquiries; |
• | risks related to our ability to protect or enforce our proprietary rights on which our business depends or third-party intellectual property infringement claims; |
• | liabilities associated with environmental, health and safety matters; |
• | risks associated with our limited history of operating as an independent company; |
• | the impact of the global COVID-19 pandemic on our projected results of operations, financial performance or other financial metrics, or on any of the foregoing risks; and |
• | other risks and uncertainties indicated in this prospectus, including those under the heading “ Risk Factors |
(1) | Excludes 18,750,000 founder shares that converted from shares of Class B common stock to shares of Class A common stock upon the Closing of the Business Combination and are subject to certain vesting and forfeiture conditions described elsewhere in this prospectus. |
• | We have incurred operating losses in the past and expect to incur operating losses in the future. |
• | If we are unable to develop new products or enhance existing products to meet our customers’ needs and compete favorably in the market, we may be unable to attract or retain customers. |
• | We operate in highly competitive markets and in some cases compete against larger companies with greater financial resources. |
• | Our customers may reduce or halt their spending on our products and services. |
• | Our sales cycles in certain end markets can be long and unpredictable. |
• | Our growth plans depend in part on growth through acquisitions, and these plans involve numerous risks. If we are unable to make acquisitions, or if we are not successful in integrating the technologies, operations and personnel of acquired businesses or fail to realize the anticipated benefits of an acquisition, our operations may be materially and adversely affected. |
• | Certain of our products require the use of radioactive sources or incorporate radioactive materials, which subjects us and our customers to regulations, related costs and delays and potential liabilities for injuries or violation of environmental, health and safety laws. |
• | Accidents involving nuclear power facilities, including but not limited to events similar to Fukushima, or terrorist acts or other high profile events involving radioactive materials could materially and adversely affect our customers and the markets in which we operate and increase regulatory requirements and costs that could in turn materially and adversely affect our business. |
• | We have, and we intend to continue pursuing, fixed-price contracts. Our failure to mitigate certain risks associated with such contracts may result in reduced margins. |
• | We operate as an entrepreneurial, decentralized company, which presents both benefits and certain risks. In particular, significant growth in a decentralized operating model may put strain on certain business group resources and our corporate functions, which could materially and adversely affect our business, financial condition and results of operations. |
• | A failure to expand our manufacturing capacity and scale our capabilities to manufacture new products could constrain our ability to grow our business. |
• | We rely on third-party manufacturers to produce sub-components for certain of our products and services. If our manufacturers are unable to meet our requirements, or are subject to unanticipated disruptions, our business could be harmed. |
• | We rely on third-party sales representatives to assist in selling our products and services, and the failure of these representatives to perform as expected or to secure regulatory approvals in jurisdictions where they are required to do so could reduce our future sales. |
• | If our suppliers experience supply shortages and prices of commodities or components that we use in our operations increase, our results of operations could be materially and adversely affected. |
• | We derive a material portion of our revenue from contracts with governmental customers or their contractors. Such customers are subject to increased pressures to reduce expenses. Government-funded contracts may also contain unusual or more onerous terms and conditions that are not common among commercial customers or risk subjecting us to audits, investigations, sanctions and penalties. |
• | A failure or breach of our or our vendors’ information technology, or IT, data security infrastructure, or the security infrastructure of our products, or the discovery or exploitation of defects or vulnerabilities in the same, has subjected us in the past and may in the future subject us and our products to increased vulnerability to unauthorized access and cyberattacks and could materially and adversely impact our or our customers’ business, financial condition, reputation and operations. |
• | Our customers’ localization requirements, in particular in China, India and South Korea, could materially and adversely affect our business. |
• | We and our customers operate in highly regulated industries that require us and them to obtain, and comply with, federal, state, local and foreign government permits and approvals. |
• | We operate in a highly litigious industry and are, thus, subject to risks related to legal claims and proceedings filed by or against us, and adverse outcomes in these matters may materially harm our business. |
• | We must comply with the U.S. Foreign Corrupt Practices Act, or FCPA, and analogous non-U.S. anti-bribery statutes including the UK Bribery Act. Our third-party sales representatives’ or distributors’ failure to comply with such laws could subject us to, among other things, penalties and legal expenses that could harm our reputation and materially and adversely affect our business, financial condition and results of operations. |
• | Legal compliance with import and export controls, as well as with sanctions, in the United States and other countries, is complex, and compliance restrictions and expenses could materially and adversely impact our revenue and supply chain. |
• | We could incur substantial costs as a result of violations of, or liabilities under, environmental laws. |
• | Certain of our products and software are subject to ongoing regulatory oversight by the FDA or equivalent regulatory agencies in international markets and if we are not able to obtain or maintain the necessary regulatory approvals we may not be able to continue to market and sell such products which may materially and adversely affect our business. |
• | There is no guarantee that an active and liquid public market for our securities will develop. |
Shares of Class A common stock offered by us |
35,810,519 shares, consisting of (i) 27,249,979 shares that are issuable upon the exercise of 18,749,979 public warrants and 8,500,000 private placement warrants by the holders thereof and (ii) 8,560,540 shares issuable upon the redemption of 8,560,540 shares of IntermediateCo Class B common stock |
Shares of Class A common stock outstanding prior to the exercise of all public warrants and private placement warrants and prior to the exchange of all shares of IntermediateCo Class B common stock |
199,523,292 shares |
Shares of Class A common stock assuming the exercise of all public warrants and private placement warrants and assuming the exchange of all shares of IntermediateCo Class B common stock |
235,333,811 shares |
Exercise price of warrants |
$11.50 per share, subject to adjustment as described herein |
Use of proceeds |
We will receive up to an aggregate of approximately $313.4 million from the exercise of all warrants, assuming the exercise in full of all such warrants for cash. |
Unless we inform you otherwise in a prospectus supplement or free writing prospectus, we intend to use the net proceeds from the exercise of such warrants for general corporate purposes, which may include capital expenditures and working capital. See “Use of Proceeds.” |
Shares of Class A common stock offered by the Selling Holders |
152,157,565 shares, consisting of (i) 116,347,025 issued and outstanding shares, (ii) 18,750,000 shares subject to vesting requirements, (iii) 8,500,000 shares issuable upon the exercise of the private placement warrants and (iv) 8,560,540 shares issuable upon the redemption of 8,560,540 shares of IntermediateCo Class B common stock. |
Lockup Restrictions |
Certain of our stockholders are subject to certain restrictions on transfer until the termination of applicable lockup periods. See “Certain Relationships and Related Party Transactions—Lockup Restrictions” for further discussion. |
NYSE Ticker Symbols |
Class A common stock: “MIR” |
Public Warrants: “MIRW” |
• | 27,249,979 shares of our Class A common stock issuable upon the exercise of our warrants outstanding as of the Closing Date, each with an exercise price of $11.50 per share (the warrants become exercisable on November 19, 2021); |
• | 19,952,329 shares of our Class A common stock reserved for future issuance under the Incentive Plan, as well as any automatic increases in the number of shares of Class A common stock reserved for future issuance under the Incentive Plan. |
• | general economic conditions, both domestically and internationally, including inflation, recession and interest rate fluctuations; |
• | the timing, number and size of orders from, and shipments to, our customers, as well as the relative mix of those orders; |
• | the timing of revenue recognition, which often requires customer acceptance of the delivered products; |
• | delays, postponements or cancellations of construction or decommissioning of NPPs caused by, for example, financing difficulties or regulatory delays; |
• | adverse economic, financial and/or political conditions, as well as manmade or natural disasters, such as pandemics, in one or more of our target end markets; |
• | variations in the volume of orders for a particular product or product line in a particular quarter; |
• | the size and timing of new contract awards; |
• | the timing of the release of government funds for procurement of our products; |
• | the degree to which new end markets emerge for our products; |
• | the budget cycles of U.S. and foreign governments and commercial enterprises that affect timing of order placement for or delivery of our products; |
• | the tendency of commercial enterprises to fully utilize annual capital budgets prior to expiration; |
• | international trade conditions, such as the tariffs imposed by both the United States and China on the import of certain goods; and |
• | changes in laws or regulations affecting our target end markets, in particular the medical market. |
• | properly identify and address customer needs; |
• | in the case of our medical end market, educate medical providers about the use of new products and services; |
• | comply with internal quality assurance systems and processes in a timely and efficient manner; |
• | manage regulatory approvals and clearances including their timing and costs; |
• | accurately predict and control costs associated with inventory overruns caused by phase-in of new products and phase-out of old products; |
• | manufacture and deliver our products in sufficient volumes on time and accurately predict and control costs associated with manufacturing, installation, warranty and maintenance of the products; |
• | meet our product development plan and launch timelines; |
• | improve manufacturing yields of components; and |
• | manage customer demands for retrofits of both old and new products. |
• | unfavorable financial conditions and strategies of our customers; |
• | for the nuclear end market, civic opposition to or changes in government policies regarding nuclear operations or a reduction in demand for nuclear generating capacity; |
• | accidents, terrorism, natural disasters or other incidents occurring at our facilities, the facilities of our customers or at any other place; and |
• | the decision by one or more of our customers to acquire one of our competitors or otherwise insource the services we provide. |
• | problems integrating the new personnel or the purchased operations, technologies or products; |
• | difficulty securing adequate working capital; |
• | unanticipated costs associated with the acquisition; |
• | negative effects on our ability to generate excess free cash flow; |
• | negative effects on profitability; |
• | adverse effects on existing business relationships with suppliers and customers; |
• | risks associated with entering markets in which we have no or limited prior experience; |
• | loss of key employees of the acquired business; |
• | our assumption of legal or regulatory risks, particularly with respect to smaller businesses that have immature business processes and compliance programs; |
• | litigation arising from the operations before they were acquired by us; and |
• | difficulty completing financial statements and audits. |
• | failure to properly estimate, or changes in, the costs of material, components or labor; |
• | inflation and currency exchange rate fluctuations; |
• | unanticipated technical problems with the products or services being supplied by us, which may require that we spend our own money to remedy the problem; |
• | our suppliers’ or subcontractors’ failure to perform; |
• | difficulties of our customers in obtaining required governmental permits or approvals; |
• | changes in local laws and regulations; |
• | unanticipated delays in construction of new NPPs and decommissioning of existing NPPs; and |
• | limited history with new products and new customers. |
• | foreign currency exchange fluctuations; |
• | changes in regulatory requirements; |
• | tariffs and other barriers; |
• | timing and availability of export licenses; |
• | difficulties in accounts receivable collections; |
• | difficulties in protecting and enforcing our intellectual property; |
• | difficulties in staffing and managing international operations; |
• | difficulties in managing sales agents, distributors and other third parties; |
• | coordination regarding, and difficulties in obtaining, governmental approvals for products that may require certification; |
• | rescission or termination of contracts by governmental parties without penalty and regardless of the terms of the contract; |
• | restrictions on transfers of funds and other assets of our subsidiaries between jurisdictions; |
• | the burden of complying with a wide variety of complex foreign laws and treaties; |
• | potentially adverse tax consequences; and |
• | uncertainties relative to regional political and economic circumstances. |
• | failure to comply with environmental and safety laws and regulations; |
• | failure to comply with permit conditions or violations found during inspections or otherwise; |
• | local community, political or other opposition; |
• | executive action; and |
• | legislative action. |
• | prevent others from obtaining knowledge of our trade secrets through independent development or other access by legal means; |
• | prevent our competitors or other third parties from independently developing similar products, duplicating our products or designing around the patents owned by us; |
• | prevent third-party patents from having an adverse effect on our ability to do business; |
• | provide adequate protection for our intellectual property rights; |
• | prevent disputes with third parties regarding ownership of, or exclusive rights to, our intellectual property; |
• | prevent disclosure of our trade secrets and know-how to third parties or into the public domain; |
• | prevent the challenge, invalidation or circumvention of our existing patents; |
• | result in patents that lead to commercially viable products or provide competitive advantages for our products; and |
• | result in issued patents and registered trademarks from any of our pending applications. |
• | increasing our vulnerability to general economic downturns and adverse industry conditions; |
• | requiring us to dedicate a significant portion of our cash flows from operations to the payment of interest and principal on our debt, which would reduce the funds available to us for our working capital, capital expenditures or other general corporate requirements; |
• | limiting our flexibility in planning for, or reacting to, changes in our business and industry; |
• | placing us at a competitive disadvantage compared to our competitors with less indebtedness or more liquidity; and |
• | limiting our ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions, general corporate purposes or other purposes. |
• | incur additional indebtedness; |
• | pay dividends on, or repurchase or make distributions in respect of, our capital stock or make other restricted payments; |
• | make certain investments, including acquisitions of other companies; |
• | sell or transfer assets; |
• | prepay, redeem, repurchase, defease or amend the terms of certain junior indebtedness; |
• | create or incur liens on our assets or enter into contractual obligations that restrict our ability to grant liens on assets or capital stock; and |
• | consolidate, merge, sell or otherwise dispose of all or substantially all of our assets. |
• | earnings being lower than anticipated in countries where we are taxed at lower rates or other shifts in the mix of pre-tax profits and losses from one jurisdiction to another; |
• | our inability to use tax credits; |
• | changing tax laws or related interpretations, accounting standards and regulations and interpretations in multiple tax jurisdictions in which we operate; |
• | an increase in expenses not deductible for tax purposes, including certain stock-based compensation expense and impairment of goodwill; |
• | the tax effects of purchase accounting for acquisitions and restructuring charges and other discrete recognition of taxable events and exposures that may cause fluctuations between reporting periods; |
• | changes related to our ability to ultimately realize future benefits attributed to net operating loss and other carryforwards included in our deferred tax assets; |
• | tax assessments resulting from income tax audits or any related tax interest or penalties that would affect our income tax expense for the period in which the settlements take place; and |
• | a change in our decision to indefinitely reinvest foreign earnings. |
• | you may not be able to liquidate your investment in shares of our Class A common stock or our warrants; |
• | you may not be able to resell your shares of our Class A common stock or our warrants at or above the price you paid for them; |
• | the market price of shares of our Class A common stock or our warrants may experience significant price volatility; and |
• | there may be less efficiency in carrying out your purchase and sale orders. |
• | holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares of Class A common stock determined by reference to the table set forth under “Description of Securities—Warrants—Public Warrants” based on the redemption date and the “fair market value” of our Class A common stock; |
• | if, and only if, the last reported sale price of our Class A common stock equals or exceeds $10.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) on the trading day prior to the date on which we send the notice of redemption to the warrant holders; and |
• | if, and only if, there is an effective registration statement covering the issuance of the shares of Class A common stock issuable upon exercise of the warrants and a current prospectus relating thereto available throughout the 30-day period after written notice of redemption is given. |
• | changes in the industries in which we and our customers operate; |
• | developments involving our competitors; |
• | changes in laws and regulations affecting our business; |
• | variations in our operating performance and the performance of our competitors in general; |
• | actual or anticipated fluctuations in our quarterly or annual operating results; |
• | publication of research reports by securities analysts about us or our competitors or our industry; |
• | the public’s reaction to our press releases, our other public announcements and our filings with the SEC; |
• | actions by stockholders, including the sale by the PIPE Investors of any of their shares of our Class A common stock; |
• | the issuance and potential sales of 18,750,000 founder shares upon the satisfaction of certain vesting requirements; |
• | the issuance and potential sales of 8,560,540 shares of Class A common stock upon the redemption of shares of IntermediateCo Class B common stock; |
• | the issuance and potential sales of 27,249,979 shares of Class A common stock upon the exercise of the public warrants and private placement warrants; |
• | the sales of shares of our common stock after the expiration of applicable lockup restrictions; |
• | additions and departures of key personnel; |
• | commencement of, or involvement in, litigation involving the combined company; |
• | changes in our capital structure, such as future issuances of securities or the incurrence of additional debt; |
• | the volume of shares of our Class A common stock available for public sale; and |
• | general economic and political conditions, such as the effects of the COVID-19 outbreak, recessions, interest rates, local and national elections, fuel prices, international currency fluctuations, corruption, political instability and acts of war or terrorism. |
• | no cumulative voting in the election of directors, which limits the ability of minority stockholders to elect director candidates; |
• | the right of our Board to elect a director to fill a vacancy created by the expansion of our Board or the resignation, death or removal of a director in certain circumstances, which prevents stockholders from being able to fill vacancies on our Board; |
• | a prohibition on stockholder action by written consent, which forces stockholder action to be taken at an annual or special meeting of our stockholders; |
• | a prohibition on stockholders calling a special meeting and the requirement that a meeting of stockholders may only be called by members of our Board or our Chief Executive Officer, which may delay the ability of our stockholders to force consideration of a proposal or to take action, including the removal of directors; and |
• | advance notice procedures that stockholders must comply with in order to nominate candidates to our Board or to propose matters to be acted upon at a meeting of stockholders, which may discourage or deter a potential acquirer from conducting a solicitation of proxies to elect the acquirer’s own slate of directors or otherwise attempting to obtain control of us. |
• | The Business Combination of Mirion with GSAH pursuant to the Business Combination Agreement; |
• | Conversion of the shares of Class B common stock of GSAH (the “GSAH Class B common stock”) outstanding prior to the Business Combination to shares of our Class A common stock; |
• | The issuance of 90.0 million shares of our Class A common stock for an aggregate purchase price equal to $900 million (the “PIPE Investment”) pursuant to the Subscription Agreements, $200 million of which has been subscribed for by GSAM Holdings (the “Backstop Party”). The PIPE Investment was consummated substantially concurrently with the closing of the Business Combination; |
• | At the Closing, the Sellers (or the “Mirion Sellers”) elected to receive equity consideration either in the form of shares of our Class A common stock or shares of our Class B common stock that have voting rights but no economic interest in the Company, paired with shares of IntermediateCo Class B common stock (non-voting) of a newly formed subsidiary (IntermediateCo) (the “Paired Interests”). The Company owns 100% of the voting shares (Class A) of IntermediateCo but a portion of the economic interest of IntermediateCo accrues to the management holders of IntermediateCo Class B common stock and shares of our Class B common stock in proportion to their ownership of shares of our Class B common stock, or voting interest, in the Company. As a result, the Company will recognize a noncontrolling interest for the portion of IntermediateCo that is not attributable to the Company. Mirion Sellers elected to receive 8.5 million shares of Class B common stock (the “Class B Holders”) and the remaining Mirion Sellers elected to receive 30.4 million shares of our Class A common stock; |
• | The transfer of a portion of the founder shares to executives and a board member of the Combined Company, to be forfeited if certain service and performance conditions are not met within five years of the Transaction Date. This transaction will be accounted for as stock compensation expense in the financial statements of the Combined Company; |
• | Repayment of Mirion third-party and related party notes and entering into a new term loan facility; and |
• | The pro forma impact of the acquisition by Mirion of Sun Nuclear Corporation (“SNC” or “Sun Nuclear”) on December 18, 2020 (the “Sun Acquisition”) which was deemed a significant acquisition to Mirion under Regulation S-X Article 11, Pro Forma Financial Information |
Historical as of June 30, 2021 |
Pro Forma Financing Adjustments |
As of June 30, 2021 |
||||||||||||||||||||||||
($ in millions) |
GS Acquisition Holdings Corp II |
Mirion |
Pro Forma Purchase Accounting Adjustments |
Notes |
Notes |
Pro Forma Combined |
||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||
Current assets: |
||||||||||||||||||||||||||
Cash and cash equivalents |
$ | 0.8 | $ | 101.1 | $ | (908.7 | ) | (b) |
$ | 900.0 | (b) |
$ | 134.7 | |||||||||||||
(1,310.0 | ) | (b) |
750.1 | (b) (d) |
||||||||||||||||||||||
(11.7 | ) | (b) (e) |
||||||||||||||||||||||||
(70.6 | ) | (b) |
||||||||||||||||||||||||
830.0 | (b) |
|||||||||||||||||||||||||
(146.3 | ) | (b) |
||||||||||||||||||||||||
Accounts receivable, net |
— | 133.3 | — | — | 133.3 | |||||||||||||||||||||
Costs in excess of billings |
— | 57.2 | — | — | 57.2 | |||||||||||||||||||||
Inventories |
— | 113.2 | 21.7 | (a) |
— | 134.9 | ||||||||||||||||||||
Other current assets |
0.4 | 29.1 | 0.3 | (a) |
— | 29.8 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total current assets |
1.2 | 433.9 | (2,196.7 | ) | 2,251.5 | 489.9 | ||||||||||||||||||||
Property, plant, and equipment, net |
— | 88.8 | 43.4 | (a) |
— | 132.2 | ||||||||||||||||||||
Other assets: |
||||||||||||||||||||||||||
Cash and cash equivalents held in Trust |
750.1 | — | — | (750.1 | ) | (d) |
— | |||||||||||||||||||
Goodwill |
— | 681.5 | 946.5 | (a) |
— | 1,628.0 | ||||||||||||||||||||
Intangible assets, net |
— | 326.3 | 441.2 | (a) |
— | 767.5 | ||||||||||||||||||||
Other assets |
0.8 | 16.7 | — | — | 17.5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total other assets |
750.9 | 1,024.5 | 1,387.7 | (750.1 | ) | 2,413.0 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total assets |
$ | 752.1 | $ | 1,547.2 | $ | (765.6 | ) | $ | 1,501.4 | $ | 3,035.1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
||||||||||||||||||||||||||
Current liabilities: |
||||||||||||||||||||||||||
Accounts payable |
$ | 8.3 | $ | 47.1 | $ | — | $ | (6.6 | ) | (e) |
$ | 48.8 | ||||||||||||||
Deferred contract revenue |
— | 50.4 | (20.0 | ) | (a) |
— | 30.4 | |||||||||||||||||||
Working capital note |
2.0 | — | — | — | 2.0 | |||||||||||||||||||||
Warrant liability |
62.4 | — | — | — | 62.4 | |||||||||||||||||||||
Notes payable to third-parties, current |
— | 6.4 | (6.4 | ) | (a) (c) |
8.3 | (b) |
8.3 | ||||||||||||||||||
Accrued expenses and other current liabilities |
— | 84.3 | — | 11.2 | (e) |
80.4 | ||||||||||||||||||||
(15.1 | ) | (e) |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total current liabilities |
72.7 | 188.2 | (26.4 | ) | (2.2 | ) | 232.3 | |||||||||||||||||||
Deferred underwriting discount |
26.3 | — | — | (26.3 | ) | (e) (f) |
— | |||||||||||||||||||
Third-party notes payable, non-current, net |
— | 885.7 | (885.7 | ) | (a) (c) |
821.7 | (b) |
799.1 | ||||||||||||||||||
(22.6 | ) | (e) (k) |
Historical as of June 30, 2021 |
Pro Forma Financing Adjustments |
As of June 30, 2021 |
||||||||||||||||||||||
($ in millions) |
GS Acquisition Holdings Corp II |
Mirion |
Pro Forma Purchase Accounting Adjustments |
Notes |
Notes |
Pro Forma Combined |
||||||||||||||||||
Related party notes payable, non-current, net |
— | 1,235.3 | (1,235.3 | ) | (a) |
— | — | |||||||||||||||||
Deferred income taxes and other liabilities |
— | 77.5 | 123.6 | (a) |
— | 201.1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total liabilities |
99.0 | 2,386.7 | (2,023.8 | ) | 770.6 | 1,232.5 | ||||||||||||||||||
GSAH Class A common stock subject to redemption |
750.0 | — | — | (750.0 | ) | (g) |
— | |||||||||||||||||
Stockholders’ deficit: |
||||||||||||||||||||||||
A Ordinary shares |
— | — | — | — | (g) |
— | ||||||||||||||||||
B Ordinary shares |
— | 0.1 | (0.1 | ) | (a) |
— | (g) |
— | ||||||||||||||||
Additional paid-in capital |
— | 9.5 | (9.5 | ) | (a) |
900.0 | (b) |
1,822.1 | ||||||||||||||||
418.7 | (a) |
750.0 | (g) |
|||||||||||||||||||||
(11.7 | ) | (a) (b) |
||||||||||||||||||||||
(146.3 | ) | (b) |
||||||||||||||||||||||
(88.6 | ) | (h) |
||||||||||||||||||||||
Receivable from Employees for purchase of Stock |
— | (2.4 | ) | 2.4 | (a) |
— | — | |||||||||||||||||
Accumulated (deficit) earnings |
(96.9 | ) | (888.0 | ) | 888.0 | (a) |
(11.2 | ) | (e) |
(108.1 | ) | |||||||||||||
Noncontrolling interests |
— | 2.1 | (2.1 | ) | (a) |
88.6 | (h) |
88.6 | ||||||||||||||||
Accumulated other comprehensive income (loss) |
— | 39.2 | (39.2 | ) | (a) |
— | — | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total stockholders’ equity (deficit) |
(96.9 | ) | (839.50 | ) | 1,258.2 | 1,480.8 | 1,802.6 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total liabilities and stockholders’ equity |
$ | 752.1 | $ | 1,547.2 | $ | (765.6 | ) | $ | 1,501.4 | $ | 3,035.1 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
Historical Financials |
||||||||||||||||||||||||||||||||
($ in millions, except shares outstanding and per share amounts) |
GS Acquisition Holdings Corp II |
Mirion |
Pro Forma Purchase Accounting Adjustments |
Notes |
Mirion Pro Forma |
Pro Forma Financing Adjustments |
Notes |
Pro Forma Combined |
||||||||||||||||||||||||
Revenues |
||||||||||||||||||||||||||||||||
Product |
$ | — | $ | 267.5 | $ | — | $ | 267.5 | $ | — | $ | 267.5 | ||||||||||||||||||||
Service |
— | 78.6 | — | 78.6 | — | 78.6 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Revenues |
— | 346.1 | — | 346.1 | — | 346.1 | ||||||||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||||||||||
Cost of revenues—Product |
— | 166.4 | (0.3 | ) | (i | ) | 166.1 | — | 166.1 | |||||||||||||||||||||||
Cost of revenues—Service |
— | 37.6 | 0.4 | 38.0 | — | 38.0 | ||||||||||||||||||||||||||
Selling, general and administrative |
8.7 | 127.1 | 22.3 | (i | ) | 149.4 | 9.3 | (j | ) | 167.4 | ||||||||||||||||||||||
Research and development |
— | 19.2 | — | 19.2 | — | 19.2 | ||||||||||||||||||||||||||
Other deductions, net |
— | (3.6 | ) | — | (3.6 | ) | — | (3.6 | ) | |||||||||||||||||||||||
Change in fair value of warrant liability |
(9.2 | ) | — | — | — | — | (9.2 | ) | ||||||||||||||||||||||||
Dividend expense (income) |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Interest expense (income), net |
— | 86.7 | (86.7 | ) | (i | ) | — | 16.5 | (k | ) | 16.5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Income (loss) before income taxes |
0.5 | (87.3 | ) | 64.3 | (23.0 | ) | (25.8 | ) | (48.3 | ) | ||||||||||||||||||||||
Income tax expense (benefit) |
(0.5 | ) | 11.5 | 16.1 | (i | ) | 27.6 | (6.5 | ) | (l | ) | 20.6 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net income (loss) |
$ | 1.0 | $ | (98.8 | ) | $ | 48.2 | $ | (50.6 | ) | $ | (19.3 | ) | (68.9 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Less: Income (loss) attributable to noncontrolling interests |
(m | ) | (3.1 | ) | ||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
Net income (loss) attributable to controlling interests |
$ | (65.8 | ) | |||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
Historical |
||||||||||||||||||||||||||||||||
Weighted average common shares outstanding of Class A common stock |
75,000,000 | |||||||||||||||||||||||||||||||
Basic and diluted net income per share, Class A |
$ | 0.01 | ||||||||||||||||||||||||||||||
Weighted average common shares outstanding of Class B common stock |
18,750,000 |
Historical Financials |
||||||||||||||||||||||||||||||||
($ in millions, except shares outstanding and per share amounts) |
GS Acquisition Holdings Corp II |
Mirion |
Pro Forma Purchase Accounting Adjustments |
Notes |
Mirion Pro Forma |
Pro Forma Financing Adjustments |
Notes |
Pro Forma Combined |
||||||||||||||||||||||||
Basic and diluted net income per share, Class B |
$ | 0.01 | ||||||||||||||||||||||||||||||
Earnings per share |
||||||||||||||||||||||||||||||||
Pro Forma weighted average common shares of Class A common stock outstanding—basic and diluted |
180,773,292 | |||||||||||||||||||||||||||||||
Pro Forma net income (loss) per share basic and diluted available to common stockholders, Class A |
(n | ) | $ | (0.36 | ) |
Historical Financials |
||||||||||||||||||||||||||||||||||||||||||||
($ in millions, except shares outstanding and per share amounts) |
GS Acquisition Holdings Corp II |
Historical Mirion |
Historical Sun Nuclear (1/1/20 – 12/18/20) |
Pro Forma Sun Nuclear Purchase Accounting Adjustments |
Notes |
Mirion Pro Forma |
Pro Forma Purchase Accounting Adjustments |
Notes |
Pro Forma Financing Adjustments |
Notes |
Pro Forma Combined |
|||||||||||||||||||||||||||||||||
Revenues |
||||||||||||||||||||||||||||||||||||||||||||
Product |
$ | — | $ | 377.1 | $ | 75.7 | $ | (7.3 | ) | (o | ) | $ | 445.5 | $ | — | $ | — | $ | 445.5 | |||||||||||||||||||||||||
Service |
— | 139.2 | 22.4 | (9.5 | ) | (o | ) | 152.1 | (12.7 | ) | (i | ) | — | 139.4 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total Revenues |
— | 516.3 | 98.1 | (16.8 | ) | 597.6 | (12.7 | ) | — | 584.9 | ||||||||||||||||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||||||||||||||||||||||
Cost of revenues—Product |
— | 230.8 | 21.9 | 7.7 | (o | ) | 260.4 | 18.2 | (i | ) | — | 278.6 | ||||||||||||||||||||||||||||||||
Cost of revenues—Service |
— | 70.5 | 11.0 | — | 81.5 | 1.1 | (i | ) | — | 82.6 | ||||||||||||||||||||||||||||||||||
Selling, general and administrative |
2.5 |
162.6 |
33.8 |
15.7 |
(o |
) |
212.1 |
50.9 |
(i |
) |
33.4 |
(j |
) |
310.1 |
||||||||||||||||||||||||||||||
11.2 | (q | ) | ||||||||||||||||||||||||||||||||||||||||||
Research and development |
— |
17.9 |
14.7 |
— |
32.6 |
— |
32.6 |
|||||||||||||||||||||||||||||||||||||
Other deductions, net |
— | 16.4 | (0.5 | ) | — | 15.9 | — | — | 15.9 | |||||||||||||||||||||||||||||||||||
Change in fair value of warrant liability |
43.1 | — | — | — | — | — | — | 43.1 | ||||||||||||||||||||||||||||||||||||
Dividend expense (income) |
(0.1 | ) | — | — | — | — | — | 0.1 | (p | ) | — | |||||||||||||||||||||||||||||||||
Interest expense (income), net |
— |
154.2 |
0.1 |
21.3 |
(o |
) |
175.6 |
(159.0 |
) |
(i |
) |
32.9 |
(k |
) |
49.5 |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Income (loss) before income taxes |
(45.5 | ) | (136.1 | ) | 17.1 | (61.5 | ) | (180.5 | ) | 76.1 | (77.6 | ) | (227.5 | ) | ||||||||||||||||||||||||||||||
Income tax expense (benefit) |
(0.3 | ) | (15.7 | ) | — | (11.1 | ) | (o | ) | (26.8 | ) | 19.0 | (i | ) | (19.4 | ) | (l | ) | (27.5 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Net income (loss) |
$ | (45.2 | ) | $ | (120.4 | ) | $ | 17.1 | $ | (50.4 | ) | $ | (153.7 | ) | $ | 57.1 | $ | (58.2 | ) | (200.0 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Less: Income (loss) attributable to noncontrolling interests |
(m | ) | (9.0 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to controlling interests |
$ | (191.0 | ) | |||||||||||||||||||||||||||||||||||||||||
|
|
Historical Financials |
||||||||||||||||||||||||||||||||||||||||||||
($ in millions, except shares outstanding and per share amounts) |
GS Acquisition Holdings Corp II |
Historical Mirion |
Historical Sun Nuclear (1/1/20 – 12/18/20) |
Pro Forma Sun Nuclear Purchase Accounting Adjustments |
Notes |
Mirion Pro Forma |
Pro Forma Purchase Accounting Adjustments |
Notes |
Pro Forma Financing Adjustments |
Notes |
Pro Forma Combined |
|||||||||||||||||||||||||||||||||
Historical |
||||||||||||||||||||||||||||||||||||||||||||
Weighted average common shares outstanding of Class A common stock |
37,397,260 | |||||||||||||||||||||||||||||||||||||||||||
Basic and diluted net income per share, Class A |
$ | (0.79 | ) | |||||||||||||||||||||||||||||||||||||||||
Weighted average common shares outstanding of Class B common stock |
19,597,603 | |||||||||||||||||||||||||||||||||||||||||||
Basic and diluted net income per share, Class B |
$ | (0.79 | ) | |||||||||||||||||||||||||||||||||||||||||
Earnings per share |
||||||||||||||||||||||||||||||||||||||||||||
Pro Forma weighted average common shares of Class A common stock outstanding— basic and diluted |
180,773,292 |
|||||||||||||||||||||||||||||||||||||||||||
Pro Forma net income (loss) per share basic and diluted available to common stockholders, Class A |
(n | ) | $ | (1.06 | ) |
Shares transferred at closing (1) |
38,960,000 | |||
Value per share (2) |
$ | 10.45 | ||
|
|
|||
Total share consideration |
407.0 | |||
Plus: cash transferred |
1,310.0 | |||
|
|
|||
Total cash and share consideration at closing |
$ | 1,717.0 | ||
|
|
(1) | Includes both shares of our Class A common stock (30.4 million to the Mirion Sellers excluding certain members of management who elected to receive Class B common stock) and shares of our Class B common stock (8.6 million) to Mirion management stockholders). |
(2) | The value of shares transferred at closing is assumed to be the average price on October 20, 2021 of $10.45 per share. |
Class A Share Ownership in the Company (1) |
||||||||
Number of Shares (millions) |
Percentage of Outstanding Shares |
|||||||
PIPE Investors (2) |
90.0 | 47.5 | % | |||||
Public Stockholders |
60.4 | 31.9 | % | |||||
Mirion Sellers (excluding certain members of Mirion management below who elected to receive Class B common stock) |
30.4 | 16.1 | % |
Class B Share Ownership in the Company | ||||||||
Number of Shares (millions) |
Percentage of Outstanding Shares |
|||||||
Mirion management |
8.6 | 4.5 | % |
(1) | Excludes 18,750,000 founder shares converted from shares of GSAH Class B common stock to shares of our Class A common stock upon the closing of the Business Combination which are subject to certain vesting and forfeiture conditions described below. The PIK Notes accrued payment-in-kind “ Certain Relationships and Related Persons Transactions—Shareholder Notes.” |
(2) | Includes 20 million GSAH Class A shares subscribed for by Sponsor-related PIPE Investors. |
(a) | Reflects purchase accounting adjustments for Mirion, the repayment of historical debt balances, the elimination of Mirion’s historical equity (including the settlement on or before the Business Combination closing date of receivables from employees for purchase of common stock in the amount of $2.1 million, |
with $0.3 million of remaining receivables from non-executive employees reclassified to other current assets), and the resulting impacts on additional paid-in capital (dollars in millions). |
As of June 30, 2021 |
Transaction Adjustments |
Estimated Fair Value |
||||||||||||||
Purchase consideration: |
||||||||||||||||
Cash consideration |
$ | 1,310.0 | ||||||||||||||
Equity consideration paid to existing owners of Mirion |
407.0 | |||||||||||||||
Cash repayment of debt |
908.7 | |||||||||||||||
Cash paid for seller transaction expenses |
11.7 | |||||||||||||||
|
|
|||||||||||||||
Total |
$ | 2,637.4 | ||||||||||||||
|
|
|||||||||||||||
Net assets and liabilities acquired: |
||||||||||||||||
Goodwill |
681.5 | 946.5 | (1 | ) | 1,628.0 | |||||||||||
Amortizable intangibles |
326.3 | 441.2 | (2 | ) | 767.5 | |||||||||||
Cash and cash equivalents |
101.1 | — | 101.1 | |||||||||||||
Accounts receivable, net |
133.3 | — | 133.3 | |||||||||||||
Costs in excess of billings on uncompleted contracts |
57.2 | — | 57.2 | |||||||||||||
Inventories |
113.2 | 21.7 | (2 | ) | 134.9 | |||||||||||
Other current assets |
29.1 | 0.3 | (3 | ) | 29.4 | |||||||||||
Property, plant and equipment, net |
88.8 | 43.4 | (2 | ) | 132.2 | |||||||||||
Other non-current assets |
16.7 | — | 16.7 | |||||||||||||
Accounts payable |
(47.1 | ) | — | (47.1 | ) | |||||||||||
Deferred contract revenue |
(50.4 | ) | 20.0 | (2 | ) | (30.4 | ) | |||||||||
Accrued expenses and other current liabilities |
(84.3 | ) | — | (84.3 | ) | |||||||||||
Deferred income taxes and other non-current liabilities |
(77.5 | ) | (123.6 | ) | (2 | ) | (201.1 | ) | ||||||||
|
|
|
|
|
|
|||||||||||
Total |
$ | 1,287.9 | $ | 1,349.5 | $ | 2,637.4 | ||||||||||
|
|
|
|
|
|
(1) | Reflects the net adjustment to goodwill as a result of Mirion purchase accounting adjustments. |
(2) | Reflects the change in fair value of certain intangible assets, inventory, property, plant and equipment, deferred revenue, and deferred tax liabilities recognized in the purchase price allocation. |
(3) | Reflects the reclassification of receivables from non-executive employees for the purchase of Mirion common stock that remain unpaid after the closing of the Business Combination. |
As of June 30, 2021 |
Transaction Adjustments |
Adjusted Balance |
||||||||||||||
Write-off of historical equity and pay-off of debt, net of cash on hand: |
||||||||||||||||
Third-party notes payable, current, net |
$ | (6.4 | ) | $ | 6.4 | (4 | ) | $ | — | |||||||
Third-party notes payable, non-current, net |
(885.7 | ) | 885.7 | (4 | ) | — | ||||||||||
Related party notes payable, non-current, net |
(1,235.3 | ) | 1,235.3 | (4 | ) | — | ||||||||||
Class B common stock |
0.1 | (0.1 | ) | (5 | ) | — | ||||||||||
Additional paid-in capital |
9.5 | (9.5 | ) | (5 | ) | — | ||||||||||
Receivable from Employees for purchase of Common Stock |
(2.4 | ) | 2.4 | (5 | ) | — | ||||||||||
Accumulated (deficit) earnings |
(888.0 | ) | 888.0 | (5 | ) | — | ||||||||||
Noncontrolling interests |
2.1 | (2.1 | ) | (5 | ) | — | ||||||||||
Accumulated other comprehensive income (loss) |
39.2 | (39.2 | ) | (5 | ) | — | ||||||||||
|
|
|
|
|
|
|||||||||||
Total |
$ | (2,966.9 | ) | $ | 2,966.9 | $ | — | |||||||||
|
|
|
|
|
|
(4) | Reflects the repayment of historical debt balances, net of cash and cash equivalents. |
(5) | Represents the elimination of Mirion’s historical equity. This includes the settlement on or before the closing date of receivables from employees for purchase of Mirion common stock in the amount of $2.1 million. The remaining $0.3 million has been reclassified to other current assets. |
As of June 30, 2021 |
||||
Adjustment to Additional Paid-in Capital |
||||
Equity consideration to sellers |
$ | 407.0 | (6) | |
Payment of seller transaction expenses |
11.7 | (7) | ||
|
|
|||
Total |
$ | 418.7 | ||
|
|
(6) | Reflects the net adjustment to additional paid-in capital for equity consideration issued to the selling equity holders. |
(7) | Reflects the adjustment for the consideration paid to the sellers for certain transaction expenses. This adjustment is offset with a corresponding decrease to additional paid-in capital under the financing pro forma column (see note (b) for further details). |
(b) | Reflects the net adjustment to cash associated with the PIPE Investment and Business Combination (dollars in millions). |
Sources: |
||||
Cash inflow from PIPE Investment |
$ | 900.0 | (1) | |
Cash inflow from Company’s Trust Account |
750.0 | (2) | ||
Cash inflow from new debt |
830.0 | (3) | ||
Cash inflow from balance sheet |
102.0 | (4) | ||
|
|
|||
Total sources |
2,582.0 | |||
Uses: |
||||
Paydown of Mirion third-party debt |
908.7 | (5) | ||
Payment to selling equity holders |
1,310.0 | (6) | ||
Payment to redeeming Company stockholders |
146.3 | (7) | ||
Cash to balance sheet |
134.7 | (8) | ||
Payment of seller transaction expenses |
11.7 | (9) | ||
Payment of other transaction expenses |
70.6 | (10) | ||
|
|
|||
Total uses |
2,582.0 | |||
Net pro forma cash flow |
$ | — | ||
|
|
(1) | Represents the issuance of 90 million shares of GSAH Class A common stock through the PIPE Investment at a par value at $0.0001 per share and a $10.00 price per share. |
(2) | Reflects the reclassification of cash equivalents held in the trust account (excluding $0.1 million of interest reflected as cash inflow from balance sheet) and reflects that the cash equivalents are available to effectuate the Business Combination or to pay redeeming Company stockholders. |
(3) | Represents the issuance of $830.0 million of new debt as part of the transaction. As a 0.25% minimum of the original principal amount will be due quarterly, we have classified $8.3 million of the new debt as current and $821.7 million as noncurrent. |
(4) | Represents the cash held by GSAH outside of the trust account (but including $0.1 million of interest held in the trust account) and Mirion as of June 30, 2021. |
(5) | Reflects the cash used to effect the repayment of third-party debt, primarily borrowings under Mirion’s 2019 credit facility. |
(6) | Reflects the net cash consideration paid to or on behalf of the Mirion Sellers under the terms of the Business Combination Agreement. This includes the repayment of outstanding notes payable to the Mirion Sellers. |
(7) | Reflects the payment made to redeeming Company stockholders (14.6 million shares at a price of $10.00 per share). |
(8) | Reflects the net amount of cash to be retained on the pro forma combined condensed balance sheet. |
(9) | Represents the payment of estimated seller transaction and transaction advisor fees and expenses. |
(10) | Represents the payment of deferred underwriter discounts and commissions of $26.3 million and an estimated $44.3 million of other acquisition-related transaction and transaction advisor fees and expenses. Acquisition-related transaction expenses and related charges are not included as a component of consideration to be transferred but are reflected as a period cost. The unaudited pro forma condensed balance sheet reflects these costs as a reduction of cash with a corresponding adjustment to deferred underwriting fees, accounts payable, and accrued expenses and other liabilities. See (e) for further details. |
(c) | Represents funds from equity and debt issuances as part of the Business Combination used to repay Mirion’s 2019 Credit Facility and other third-party borrowings under the terms of the Business Combination Agreement (dollars in millions). |
As of June 30, 2021 |
||||
Third-party debt, reduction of principal |
$ | 908.7 | ||
Accelerated amortization of debt issuance costs and discount |
(16.6 | ) | ||
|
|
|||
Total reduction of third-party debt |
$ | 892.1 | ||
|
|
|||
Third party debt: |
||||
Current |
$ | 6.4 | ||
Non-current |
885.7 | |||
|
|
|||
Total |
$ | 892.1 | ||
|
|
(d) | Represents the release of restrictions on the investments and cash held in the Trust Account upon consummation of the Business Combination. |
(e) | Represents the accrual for transaction expenses exceeding payment of transaction expenses from consideration received and amounts expensed prior to June 30, 2021, and the resulting impact on accumulated (deficit) earnings, as well as the payment of transaction expenses incurred in conjunction with the Business Combination on the balance sheet as of June 30, 2021. |
Accrual for transaction expenses |
$ | 11.2 | ||
Payment of transaction expenses on behalf of seller |
$ | 11.7 | ||
Payment of other transaction expenses: |
||||
Deferred underwriting discount (see (f) below) |
26.3 | |||
Debt issuance costs on new debt (see (k) below) |
22.6 | |||
Transaction expenses in GSAH accounts payable ($6.6 million) |
6.6 | |||
Transaction expenses accrued by Mirion |
15.1 | |||
|
|
|||
Total transaction expenses paid |
$ | 82.3 | ||
|
|
(f) | Represents the $26.3 million payment of underwriting costs incurred as part of the Company’s IPO and committed to be paid upon the consummation of a business combination. |
(g) | Represents the reclassification of 75,000,000 shares of GSAH Class A common stock subject to possible redemption to permanent equity at a par value of $0.0001 per share. |
(h) | Represents the recording of a noncontrolling interest for the shares of GSAH Class B common stock issued to certain existing Mirion Sellers. At closing of the Business Combination, equity holders of Mirion had the option to elect to have their rollover equity in Mirion exchanged for either shares of GSAH Class A common stock or Paired Interests. The Combined Company owns 100% of the voting shares (Class A) of IntermediateCo and greater than 80% of the non-voting shares of IntermediateCo Class B common stock. |
As a result, the Combined Company will recognize a noncontrolling interest for the portion of IntermediateCo that is not attributable to the Combined Company. We have considered that, of the existing Mirion stockholders, only certain members of Mirion management elected to receive Paired Interests. |
Noncontrolling interest: |
||||
Percentage |
4.5 | % | ||
At June 30, 2021 (in millions) |
$ | 88.6 |
(i) | Reflects the impact of Mirion purchase accounting adjustments on the operating results for the six months ended June 30, 2021 and for the year ended December 31, 2020. |
For the six months ended June 30, 2021 |
(1) |
(2) |
(3) |
(4) |
(5) |
(6) |
Total |
|||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||
Product |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||
Service |
— | — | — | — | — | — | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total revenues |
— | — | — | — | — | — | — | |||||||||||||||||||||
Costs and expenses |
||||||||||||||||||||||||||||
Cost of revenues—Product |
(0.1 | ) | (0.2 | ) | — | — | — | — | (0.3 | ) | ||||||||||||||||||
Cost of revenues—Service |
0.6 | (0.2 | ) | — | — | — | — | 0.4 | ||||||||||||||||||||
Selling, general and administrative |
22.5 | (0.2 | ) | — | — | — | — | 22.3 | ||||||||||||||||||||
Research and development |
— | — | — | — | — | — | — | |||||||||||||||||||||
Other deductions, net |
— | — | — | — | — | — | — | |||||||||||||||||||||
Change in fair value of warrant liability |
— | — | — | — | — | — | — | |||||||||||||||||||||
Dividend (income) expense |
— | — | — | — | — | — | — | |||||||||||||||||||||
Interest expense, net |
— | — | — | — | (86.7 | ) | — | (86.7 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before income taxes |
(23.0 | ) | 0.6 | — | — | 86.7 | — | 64.3 | ||||||||||||||||||||
Income tax (benefit) expense |
— | — | — | — | — | 16.1 | 16.1 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss) |
$ | (23.0 | ) | $ | 0.6 | $ | — | $ | — | $ | 86.7 | $ | (16.1 | ) | $ | 48.2 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2020 |
(1) |
(2) |
(3) |
(4) |
(5) |
(6) |
Total |
|||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||
Product |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||
Service |
— | — | (12.7 | ) | — | — | — | (12.7 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total revenues |
— | — | (12.7 | ) | — | — | — | (12.7 | ) | |||||||||||||||||||
Costs and expenses |
||||||||||||||||||||||||||||
Cost of revenues—Product |
0.7 | 1.0 | — | 16.5 | — | — | 18.2 | |||||||||||||||||||||
Cost of revenues—Service |
0.1 | 1.0 | — | — | — | — | 1.1 | |||||||||||||||||||||
Selling, general and administrative |
48.9 | 2.0 | — | — | — | — | 50.9 | |||||||||||||||||||||
Research and development |
— | — | — | — | — | — | — | |||||||||||||||||||||
Other deductions, net |
— | — | — | — | — | — | — | |||||||||||||||||||||
Change in fair value of warrant liability |
— | — | — | — | — | — | — | |||||||||||||||||||||
Dividend (income) expense |
— | — | — | — | — | — | — | |||||||||||||||||||||
Interest expense, net |
— | — | — | — | (159.0 | ) | — | (159.0 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before income taxes |
(49.7 | ) | (4.0 | ) | (12.7 | ) | (16.5 | ) | 159.0 | — | 76.1 | |||||||||||||||||
Income tax (benefit) expense |
— | — | — | — | — | 19.0 | 19.0 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss) |
$ | (49.7 | ) | $ | (4.0 | ) | $ | (12.7 | ) | $ | (16.5 | ) | $ | 159.0 | $ | (19.0 | ) | $ | 57.1 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Reflects the change in amortization related to the change in fair value of certain Mirion intangible assets as if Mirion was acquired on January 1, 2020, reassessment of asset lives, and estimated split of cost of revenues between cost of revenues–product and cost of revenues–service. |
(2) | Reflects the change in depreciation related to the change in fair value of certain Mirion property, plant and equipment as if Mirion was acquired on January 1, 2020, reassessment of asset lives, and estimated split of cost of revenues between cost of revenues–product and cost of revenues–service. |
(3) | Reflects the impact of acquisition accounting adjustments related to reducing deferred revenue to its estimated fair value as of the acquisition date as if Mirion was acquired on January 1, 2020. |
(4) | Reflects the increase to product cost of revenues from the acquisition accounting increase in fair value of inventory that is expected to be sold within one year of the acquisition date as if Mirion was acquired on January 1, 2020. The increase in fair value was determined based on the estimated selling price of the inventory, less the remaining manufacturing and selling costs and a normal profit margin on those manufacturing and selling efforts. These expenses will not affect the Company’s statement of operations beyond 12 months after the acquisition date. |
(5) | Reflects the elimination of interest expense on debt assumed settled as of January 1, 2020 ($175.6 million), net of $16.6 million accelerated amortization of debt issuance costs and discount on historical debt, for the twelve months ended December 31, 2020. Reflects the elimination of interest expense on debt assumed settled as of January 1, 2020 ($86.7 million), for the six months ended June 30, 2021. |
(6) | Represents the income tax effect of the above pro forma adjustments based on an estimated blended statutory rate of 25%. |
(j) | Reflects share-based compensation expense estimated for 8.1 million Profits Interests issued to Messrs. Logan, Schopfer and Kingsley. The Profits Interests are subject to service vesting conditions (50% of the Profits Interests granted to each of Messrs. Logan and Schopfer service-vest on each of the second and third anniversaries of the Closing, and fifty percent (50%) of the Profits Interests granted to Mr. Kingsley service-vest on each of the first and second anniversaries of the Closing) and performance vesting conditions (the share price must meet or exceed certain established thresholds for 20 out of 30 trading days before the fifth anniversary of the closing date). Of the Profits Interests, 3.2 million have a threshold price of $12 per share, 2.0 million have a threshold price of $14 per share, and 3.0 million have a threshold price of $16 per share. Based upon a valuation model using Monte Carlo simulations, a fair value per share of $8.03, $6.83, and $5.74 has been estimated for the $12, $14, and $16 per share performance vesting conditions, respectively. The expense will be recognized on a straight-line basis over the related service period for each tranche of awards. As the Profits Interests include the completion of the Business Combination as a vesting condition, the expense that accumulates prior to the Business Combination will not be recorded until it occurs. |
(k) | Represents the interest expense and amortization of debt issuance costs related to new debt issued in the amount of $830.0 million assuming an indicative 3.25% interest rate (LIBOR subject to a floor of 0.50% + 2.75%). Debt issuance costs have been estimated to be approximately $22.6 million; a 1% change in the debt issuance costs would impact the total debt issuance costs by $9 million. Note that actual interest rates and debt issuance costs, including any upfront fees or OID, will vary depending upon a variety of factors including the timing of the debt financing marketing and market conditions existing at such time. The following table details the pro forma impact of a net increase/decrease in the interest rate of 1/8th of a percentage point and the pro forma impact of a 1% increase/decrease in the debt issuance costs as a percentage of debt (dollars in millions). |
Six months ended June 30, 2021 |
Year ended December 31, 2020 |
|||||||
Increase in interest expense due to a rate increase of 1/8 th of a percentage point |
0.5 | 1.0 | ||||||
Decrease in interest expense due to a rate decrease of 1/8 th of a percentage point |
(0.5 | ) | (1.0 | ) | ||||
Increase in interest expense due to an increase in the percentage for debt issuance costs of 1% |
1.3 | 2.6 | ||||||
Decrease in interest expense due to a decrease in the percentage for debt issuance costs of 1% |
(1.3 | ) | (2.6 | ) |
(l) | Reflects adjustments to income tax expense due to the tax impact on the pro forma adjustments at the estimated statutory rate of 25%. |
(m) | Represents the attribution of net loss to a non-controlling interest. See (h) above for further details. |
(n) | Pro forma earnings per share (amounts rounded and in millions except share and per share) (1) : |
Six months ended June 30, 2021 |
Year ended December 31, 2020 |
|||||||
Pro forma net income (loss) available to common stockholders (in millions) |
$ | (65.8 | ) | $ | (191.0 | ) | ||
|
|
|
|
|||||
Shares of Class A Common Stock: |
||||||||
Class A common stock outstanding |
75,000,000 | 75,000,000 | ||||||
Class A common stock issued to Mirion Sellers |
30,401,902 | 30,401,902 | ||||||
Class A common stock issued to PIPE Investors |
90,000,000 | 90,000,000 | ||||||
Class A redemptions |
(14,628,610 | ) | (14,628,610 | ) | ||||
|
|
|
|
|||||
Pro forma weighted average number shares outstanding, Class A |
180,773,292 | 180,773,292 | ||||||
Pro forma net income (loss) per share of common stock—basic and diluted, Class A (2)(3) |
$ | (0.36 | ) | $ | (1.06 | ) |
(1) | Class B common stock of the Combined Company will have voting rights but no economic interest in the Combined Company and therefore have been excluded from the calculation of basic earnings per share. |
(2) | At June 30, 2021, the Company had outstanding warrants to purchase up to 27,250,000 shares of Class A common stock. One whole warrant entitles the holder thereof to purchase one share of GSAH Class A common stock at a price of $11.50 per share. The Company’s warrants are anti-dilutive due to pro forma net losses and have been excluded from the diluted number of the Combined Company’s Shares outstanding. |
(3) | Excludes 18,750,000 founder shares that are subject to forfeiture if a Founder Share Vesting Event does not occur within five years of the closing of the Business Combination. The founder shares are subject to certain Founder Share Vesting Events. Holders of the founder shares are entitled to vote such founder shares and receive dividends and other distributions with respect to such founder shares prior to vesting, but such dividends and other distributions with respect to unvested founder Shares will be set aside by the Combined Company and shall only be paid to the holders of the founder shares upon the vesting of such founder shares. |
(o) | Reflects the impact of Sun purchase accounting adjustments on the operating results for the year ending December 31, 2020 assuming the acquisition occurred on January 1, 2020 rather than the date acquired by Mirion (December 18, 2020) (dollars in millions). |
For the year ended December 31, 2020 |
(1) |
(2) |
(3) |
(4) |
(5) |
(6) |
(7) |
(8) |
Total |
|||||||||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||||||||||
Product |
$ | — | $ | — | $ | (4.7 | ) | $ | — | $ | — | $ | (2.6 | ) | $ | — | $ | — | $ | (7.3 | ) | |||||||||||||||
Service |
— | — | (9.5 | ) | — | — | — | — | — | (9.5 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total revenues |
— | — | (14.2 | ) | — | — | (2.6 | ) | — | — | (16.8 | ) | ||||||||||||||||||||||||
Costs and expenses |
||||||||||||||||||||||||||||||||||||
Cost of revenues—Product |
4.1 | (0.1 | ) | — | 4.7 | — | (1.0 | ) | — | — | 7.7 | |||||||||||||||||||||||||
Cost of revenues—Service |
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Selling, general and administrative |
15.7 | (0.5 | ) | — | — | 1.6 | (1.1 | ) | — | — | 15.7 | |||||||||||||||||||||||||
Research and development |
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Other deductions, net |
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Change in fair value of warrant liability |
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Dividend (income) expense |
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Interest expense, net |
— | — | — | — | — | — | 21.3 | — | 21.3 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Income (loss) before income taxes |
(19.8 | ) | 0.6 | (14.2 | ) | (4.7 | ) | (1.6 | ) | (0.5 | ) | (21.3 | ) | — | (61.5 | ) | ||||||||||||||||||||
Income tax (benefit) expense |
— | — | — | — | — | — | — | (11.1 | ) | (11.1 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net income (loss) |
$ | (19.8 | ) | $ | 0.6 | $ | (14.2 | ) | $ | (4.7 | ) | $ | (1.6 | ) | $ | (0.5 | ) | $ | (21.3 | ) | $ | 11.1 | $ | (50.4 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Reflects the incremental amortization of related to the additional intangible assets recognized in the purchase price allocation as well as the increase in fair value of certain intangible assets. |
(2) | Reflects the elimination of depreciation expense of related to the reduction in fair value of Sun Nuclear’s property and equipment as of the acquisition date. |
(3) | Reflects the reduction in revenue related to the reduction in the fair value of Sun Nuclear’s deferred revenue as of the acquisition date. The reduction in revenue represents the difference between prepayments related to the extended maintenance and software arrangements and the fair value of the assumed performance obligations. |
(4) | Reflects the increase to product cost of revenues from the increase in fair value of Sun Nuclear’s inventory that is expected to be sold within one year of the acquisition date. The increase in fair value was determined based on the estimated selling price of the inventory, less the remaining manufacturing and selling costs and a normal profit margin on those manufacturing and selling efforts. These expenses will not affect the Combined Company’s statement of operations beyond 12 months after the acquisition date. |
(5) | Reflects the increase in rent expense from the de-consolidation of affiliates that will no longer qualify for consolidation as a result of the Sun Acquisition. |
(6) | Reflects the elimination of the Radon business distributed to the Sun Nuclear shareholders prior to the Sun Acquisition. |
(7) | Reflects the incremental interest expense of $21.3 million, including the amortization of related debt issuance costs, related to financing the Sun Acquisition with a draw of $225 million on the 2019 Credit Facility and increase of $70 million in shareholder loans. The interest rate on the 2019 Credit Facility is based upon the lessor of LIBOR or 0% plus 4%. An increase in this interest rate of 1/8th of a percentage point would result in $0.3 million in additional interest expense; a decrease of 1/8th of a percentage point would result in $0.2 million less interest expense. |
(8) | Represents the income tax effect of the above pro forma adjustments for the year ended December 31, 2020 based on the U.S. statutory income tax rate of 25%. |
(p) | To eliminate the Company’s dividend income on the trust account. |
(q) | Represents the recognition of additional transaction expenses estimated to be incurred in conjunction with the Business Combination. These costs will not affect the Company’s statement of operations beyond 12 months after the acquisition date. |
• | For the year ended June 30, 2021, our revenues were $611.6 million, of which 25.5% was generated in the Medical segment and 74.5% was generated in the Industrial segment, as compared with revenues for the year ended June 30, 2020 of $478.2 million with 13.1% and 86.9% generated in the Medical and Industrial segments, respectively. |
• | Backlog (representing committed but undelivered contracts and purchase orders, including funded and unfunded government contracts) was $715.8 million and $601.4 million as of June 30, 2021, and June 30, 2020, respectively. |
• | Medical end market trends |
• | Increased or changes to global regulatory standards; |
• | Increased focus on healthcare safety; |
• | Changes to healthcare reimbursement; |
• | Potential budget constraints in hospitals and other healthcare providers; |
• | Medical/lab dosimetry growth supported by growing and aging demographics, increased number of healthcare professionals, and penetration of radiation therapy/diagnostics; and |
• | Medical radiation therapy quality assurance (“RT QA”) growth driven by growing and aging population demographics, low penetration of RT QA technology in emerging markets, and increased adoption of advanced software and hardware solutions for improved outcomes and administrative and labor efficiencies. |
• | Business combinations |
• | Environmental objectives of governments |
• | Government budgets |
• | Nuclear new build projects |
• | Research and developments |
• | COVID-19 —COVID-19 may affect revenue growth in certain of our businesses, primarily those serving our medical end markets, and it is uncertain how materially COVID-19 will affect our global operations generally if these impacts were to persist or worsen over an extended period of time. The extent and duration of the impacts are uncertain and dependent in part on customers returning to work and economic activity ramping up. The impact of COVID-19 on our customers has affected our sales operations in certain ways, including increased customer disputes regarding orders, delayed customer notices to proceed with production, delayed payment from customers and, on rare occasions, customers have refused to pay for their orders entirely. Further, access to customer sites for sales was limited in some cases. |
Year Ended June 30, 2021 |
Year Ended June 30, 2020 |
Year Ended June 30, 2019 |
||||||||||||||||||||||
($ in millions) |
Revenues |
Net Loss |
Revenues |
Net Loss |
Revenues |
Net Loss |
||||||||||||||||||
Total GAAP |
$ |
611.6 |
$ |
(158.4 |
) |
$ |
478.2 |
$ |
(119.1 |
) |
$ |
440.1 |
$ |
(122.0 |
) | |||||||||
Revenue reduction from purchase accounting |
8.0 | 8.0 | 0.2 | 0.2 | — | — | ||||||||||||||||||
Cost of revenues impact from inventory valuation purchase accounting |
5.2 | 1.6 | 0.1 | |||||||||||||||||||||
Foreign currency (gain) loss, net |
13.4 | (0.6 | ) | (3.2 | ) | |||||||||||||||||||
Amortization of acquired intangibles |
62.8 | 50.6 | 53.0 | |||||||||||||||||||||
Non-operating expenses (1)(2)(3 ) |
43.1 | 20.1 | 14.7 | |||||||||||||||||||||
Tax impact of adjustments above |
(28.9 | ) | (16.1 | ) | (19.9 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Adjusted |
$ |
619.6 |
$ |
(54.8 |
) |
$ |
478.4 |
$ |
(63.3 |
) |
$ |
440.1 |
$ |
(77.3 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
($ in millions) |
Year Ended June 30, 2021 |
Year Ended June 30, 2020 |
Year Ended June 30, 2019 |
|||||||||
Net loss |
$ |
(158.4 |
) |
$ |
(119.1 |
) |
$ |
(122.0 |
) | |||
Interest expense, net |
163.2 | 149.2 | 143.5 | |||||||||
Income tax (benefit) provision |
(5.9 | ) | (5.5 | ) | (4.2 | ) | ||||||
Amortization |
62.8 | 50.6 | 53.0 | |||||||||
|
|
|
|
|
|
|||||||
EBITA |
$ |
61.7 |
$ |
75.2 |
$ |
70.3 |
||||||
Depreciation |
20.8 | 17.9 | 16.5 | |||||||||
|
|
|
|
|
|
|||||||
EBITDA |
$ |
82.5 |
$ |
93.1 |
$ |
86.8 |
||||||
Stock compensation expense |
— | 0.2 | 0.1 | |||||||||
Debt extinguishment |
— | — | 12.8 | |||||||||
Foreign currency (gain) loss, net |
13.4 | (0.6 | ) | (3.2 | ) | |||||||
Revenue reduction from purchase accounting |
8.0 | 0.2 | — | |||||||||
Cost of revenues impact from inventory valuation purchase accounting |
5.2 | 1.6 | 0.1 | |||||||||
Non-operating expenses (1)(2)(3) |
43.1 | 20.1 | 14.7 | |||||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA |
$ |
152.2 |
$ |
114.6 |
$ |
111.3 |
||||||
|
|
|
|
|
|
(1) | Pre-tax non-operating expenses |
(2) | Pre-tax non-operating expenses |
(3) | Pre-tax non-operating expenses |
• | Radiation Therapy Quality Assurance Solutions |
• | Dosimetry Solutions |
• | Radionuclide Therapy Solutions |
• | Reactor Safety and Control Systems |
• | Radiological Search, Measurement and Analysis Systems perform in-depth scientific analysis of radioactive sources for radiation safety, security, and scientific applications |
(Dollars in millions) |
2021 |
2020 |
$ Change |
% Change |
||||||||||||
Revenues |
$ | 611.6 | $ | 478.2 | $ | 133.4 | 27.9 | % | ||||||||
Cost of revenues |
359.8 | 281.2 | 78.6 | 28.0 | % | |||||||||||
|
|
|
|
|||||||||||||
Gross profit |
251.8 | 197.0 | 54.8 | 27.8 | % | |||||||||||
Selling, general and administrative expenses |
211.2 | 158.1 | 53.1 | 33.6 | % | |||||||||||
Research and development |
29.4 | 15.9 | 13.5 | 84.9 | % | |||||||||||
|
|
|
|
|||||||||||||
Income from operations |
11.2 | 23.0 | (11.8 | ) | (51.3 | )% | ||||||||||
Interest expense, net |
163.2 | 149.2 | 14.0 | 9.4 | % | |||||||||||
Foreign currency loss (gain), net |
13.4 | (0.6 | ) | 14.0 | N/A | |||||||||||
Other income, net |
(1.1 | ) | (1.0 | ) | (0.1 | ) | 10.0 | % | ||||||||
|
|
|
|
|||||||||||||
Loss before benefit from income taxes |
(164.3 | ) | (124.6 | ) | (39.7 | ) | 31.9 | % | ||||||||
Benefit from income taxes |
(5.9 | ) | (5.5 | ) | (0.4 | ) | 7.3 | % | ||||||||
|
|
|
|
|||||||||||||
Net loss |
(158.4 | ) | (119.1 | ) | (39.3 | ) | 33.0 | % | ||||||||
Loss attributable to noncontrolling interests |
(0.1 | ) | — | (0.1 | ) | N/A | ||||||||||
|
|
|
|
|||||||||||||
Net loss attributable to stockholders |
$ | (158.3 | ) | $ | (119.1 | ) | $ | (39.2 | ) | 32.9 | % | |||||
|
|
|
|
(Dollars in millions) |
June 30, 2021 |
June 30, 2020 |
$ Change |
% Change |
||||||||||||
Revenues |
$ | 155.7 | $ | 62.6 | $ | 93.1 | 148.7 | % | ||||||||
Income from operations |
$ | 6.0 | $ | 13.9 | $ | (7.9 | ) | (56.8 | %) | |||||||
Income from operations as a % of revenues |
3.9 | % | 22.2 | % |
(Dollars in millions) |
June 30, 2021 |
June 30, 2020 |
$ Change |
% Change |
||||||||||||
Revenues |
$ | 455.9 | $ | 415.6 | $ | 40.3 | 9.7 | % | ||||||||
Income from operations |
$ | 81.5 | $ | 59.6 | $ | 21.9 | 36.7 | % | ||||||||
Income from operations as a % of revenues |
17.9 | % | 14.3 | % |
(Dollars in millions) |
2020 |
2019 |
$ Change |
% Change |
||||||||||||
Revenues |
$ | 478.2 | $ | 440.1 | $ | 38.1 | 8.7 | % | ||||||||
Cost of revenues |
281.2 | 251.9 | 29.3 | 11.6 | % | |||||||||||
|
|
|
|
|||||||||||||
Gross profit |
197.0 | 188.2 | 8.8 | 4.7 | % | |||||||||||
Selling, general and administrative expenses |
158.1 | 145.4 | 12.7 | 8.7 | % | |||||||||||
Research and development |
15.9 | 14.0 | 1.9 | 13.6 | % | |||||||||||
|
|
|
|
|||||||||||||
Income from operations |
23.0 | 28.8 | (5.8 | ) | (20.1 | )% | ||||||||||
Interest expense, net |
149.2 | 143.5 | 5.7 | 4.0 | % | |||||||||||
Loss on debt extinguishment |
— | 12.8 | (12.8 | ) | (100.0 | )% | ||||||||||
Foreign currency gain, net |
(0.6 | ) | (3.2 | ) | 2.6 | (81.3 | )% | |||||||||
Other (income) expense, net |
(1.0 | ) | 1.9 | (2.9 | ) | (152.6 | )% | |||||||||
|
|
|
|
|||||||||||||
Loss before benefit from income taxes |
(124.6 | ) | (126.2 | ) | 1.6 | 1.3 | % | |||||||||
Benefit from income taxes |
(5.5 | ) | (4.2 | ) | (1.3 | ) | 31.0 | % | ||||||||
|
|
|
|
|||||||||||||
Net loss |
(119.1 | ) | (122.0 | ) | 2.9 | (2.4 | )% | |||||||||
Income (loss) attributable to noncontrolling interests |
— | — | — | N/A | ||||||||||||
|
|
|
|
|||||||||||||
Net loss attributable to stockholders |
$ | (119.1 | ) | $ | (122.0 | ) | $ | 2.9 | (2.4 | )% | ||||||
|
|
|
|
(Dollars in millions) |
June 30, 2020 |
June 30, 2019 |
$ Change |
% Change |
||||||||||||
Revenues |
$ | 62.6 | $ | 42.9 | $ | 19.7 | 45.9 | % | ||||||||
Income from operations |
$ | 13.9 | $ | 10.2 | $ | 3.7 | 36.3 | % | ||||||||
Income from operations as a % of revenues |
22.2 | % | 23.8 | % |
Dollars in millions) |
June 30, 2020 |
June 30, 2019 |
$ Change |
% Change |
||||||||||||
Revenues |
$ | 415.6 | $ | 397.2 | $ | 18.4 | 4.6 | % | ||||||||
Income from operations |
$ | 59.6 | $ | 55.0 | $ | 4.6 | 8.4 | % | ||||||||
Income from operations as a % of revenues |
14.3 | % | 13.8 | % |
($ in millions) |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 |
September 30, 2020 |
June 30, 2020 |
March 31, 2020 |
December 31, 2019 |
September 30, 2019 |
||||||||||||||||||||||||
Revenues |
$ | 180.0 | $ | 166.2 | $ | 150.8 | $ | 114.6 | $ | 141.2 | $ | 109.8 | $ | 132.1 | $ | 95.1 | ||||||||||||||||
Adjusted revenues (1)(2) |
$ | 183.7 | $ | 170.5 | $ | 150.8 | $ | 114.6 | $ | 141.4 | $ | 109.8 | $ | 132.1 | $ | 95.1 | ||||||||||||||||
Net loss |
$ | (27.4 | ) | $ | (71.4 | ) | $ | (19.2 | ) | $ | (40.4 | ) | $ | (24.5 | ) | $ | (36.4 | ) | $ | (22.5 | ) | $ | (35.7 | ) | ||||||||
Adjusted net income (loss) (1)(3) |
$ | 3.2 | $ | (40.7 | ) | $ | 3.7 | $ | (20.9 | ) | $ | (5.4 | ) | $ | (24.7 | ) | $ | (7.1 | ) | $ | (26.1 | ) | ||||||||||
EBITA (1)(4) |
$ | 22.7 | $ | 13.8 | $ | 16.4 | $ | 8.8 | $ | 25.9 | $ | 17.9 | $ | 20.4 | $ | 11.1 | ||||||||||||||||
EBITDA (1)(4) |
$ | 29.6 | $ | 18.8 | $ | 21.0 | $ | 13.1 | $ | 30.4 | $ | 22.1 | $ | 24.6 | $ | 16.1 | ||||||||||||||||
Adjusted EBITDA (1)(4) |
$ | 50.0 | $ | 39.8 | $ | 38.3 | $ | 24.1 | $ | 40.9 | $ | 25.0 | $ | 32.9 | $ | 15.9 |
(1) | Adjusted revenues, Adjusted net (loss) income, EBITA, EBITDA and Adjusted EBITDA are supplemental measures of our performance that are not required by, or presented in accordance with, U.S. GAAP. Adjusted revenues, Adjusted net (loss) income, EBITA, EBITDA, and Adjusted EBITDA are included in this document because they are key metrics used by management to assess our financial performance. We believe that these measures are useful because they provide investors with information regarding our operating performance that is used by our management in its reporting and planning processes. These measures may not be comparable to similarly titled measures and disclosures reported by other companies. |
(2) | The following table reconciles Adjusted revenues to the most directly comparable U.S. GAAP financial performance measure, which is revenues: |
($ in millions) |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 |
September 30, 2020 |
June 30, 2020 |
March 31, 2020 |
December 31, 2019 |
September 30, 2019 |
||||||||||||||||||||||||
Revenues |
$ |
180.0 |
$ |
166.2 |
$ |
150.8 |
$ |
114.6 |
$ |
141.2 |
$ |
109.8 |
$ |
132.1 |
$ |
95.1 |
||||||||||||||||
Revenue reduction from purchase accounting |
3.7 | 4.3 | — | — | 0.2 | — | — | — | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted revenues |
$ |
183.7 |
$ |
170.5 |
$ |
150.8 |
$ |
114.6 |
$ |
141.4 |
$ |
109.8 |
$ |
132.1 |
$ |
95.1 |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) | The following table reconciles Adjusted net (loss) income to the most directly comparable U.S. GAAP financial performance measure, which is net loss: |
($ in millions) |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 |
September 30, 2020 |
June 30, 2020 |
March 31, 2020 |
December 31, 2019 |
September 30, 2019 |
||||||||||||||||||||||||
Net loss |
$ |
(27.4 |
) |
$ |
(71.4 |
) |
$ |
(19.2 |
) |
$ |
(40.4 |
) |
$ |
(24.5 |
) |
$ |
(36.4 |
) |
$ |
(22.5 |
) |
$ |
(35.7 |
) | ||||||||
Revenue reduction from purchase accounting |
3.7 | 4.3 | — | — | 0.2 | — | — | — | ||||||||||||||||||||||||
Cost of revenues impact from inventory valuation purchase accounting |
— | 4.7 | 0.5 | — | 0.5 | 0.5 | 0.4 | 0.2 | ||||||||||||||||||||||||
Foreign currency loss (gain), net |
1.1 | (4.0 | ) | 8.2 | 8.1 | 3.4 | (2.0 | ) | 4.7 | (6.7 | ) | |||||||||||||||||||||
Amortization of acquired intangibles |
18.6 | 18.6 | 13.5 | 12.2 | 12.4 | 12.7 | 12.7 | 12.8 | ||||||||||||||||||||||||
Non-operating expenses |
15.6 | 16.1 | 8.5 | 2.9 | 6.4 | 4.3 | 3.2 | 6.2 | ||||||||||||||||||||||||
Tax impact of adjustments above |
(8.4 | ) | (9.0 | ) | (7.8 | ) | (3.7 | ) | (3.8 | ) | (3.8 | ) | (5.6 | ) | (2.9 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted net income (loss) |
$ |
3.2 |
$ |
(40.7 |
) |
$ |
3.7 |
$ |
(20.9 |
) |
$ |
(5.4 |
) |
$ |
(24.7 |
) |
$ |
(7.1 |
) |
$ |
(26.1 |
) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) | The following table reconciles EBITA, EBITDA and Adjusted EBITDA to the most directly comparable U.S. GAAP financial performance measure, which is net loss: |
($ in millions) |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 |
September 30, 2020 |
June 30, 2020 |
March 31, 2020 |
December 31, 2019 |
September 30, 2019 |
||||||||||||||||||||||||
Net loss |
$ |
(27.4 |
) |
$ |
(71.4 |
) |
$ |
(19.2 |
) |
$ |
(40.4 |
) |
$ |
(24.5 |
) |
$ |
(36.4 |
) |
$ |
(22.5 |
) |
$ |
(35.7 |
) | ||||||||
Interest expense, net |
43.7 | 43.0 | 38.5 | 38.0 | 38.7 | 39.2 | 35.9 | 35.5 | ||||||||||||||||||||||||
Income tax (benefit) provision |
(12.1 | ) | 23.6 | (16.4 | ) | (1.0 | ) | (0.7 | ) | 2.4 | (5.7 | ) | (1.5 | ) | ||||||||||||||||||
Amortization |
18.5 | 18.6 | 13.5 | 12.2 | 12.4 | 12.7 | 12.7 | 12.8 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
EBITA |
$ |
22.7 |
$ |
13.8 |
$ |
16.4 |
$ |
8.8 |
$ |
25.9 |
$ |
17.9 |
$ |
20.4 |
$ |
11.1 |
||||||||||||||||
Depreciation |
6.9 | 5.0 | 4.6 | 4.3 | 4.5 | 4.2 | 4.2 | 5.0 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
EBITDA |
$ |
29.6 |
$ |
18.8 |
$ |
21.0 |
$ |
13.1 |
$ |
30.4 |
$ |
22.1 |
$ |
24.6 |
$ |
16.1 |
||||||||||||||||
Stock compensation expense |
— | (0.1 | ) | 0.1 | — | — | 0.1 | — | 0.1 | |||||||||||||||||||||||
Debt extinguishment |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Foreign currency loss (gain), net |
1.1 | (4.0 | ) | 8.2 | 8.1 | 3.4 | (2.0 | ) | 4.7 | (6.7 | ) | |||||||||||||||||||||
Revenue reduction from purchase accounting |
3.7 | 4.3 | — | — | 0.2 | — | — | — | ||||||||||||||||||||||||
Cost of revenues impact from inventory valuation purchase accounting |
— | 4.7 | 0.5 | — | 0.5 | 0.5 | 0.4 | 0.2 | ||||||||||||||||||||||||
Non-operating expenses |
15.6 | * | 16.1 | * | 8.5 | 2.9 | 6.4 | 4.3 | 3.2 | 6.2 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted EBITDA |
$ |
50.0 |
$ |
39.8 |
$ |
38.3 |
$ |
24.1 |
$ |
40.9 |
$ |
25.0 |
$ |
32.9 |
$ |
15.9 |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | Non-operating expenses increased in the three-month periods ended March 31, 2021, and June 30, 2021, primarily due to Business Combination and public company transition costs, costs to achieve operational synergies, and restructuring costs. |
(Dollars in millions) |
June 30, 2021 |
June 30, 2020 |
$ Change |
% Change |
||||||||||||
Net cash provided by operating activities |
$ | 53.6 | $ | 39.5 | $ | 14.1 | 35.7 | % | ||||||||
Net cash used in investing activities |
$ | (313.3 | ) | $ | (75.6 | ) | $ | (237.7 | ) | 314.4 | % | |||||
Net cash provided by financing activities |
$ | 239.0 | $ | 118.9 | $ | 120.1 | 101.0 | % |
(Dollars in millions) |
June 30, 2021 |
June 30, 2020 |
||||||
Net cash provided by (used for) operating activities |
$ |
53.6 |
$ |
39.5 |
||||
Purchases of property, plant, and equipment and badges |
(23.2 | ) | (19.9 | ) | ||||
|
|
|
|
|||||
Free cash flow (1) |
$ |
30.4 |
$ |
19.6 |
||||
Cash used for non-operating expenses |
30.8 | 16.4 | ||||||
|
|
|
|
|||||
Adjusted free cash flow (1) |
$ |
61.2 |
$ |
36.0 |
||||
|
|
|
|
(1) | Free cash flow and Adjusted free cash flow are supplemental measures of our performance that are not required by, or presented in accordance with, U.S. GAAP. We believe that free cash flow and Adjusted free cash flow are important because they provide management with measurements of cash generated from operations that is available for payment obligations and investment opportunities, such as repaying debt and funding acquisitions. |
(Dollars in millions) |
2020 |
2019 |
$ Change |
% Change |
||||||||||||
Net cash provided by operating activities |
$ | 39.5 | $ | 14.7 | $ | 24.8 | 168.7 | % | ||||||||
Net cash used in investing activities |
$ | (75.6 | ) | $ | (25.6 | ) | $ | (50.0 | ) | 195.3 | % | |||||
Net cash provided by financing activities |
$ | 118.9 | $ | 15.0 | $ | 103.9 | 692.7 | % |
(Dollars in millions) |
2020 |
2019 |
||||||
Net cash provided by operating activities |
$ |
39.5 |
$ |
14.7 |
||||
Purchases of property, plant, equipment and badges |
(19.9 | ) | (16.5 | ) | ||||
|
|
|
|
|||||
Free cash flow |
$ |
19.6 |
$ |
(1.8 |
) | |||
Cash used for non-operating expenses |
16.4 | 10.3 | ||||||
|
|
|
|
|||||
Adjusted free cash flow |
$ |
36.0 |
$ |
8.5 |
||||
|
|
|
|
• | incur additional indebtedness and grant guarantees; |
• | incur liens on assets; |
• | engage in mergers or consolidations or fundamental changes; |
• | sell assets; |
• | pay dividends and distributions or repurchase capital stock; |
• | make investments, loans and advances, including acquisitions; |
• | enter into certain agreements that would restrict the ability to grant liens; |
• | repay certain junior indebtedness; and |
• | in the case of Holdings, engage in activities other than passively holding the equity interests in the Parent Borrower and other customary holding company activities. |
• | Radiation measurement and monitoring solutions, such as detection portals, environmental monitors and dosimetry systems that are typically installed in nuclear facilities during construction and are replaced or upgraded during the entire lifetime of the reactors, in particular upon life extensions. This provides recurring revenue opportunities as customers must replace and upgrade components and services during this timeframe, |
• | Reactor instrumentation and control detectors that are typically installed in nuclear facilities during construction and are replaced or upgraded regularly. In addition, there are opportunities to provide more comprehensive upgrades of reactor instrumentation and control detector systems in certain existing reactors to facilitate up-rating, |
• | Measurement and expertise services including technical expertise and experienced staff to help customers address their nuclear measurement needs in every step of the measurement process from planning to operation to wind-down, |
• | Imaging systems and cameras for all stages of the nuclear lifecycle, from construction through operation, to decommissioning and waste management, and |
• | Waste management systems that are used during the lifetime of the reactors and are essential, in particular, in any decontamination and decommissioning project. |
• | Geographic expansion |
opening of the nuclear end market to U.S. and European firms. Another such market is the European dosimetry services market. Through acquisitions, we have developed our presence in the Netherlands and Germany, and we plan to continue expanding into other European countries. Other markets for expansion include the Middle East, Eastern Europe and the former Soviet Union, where we intend to increase our presence by leveraging relationships with local partners. |
• | Customer outsourcing. |
• | Service privatization |
• | Expand into new end markets |
• | New applications for existing technologies. |
• | Adjacent markets within radiation therapy include external beam-proton (proton therapy equipment for treatment of tumors; $0.7 billion market size) and external beam-advanced stereotactic (equipment for radiotherapy systems which target the tumor from multiple angles; $0.7 billion market size). |
• | Adjacent markets within nuclear medicine include planar scintigraphy (diagnosis equipment to image the distribution of radioactive material within a patient’s body; $0.3 billion market size) and radiopharmaceuticals (market surrounding drugs containing radioactive isotopes for imaging and therapeutics purposes; $5.1 billion market size). |
• | Adjacent markets within ionizing radiation sterilization include equipment market (equipment used for sterilization procedures; $0.7 billion market size) and service market (sterilization as a service; $1.4 billion market size). |
• | Additional adjacent markets include non-destructive testing equipment market (equipment to detect flaws using radiation; $1.2 billion market size), X-ray screening security market (airport & civil security; $2.5 billion market size) and adjacent sub-system supplier markets (equipment for radiation therapy external beam Linacs, nuclear medicine 3D imaging and dental imaging; $0.8—$1.1 billion market size). |
• | Cancer Diagnostics and Therapeutics QA : we provide integrated solutions for independent quality management in the diagnosis and treatment of cancer. Our suite of patient, machine, and diagnostic QA solutions are relied on in the field to mitigate errors, reduce inefficiencies, validate technologies/techniques and elevate the quality of clinical care. Our products include arrays for machine and patient QA solutions, software platforms for centralized analysis and data storage, lasers to align Linacs to patient or QA devices, and phantoms (devices to simulate the imaging and radiation dose absorption characteristics of human tissue) for machine and patient QA. |
• | Nuclear Medicine and Medical Imaging : we provide solutions for patient dosing, imaging, diagnosis and radiopharma production and handling as well as specialized medical imaging tables and accessories that support imaging techniques and procedures. Our products include our range of dose calibrators, radiation shielding, phantoms for quality assurance, phantoms, thyroid uptake systems, lung scan ventilation systems, ultrasound tables, C-Arm tables and accessories. |
• | Medical Imaging : we provide specialized medical imaging tables and accessories that support imaging techniques and procedures, including ultrasound tables, C-Arm tables and accessories. |
• | Dosimetry Services : our product offering is an information service, which provides environmental radiation monitoring services, as well as an official dose of record to employers and occupationally |
exposed employees, enhancing the effectiveness and efficiency of radiation safety programs at practitioner sites. Key product lines include the innovative Instadose dosimetry platform, optically stimulated luminescence, or OSL, dosimeters, and our range of eye, finger, and extremity dosimeters that integrate with our Dose Central data platform. |
• | Rehabilitation : we provide neuromuscular assessment and rehabilitation technology solutions. Our products are used to manage and rehabilitate the physical and performance deficits that cause functional limitations. Our technology safely progresses a patient through the physical rehabilitation progress. Our rehabilitation products are used in patients throughout the continuum of life – from injuries requiring sports medicine and orthopedics to interventions for our aging population such as fall prevention and all ages with neurologic conditions due to strokes, Parkinson’s Disease, spinal cord and traumatic brain injury. Our products include isokinetic testing and rehabilitation systems, balance assessment and rehabilitation, specialized gait training treadmills, body weight support training systems and upper, lower and total body ergometers. |
• | Radiation Monitoring Systems |
• | Reactor Instrumentation and Control Equipment and Systems |
• | Neutron Flux Measurement Systems |
• | Dosimeters |
• | Contamination and Clearance Monitors |
• | Detection & Identification Devices |
• | Customized Research Detectors |
• | Environmental Monitoring Systems |
• | Radiochemistry |
• | Imaging Systems: |
• | Waste measurement systems non-destructive assay systems and neutron counting systems |
• | Services |
• | Medical: Landauer (Fortive), PTW, IBA, Standard Imaging, Comecer and LAP |
• | Industrial: Thermo Fisher Scientific, Ortek (Ametek), FLIR (Teledyne), Framatome, Ludlum, Fuji Electric, Caen System, Fluke (Fortive) and Berthold Technologies |
As of June 30, |
||||||||
2021 |
2020 |
|||||||
Backlog |
$ | 715.8 | $ | 601.4 | ||||
Deferred contract revenue |
50.4 | 39.6 |
Name |
Age |
Position | ||||
Thomas D. Logan |
60 | Director, Founder and Chief Executive Officer | ||||
Brian Schopfer |
37 | Chief Financial Officer | ||||
Michael Freed |
45 | Chief Operating Officer | ||||
Lawrence D. Kingsley |
58 | Director and Chairman | ||||
Jyothsna (Jo) Natauri |
44 | Director | ||||
Christopher Warren |
45 | Director | ||||
Steven W. Etzel (1)(2) |
61 | Director | ||||
Kenneth C. Bockhorst (1)(3) |
48 | Director | ||||
Robert A. Cascella (2)(3) |
66 | Director | ||||
John W. Kuo (2)(3) |
58 | Director | ||||
Jody A. Markopoulos (1)(3) |
50 | Director |
(1) | Member of the audit committee. |
(2) | Member of the compensation committee. |
(3) | Member of the nominating and corporate governance committee. |
• | appointing, compensating, retaining, evaluating, terminating and overseeing our independent registered public accounting firm; |
• | discussing with our independent registered public accounting firm their independence; |
• | reviewing with our independent registered public accounting firm the scope and results of their audit; |
• | approving all audit and permissible non-audit services to be performed by our independent registered public accounting firm; |
• | overseeing the financial reporting process and discussing with management and our independent registered public accounting firm the interim and annual financial statements that we file with the SEC; |
• | reviewing our policies on risk assessment and risk management; |
• | reviewing related party transactions; |
• | designing and implementing the internal audit function; |
• | overseeing our financial and accounting controls and compliance with legal and regulatory requirements; and |
• | establishing procedures for the confidential anonymous submission of concerns regarding questionable accounting, internal controls or auditing matters. |
• | determining, or recommending to our Board for determination, the compensation of our executive officers, including the chief executive officer; |
• | administering our equity compensation plans; |
• | overseeing our overall compensation policies and practices, compensation plans, and benefits programs; and |
• | appointing and overseeing any compensation consultants. |
• | evaluating and making recommendations regarding the composition, organization and governance of our Board and its committees; |
• | reviewing and making recommendations with regard to our corporate governance guidelines and compliance with laws and regulations; and |
• | overseeing an evaluation of our Board and its committees. |
Name and Principal Position |
Year |
Salary ($) (1) |
Bonus ($) |
Stock Awards (2) ($) |
Option Awards ($) |
Non-Equity Incentive Plan Compensation ($) |
All Other Compensation ($) (3) |
Total ($) |
||||||||||||||||||||||||
Thomas Logan |
2021 | 639,262 | — | 19,240,000 | — | 511,410 | 72,025 | 20,462,697 | ||||||||||||||||||||||||
Chairman and Chief Executive Officer |
||||||||||||||||||||||||||||||||
Michael Freed |
2021 | 398,851 | — | — | — | 199,425 | 12,167 | 610,443 | ||||||||||||||||||||||||
Chief Operating Officer |
||||||||||||||||||||||||||||||||
Brian Schopfer |
2021 | 355,227 | — | 4,208,750 | — | 177,613 | 15,964 | 4,757,554 | ||||||||||||||||||||||||
Chief Financial Officer |
(1) | Amounts reflect the base salary in effect for each named executive officer during fiscal 2021. For additional information, see “Base Salaries” and “2021 Bonuses” below. |
(2) | Reflects the grant date value of a one-time grant of profits interests in the Sponsor, which was approved and granted by the Sponsor in recognition of Messrs. Logan and Schopfer’s efforts in connection with the Business Combination. As discussed below under “Profits Interests,” the Sponsor granted Messrs. Logan and Schopfer the award of profits interests on June 16, 2021 in connection with the signing of the Business Combination Agreement. The profits interests award provides for service and performance-vesting, with the award only vesting upon the achievement of specified share price conditions. The grant date fair value of the profits interests is based upon a valuation model using Monte Carlo simulations in accordance with FASB Accounting Standards Codification (“ASC”) Topic 718. |
(3) | Amounts reflect: (i) for Mr. Logan, a $21,312 cash payment in respect of accrued vacation days, a $14,400 automobile allowance, a company contribution of $12,495 to Mr. Logan’s account under the Company’s 401(k) plan, a $5,000 reimbursement for financial planning services, $3,500 to cover the costs of an annual physical examination, $13,135 in stipends paid to Mr. Logan for time spent flying his personal aircraft to business events plus corresponding reimbursement for fuel costs associated with such flights, $1,200 for continued automobile maintenance and $983 in Company-paid long-term care insurance premiums; (ii) for Mr. Freed, a company contribution of $11,454 to Mr. Freed’s account under the Company’s 401(k) plan and $713 in Company-paid long-term care insurance premiums; and (iii) for Mr. Schopfer, company contributions of $10,848 to Mr. Schopfer’s account under the Company’s 401(k) plan, $2,500 to cover the costs of an annual physical examination, a $1,500 reimbursement for financial planning services, $500 to Mr. Schopfer’s Company-sponsored health savings account and $616 in Company-paid long-term care insurance premiums. |
Name |
Fees Earned or Paid in Cash |
Stock Awards ($) |
Total ($) |
|||||||||
Lawrence D. Kingsley |
— | 32,466,000 | (1) |
32,466,000 |
(1) | Reflects the grant date value of a one-time grant of profits interests in the Sponsor, which was approved and granted by the Sponsor in recognition of Mr. Kingsley’s efforts in connection with the Business Combination. As discussed above under “Executive Compensation—Profits Interests,” the Sponsor granted Mr. Kingsley the award of profits interests on June 16, 2021 in connection with the signing of the Business Combination Agreement. The profits interests award provides for service and performance-vesting, with the award only vesting upon the achievement of specified share price conditions. The grant date fair value of the profits interests is based upon a valuation model using Monte Carlo simulations in accordance with FASB Accounting Standards Codification (“ASC”) Topic 718. |
Position |
Annual Retainer |
|||
Board service |
$ | 76,500 | ||
plus (as applicable): |
||||
Audit Committee Chair |
$ | 10,000 | ||
Compensation Committee Chair |
$ | 10,000 | ||
Nominating/Governance Committee Chair |
$ | 10,000 |
(i) | by will, other testamentary document or intestacy; |
(ii) | as a bona fide gift or gifts, including to charitable organizations or for bona fide estate planning purposes; |
(iii) | to any trust for the direct or indirect benefit of the Target Shareholder or the immediate family of the Target Shareholder, or if the Target Shareholder is a trust, to a trustor or beneficiary of the trust or to the estate of a beneficiary of such trust; |
(iv) | to a partnership, limited liability company or other entity of which such Target Shareholder and the immediate family of such Target Shareholder are the legal and beneficial owner of all of the outstanding equity securities or similar interests; |
(v) | if the Target Shareholder is a corporation, partnership, limited liability company, trust or other business entity, (A) to another corporation, partnership, limited liability company, trust or other business entity that is an affiliate (as defined in Rule 405 promulgated under the Securities Act) of such Target Shareholder, or to any investment fund or other entity controlling, controlled by, managing or managed by or under common control with such Target Shareholder or affiliates of such Target Shareholder (including, for the avoidance of doubt, where such Target Shareholder is a partnership, to its general partner or a successor partnership or fund, or any other funds managed by such partnership), or (B) as part of a distribution to members or shareholders of such Target Shareholder; |
(vi) | to a nominee or custodian of any person or entity to whom a Transfer would be permissible under clauses (i) through (v) above; |
(vii) | in the case of an individual, by operation of law, such as pursuant to a qualified domestic order, divorce settlement, divorce decree, separation agreement or related court order; |
(viii) | with the prior written consent of the Board (subject to the determination of the Board in its sole discretion at any time); provided such consent must be approved by each of the Charterhouse Director (unless waived by the Charterhouse Holders) and the GS Directors (unless waived by the GS Sponsor Member); |
(ix) | from an employee or a director of, or a service provider to, us or any of our subsidiaries upon the death, disability or termination of employment or services, in each case, of such person; and |
(x) | pursuant to a bona fide third-party tender offer, merger, consolidation or other similar transaction that is approved by the Board and made to all holders of shares of the Mirion’s capital stock involving a Change of Control (as defined below) (including negotiating and entering into an agreement providing for any such transaction), provided that in the event that such tender offer, merger, consolidation or other similar transaction is not completed, the Target Shareholder’s Lock-Up Securities shall remain subject to the Lock-Up Restrictions. |
• | any director (which term includes any director nominee of the Company) or executive officer of the Company; |
• | any immediate family member of any of the foregoing persons, which means a child, stepchild, parent, stepparent, spouse, sibling, mother-in-law, father-in-law, son-in-law, daughter-in-law, brother-in-law, sister-in-law |
• | any nominee for director and the immediate family members of such nominee; and |
• | a 5% beneficial owner of the Company’s voting securities or any immediate family member of such owner. |
• | each person who is known by us to be the beneficial owner of more than 5% of the outstanding shares of the Class A common stock; |
• | each current executive officer and director of the Company; and |
• | all executive officers and directors as a group. |
Name and Address of Beneficial Owners (1)(2) |
Number of Shares of Class A Common stock |
Ownership Percentage of Class A Common Stock (%) |
Number of Shares of Class B Common stock |
Ownership Percentage of Class B Common Stock (%) |
Ownership Percentage of Common Stock (%) |
|||||||||||||||
5% Holders (Other than Directors and Executive Officers) |
||||||||||||||||||||
GS Sponsor II LLC (3)(4) |
24,525,000 | 11.8 | % | — | — | 11.3 | % | |||||||||||||
GSAM Holdings LLC (3)(4) |
46,750,000 | 22.5 | % | — | — | 21.6 | % | |||||||||||||
GSAH II PIPE Investors Employee LP (5) |
17,199,900 | 8.6 | % | — | — | 8.3 | % | |||||||||||||
Alyeska Investment Group, L.P. (6) |
14,567,701 | 7.3 | % | — | — | 7.0 | % | |||||||||||||
Charterhouse Parties (7) |
24,746,855 | 12.4 | % | — | — | 11.9 | % | |||||||||||||
Directors and Executive Officers |
||||||||||||||||||||
Thomas D. Logan (8) |
— | — | 4,140,388 | 48.4 | % | 2.0 | % | |||||||||||||
Lawrence D. Kingsley (9) |
500,000 | * | — | — | * | |||||||||||||||
Brian Schopfer (10) |
— | — | 740,845 | 8.7 | % | * | ||||||||||||||
Michael Freed |
— | — | 935,818 | 10.9 | % | * | ||||||||||||||
Jyothsna (Jo) Natauri (11) |
— | — | — | — | — | |||||||||||||||
Christopher Warren |
— | — | — | — | — | |||||||||||||||
Steven W. Etzel |
— | — | — | — | — | |||||||||||||||
Kenneth C. Bockhorst |
— | — | — | — | — | |||||||||||||||
Robert A. Cascella |
— | — | — | — | — | |||||||||||||||
John W. Kuo |
— | — | — | — | — | |||||||||||||||
Jody A. Markopoulos |
— | — | — | — | — | |||||||||||||||
All directors and executive officers as a group (11 individuals) |
500,000 | * | 5,817,051 | 68.0 | % | 3.0 | % |
* | Less than one percent |
(1) | Unless otherwise noted, the business address of each of the following entities or individuals is Mirion Technologies, Inc., 1218 Menlo Drive, Atlanta, Georgia 30318. |
(2) | The shares of our Class B common stock are paired, one-for-one, one-for-one |
Founder Share Vesting Event. Holders of the founder shares are entitled to vote such founder shares and receive dividends and other distributions with respect to such founder shares prior to vesting, but such dividends and other distributions with respect to unvested founder shares will be set aside by the Company and shall only be paid to the holders of the founder shares upon the vesting of such founder shares. The founder shares will be forfeited to the Company for no consideration if they fail to vest on or before October 20, 2026. |
(3) | GSAM Holdings LLC is the managing member of GS Sponsor II LLC. GSAM Holdings LLC is a wholly owned subsidiary of The Goldman Sachs Group, Inc. In addition to the shares held by GS Sponsor II LLC, GS Acquisition Holdings II Employee Participation LLC (“Participation LLC”) and GS Acquisition Holdings II Employee Participation 2 LLC (“Participation 2 LLC”), each of which is managed by a subsidiary of GSAM Holdings LLC, directly owns 1,325,000 founder shares and 1,400,000 founder shares, respectively. Each of GSAM Holdings LLC and The Goldman Sachs Group, Inc. may be deemed to beneficially own the shares held by GS Sponsor II LLC, Participation LLC and Participation 2 LLC by virtue of their direct and indirect ownership, as applicable, over GS Sponsor II LLC, Participation LLC and Participation 2 LLC. Each of GSAM Holdings LLC and The Goldman Sachs Group, Inc. disclaims beneficial ownership of any such shares except to the extent of their respective pecuniary interest therein. Further, each of GSAM Holdings LLC and The Goldman Sachs Group, Inc. may be deemed to beneficially own the shares held by the PIPE Participation LLCs (as defined below) but disclaims beneficial ownership of any such shares except to the extent of its pecuniary interest therein. |
(4) | Interests shown for GS Sponsor II consist of (i) 16,025,000 founder shares and (ii) 8,500,000 shares of Class A common stock underlying the private placement warrants. Interests shown for GSAM Holdings consist of (i) 18,750,000 founder shares, (ii) 8,500,000 shares of Class A common stock underlying the private placement warrants and (iii) 19,500,000 shares of Class A common stock held by the PIPE Participation LLCs. |
(5) | Each of GSAH II PIPE Investors Employee LP and NRD PIPE Investors LP (together the “PIPE Participation LLCs”) is a limited partnership controlled by its general partner and its investment manager, both of which are indirect wholly-owned subsidiaries of The Goldman Sachs Group, Inc. See the disclosure regarding Goldman Sachs under “Certain Relationships and Related Party Transactions—Related Party Payments” for information concerning certain relationships between Goldman Sachs and Mirion. Following the effectiveness of a shelf registration statement, each limited partner of the PIPE Participation LLCs (including Jyothsna (Jo) Natauri, a Mirion director, and certain direct or indirect subsidiaries of The Goldman Sachs Groups, Inc.) will have the right to request that the applicable PIPE Participation LLC use its reasonable efforts to sell a portion of the registrable securities held by it. The business address of each of the GS PIPE Participation LLCs is 200 West Street, New York, New York 10282. |
(6) | Each of Alyeska Investment Group, L.P., Alyeska Fund GP, LLC and Anand Parekh share voting and dispositive power with regard to shares of Class A common stock of the Company as of October 20, 2021. The business address for each is 77 West Wacker Drive, 7th Floor, Chicago, IL 60601. Interests shown include 7,500,000 shares of Class A common stock issued to Alyeska and its affiliated entities in connection with the PIPE Investment, 6,067,701 shares of publicly-traded common stock and 1,000,000 shares of Class A common stock underlying public warrants. |
(7) | Represents (i) 13,233,013 shares of Class A common stock held by CCP IX LP No. 1; (ii) 11,028,610 shares of Class A common stock held by CCP IX LP No. 2; (iii) 363,920 shares of Class A common stock held by CCP IX Co-investment LP; and (iv) 121,312 shares of Class A common stock held by CCP IX Co-Investment No. 2 LP (together, “CCP IX”). Charterhouse General Partners (IX) Ltd (“CGP IX”) is the general partner of each of the limited partnerships comprising CCP IX. Charterhouse Capital Partners LLP (“CCP”) acts as the investment adviser to CGP IX. CCP’s advice with respect to investment decisions requires the approval of its Investment Committee comprised of 10 members, including the approval of CCP’s Managing Partner, which is currently Lionel Giacomotto. However, it is CGP IX which ultimately makes all investment decisions. As a result, CGP IX may be deemed to have beneficial ownership of the securities held by the limited partnerships comprising CCP IX. CGP IX is managed by a five member board of directors. Each of the CGP IX board members disclaims beneficial ownership of the securities |
beneficially owned by each of the limited partnerships comprising CCP IX, except to the extent of their pecuniary interest therein, if any. The address for each of the foregoing persons’ principal business office is 6th Floor, Belgrave House, 76 Buckingham Palace Road, London, SW1W 9TQ. |
(8) | Mr. Logan’s shares consist of (i) 1,544,017 shares of Class B common stock held by Mr. Logan; (ii) 865,455 shares of Class B common stock held by the J.P. Morgan Trust Company of Delaware in its capacity as Trustee of the Mary Hancock Logan GST Exempt Trust; (iii) 865,455 shares of Class B common stock held by the J.P. Morgan Trust Company of Delaware in its capacity as Trustee of the Alison Paige Logan GST Exempt Trust; and (iv) 865,461 shares of Class B common stock held by the J.P. Morgan Trust Company of Delaware in its capacity as Trustee of the Thomas Darrell Logan, Jr. GST Exempt Trust. The J.P. Morgan Trust Company of Delaware in its capacity as Trustee of the foregoing trust entities has sole voting and dispositive power over the shares held by such trust entities; Mr. Logan disclaims beneficial ownership of any such shares except to the extent of his pecuniary interest therein. Mr. Logan’s shares exclude 3,200,000 shares of Class A common stock in which he has an interest due to his profits interests, which are subject to vesting requirements. See “Certain Relationships and Related Party Transactions—Profits Interests.” |
(9) | Mr. Kingsley’s shares include (i) 350,000 shares of Class A common stock held by the Diane Kingsley Revocable Trust and (ii) 150,000 shares held by the Lawrence D. Kingsley 2015 Family Irrevocable Trust. Mr. Kingsley’s shares exclude 4,200,000 shares of Class A common stock in which he has an interest due to his profits interests, which are subject to vesting requirements. See “Certain Relationships and Related Party Transactions—Profits Interests.” |
(10) | Mr. Schopfer’s shares exclude 700,000 shares of Class A common stock in which he has an interest due to his profits interests, which are subject to vesting requirements. See “Certain Relationships and Related Party Transactions—Profits Interests.” |
(11) | Ms. Natauri’s shares exclude 50,000 shares of Class A common stock held by GSAH II PIPE Investors Employee LP, and Ms. Natauri holds investment power over such shares. Voting decisions are made for the GSAH II Pipe Investors Employee LP by its investment manager, Goldman Sachs & Co. LLC, an affiliate of The Goldman Sachs Group, Inc. |
Name of Selling Holder |
Shares of Class A Common Stock Beneficially Owned Prior to the Offering |
Shares of Class A Common Stock Being Offered |
Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold |
|||||||||||||
Number |
Percent (%) |
|||||||||||||||
GSAH II PIPE Investors Employee LP (1) |
17,199,900 | 17,199,900 | — | — | ||||||||||||
NRD PIPE Investors LP (1) |
2,300,100 | 2,300,100 | — | — | ||||||||||||
Antara Capital Total Return SPAC Master Fund LP (2) |
300,000 | 300,000 | — | — | ||||||||||||
Alyeska Master Fund, L.P. (3) |
14,567,701 | 7,500,000 | 7,067,701 | 3.5 | % | |||||||||||
Absolute Partners Master Fund Limited (4) |
3,000,000 | 3,000,000 | — | — | ||||||||||||
Centaurus Capital LP (5) |
2,500,000 | 2,500,000 | — | — | ||||||||||||
Corsair Select, LP (6) |
2,582,006 | 1,125,000 | 1,457,006 | * | ||||||||||||
Corsair Capital Partners, LP (6) |
1,113,753 | 700,000 | 413,753 | * |
Name of Selling Holder |
Shares of Class A Common Stock Beneficially Owned Prior to the Offering |
Shares of Class A Common Stock Being Offered |
Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold |
|||||||||||||
Number |
Percent (%) |
|||||||||||||||
CVI Investments, Inc. (7) |
1,001,840 | 875,000 | 126,840 | * | ||||||||||||
Tech Opportunities LLC (8) |
1,279,721 | 600,000 | 679,721 | * | ||||||||||||
Investment Corporation of Dubai (9) |
2,500,000 | 2,500,000 | — | — | ||||||||||||
Invus Public Equities, L.P. (10) |
500,000 | 500,000 | — | — | ||||||||||||
Kuwait Investment Authority (11) |
10,000,000 | 10,000,000 | — | — | ||||||||||||
BEMAP Master Fund LTD (12) |
72,325 | 72,325 | — | — | ||||||||||||
Bespoke Alpha MAC MIM LP (12) |
10,188 | 10,188 | — | — | ||||||||||||
DS Liquid Div RVA MON LLC (12) |
82,744 | 82,744 | — | — | ||||||||||||
Monashee Managed Account SP (12) |
14,465 | 14,465 | — | — | ||||||||||||
Monashee Pure Alpha SPV I LP (12) |
44,226 | 44,226 | — | — | ||||||||||||
SFL SPV I LLC (12) |
12,289 | 12,289 | — | — | ||||||||||||
Monashee Solitario Fund LP (12) |
63,763 | 63,763 | — | — | ||||||||||||
Myriad Opportunities Master Fund Limited (13) |
2,500,000 | 2,500,000 | — | — | ||||||||||||
MAP 204 Segregated Portfolio, a segregated portfolio of LMA SPC Neuberger Berman Investment Advisers LLC (14) |
1,000,000 | 1,000,000 | — | — | ||||||||||||
PWCM Master Fund Ltd. (15) |
149,500 | 149,500 | — | — | ||||||||||||
Pentwater Equity Opportunities Master Fund Ltd. (15) |
69,000 | 69,000 | — | — | ||||||||||||
LMA SPC for and on behalf of the MAP 98 Segregated Portfolio (15) |
22,500 | 22,500 | — | — | ||||||||||||
Oceana Master Fund Ltd. (15) |
91,500 | 91,500 | — | — | ||||||||||||
Investment Opportunities SPC for the account of Investment Opportunities 3 Segregated Portfolio (15) |
150,000 | 150,000 | — | — | ||||||||||||
Pentwater Unconstrained Master Fund Ltd. (15) |
17,500 | 17,500 | — | — | ||||||||||||
Topia Ventures, LLC (16) |
1,000,000 | 1,000,000 | — | — | ||||||||||||
Saba Capital SPAC Opportunities Ltd. (17) |
6,441 | 6,441 | — | — | ||||||||||||
Saba Capital Master Fund III, LP (17) |
31,570 | 31,570 | — | — | ||||||||||||
Saba Capital Master Fund, Ltd. (17) |
102,657 | 102,657 | — | — | ||||||||||||
Saba Capital Master Fund II, Ltd. (17) |
259,332 | 259,332 | — | — | ||||||||||||
Schonfeld Strategic 460 Fund LLC (18) |
700,000 | 700,000 | — | — | ||||||||||||
Sculptor Master Fund, Ltd (19) |
2,639,100 | 2,639,100 | — | — | ||||||||||||
Sculptor Enhanced Master Fund, Ltd (19) |
360,900 | 360,900 | — | — | ||||||||||||
Senator Global Opportunity Master Fund L.P. (20) |
7,125,000 | 3,000,000 | 4,125,000 | 2.1 | % | |||||||||||
Quantum Partners LP (21) |
800,000 | 800,000 | — | — | ||||||||||||
XN Exponent Master Fund LP (22) |
700,000 | 700,000 | — | — | ||||||||||||
Baron Growth Fund (23) |
1,500,000 | 1,500,000 | — | — | ||||||||||||
Baron Focused Growth Fund (24) |
1,000,000 | 1,000,000 | — | — | ||||||||||||
LVIP Baron Growth Opportunities Fund (25) |
308,304 | 308,304 | — | — | ||||||||||||
VY Baron Growth Portfolio (25) |
191,696 | 191,696 | — | — | ||||||||||||
BlackRock, Inc. (26) |
6,000,000 | 6,000,000 | — | — |
Name of Selling Holder |
Shares of Class A Common Stock Beneficially Owned Prior to the Offering |
Shares of Class A Common Stock Being Offered |
Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold |
|||||||||||||
Number |
Percent (%) |
|||||||||||||||
Fidelity Advisor Series I: Fidelity Advisor Large Cap Fund (27) |
232,270 | 232,270 | — | — | ||||||||||||
Fidelity Destiny Portfolios: Fidelity Advisor Capital Development Fund (27) |
981,748 | 981,748 | — | — | ||||||||||||
Fidelity Concord Street Trust: Fidelity Large Cap Stock Fund (27) |
671,520 | 671,520 | — | — | ||||||||||||
Fidelity Hastings Street Trust: Fidelity Series Large Cap Stock Fund (27) |
3,311,098 | 3,311,098 | — | — | ||||||||||||
FIAM Target Date Large Cap Stock Commingled Pool By: Fidelity Institutional Asset Management Trust company as Trustee (27) |
671,937 | 671,937 | — | — | ||||||||||||
Strategic Advisers Large Cap Fund—FIAM US Equity Subportfolio By: FIAM LLC as Investment Manager (27) |
200,814 | 200,814 | — | — | ||||||||||||
Fidelity Rutland Square Trust II: Strategic Advisers Fidelity U.S. Total Stock Fund—FIAM US Equity Subportfolio By: FIAM LLC as Sub-Advisor (27) |
1,430,613 | 1,430,613 | — | — | ||||||||||||
Janus Henderson Triton Fund (28) |
10,161,340 | 9,458,407 | 702,933 | * | ||||||||||||
Nationwide Savings Plan (28) |
213,759 | 198,358 | 15,401 | * | ||||||||||||
Penn Series Fund, Inc. Small Cap Growth Fund (28) |
103,971 | 103,971 | — | — | ||||||||||||
LIUNA National (Industrial) Pension Fund (28) |
58,141 | 51,962 | 6,179 | * | ||||||||||||
National Elevator Industry Health Benefit Plan (28) |
43,117 | 38,536 | 4,581 | * | ||||||||||||
LIUNA Staff and Affiliates Pension Fund (28) |
59,994 | 53,620 | 6,374 | * | ||||||||||||
Migros Pensionskasse Fonds—Aktien Welt (28) |
95,146 | 95,146 | — | — |
Name of Selling Holder |
Shares of Class A Common Stock Beneficially Owned Prior to the Offering |
Shares of Class A Common Stock Being Offered |
Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold |
|||||||||||||
Number |
Percent (%) |
|||||||||||||||
GS Sponsor II LLC (29)(30) |
24,525,000 | 24,525,000 | — | — | ||||||||||||
GS Acquisition Holdings II Employee Participation LLC (29)(30) |
1,325,000 | 1,325,000 | — | — | ||||||||||||
GS Acquisition Holdings II Employee Participation 2 LLC (29)(30) |
1,400,000 | 1,400,000 | — | — | ||||||||||||
CCP IX LP No. 1 (31) |
13,233,013 | 13,233,013 | — | — | ||||||||||||
CCP IX LP No. 2 (31) |
11,028,610 | 11,028,610 | — | — | ||||||||||||
CCP IX Co-Investment LP(31) |
363,920 | 363,920 | — | — | ||||||||||||
CCP IX Co-Investment LP No. 2(31) |
121,312 | 121,312 | — | — | ||||||||||||
Cavenham Diversifier (32) |
229,926 | 229,926 | — | — | ||||||||||||
Purple Development SAS (33) |
17,330 | 17,330 | — | — | ||||||||||||
BNP Paribas SA (34) |
740,121 | 740,121 | — | — | ||||||||||||
Thomas D. Logan (35) |
4,140,388 | 1,544,017 | — | — | ||||||||||||
Mary Hancock Logan GST Exempt Trust (36) |
865,455 | 865,455 | — | — | ||||||||||||
Alison Paige Logan GST Exempt Trust (36) |
865,455 | 865,455 | — | — | ||||||||||||
Thomas Darrell Logan, Jr. GST Exempt Trust (36) |
865,461 | 865,461 | — | — | ||||||||||||
Lawrence D. Kingsley (37) |
500,000 | 500,000 | — | — | ||||||||||||
Brian Schopfer (38) |
740,845 | 740,845 | — | — | ||||||||||||
Michael Freed (39) |
832,376 | 832,376 | — | — | ||||||||||||
Jyothsna (Jo) Natauri (40) |
— | — | — | — | ||||||||||||
Michael Brumbaugh (41) |
935,818 | 935,818 | — | — | ||||||||||||
Bruno Morel (42) |
251,441 | 251,441 | — | — | ||||||||||||
Jean-Louis Gouronc (43) |
43,395 | 43,395 | — | — | ||||||||||||
Loic Eloy (44) |
169,868 | 169,868 | — | — | ||||||||||||
Thibaut Floquet (45) |
148,089 | 148,089 | — | — | ||||||||||||
Seth Rosen (46) |
73,207 | 73,207 | — | — | ||||||||||||
Susan Kempf (47) |
56,717 | 56,717 | — | — | ||||||||||||
Other Sellers (48) |
1,781,189 | 1,781,189 | — | — | ||||||||||||
TOTAL |
166,763,054 | 152,157,565 | 14,605,489 | 7.3% |
* | Less than 1%. |
(1) | Each of GSAH II PIPE Investors Employee LP and NRD PIPE Investors LP (together, the “PIPE Participation LLCs”) is a limited partnership controlled by its general partner and its investment manager, both of which are indirect wholly-owned subsidiaries of The Goldman Sachs Group, Inc. See the disclosure regarding Goldman Sachs above under the caption “Certain Relationships and Related Party Transactions—Related Party Payments” for information concerning certain relationships between Goldman Sachs and Mirion. Following the effectiveness of this shelf registration statement, each limited partner of the PIPE Participation LLCs (including Jyothsna (Jo) Natauri, a Mirion director, and certain direct or indirect subsidiaries of The Goldman Sachs Groups, Inc.) will have the right to request that the applicable PIPE Participation LLC use its reasonable efforts to sell a portion of the registrable securities held by it. The business address of each of the GS PIPE Participation Funds is 200 West Street, New York, New York 10282. |
(2) | Antara Capital LP, a Delaware limited partnership serves as the investment manager (the “Antara Investment Manager”) to certain funds it manages and designees and may be deemed to have voting and dispositive power with respect to the shares of Class A common stock held by the Antara Funds (defined below). Antara Capital Total Return SPAC Fund GP LLC, a Delaware limited liability company, serves as |
the general partner of Antara Capital Total Return SPAC Onshore Fund LP (the “Onshore Fund”) and Antara Capital Total Return SPAC Master Fund LP (the “Master Fund”). Antara Capital Total Return SPAC Offshore Fund Ltd (the “Offshore Fund” and together with the Fund and the Master Fund, the “Antara Funds”) is an exempted company incorporated under the laws of the Cayman Islands. Himanshu Gulati is the Managing Member of Antara Investment Manager and, accordingly, may be deemed to have voting and dispositive power with respect to the shares held by the Antara Funds. Mr. Gulati disclaims beneficial ownership of the shares held by the Antara Funds except to the extent of any pecuniary interest. The business address of the foregoing persons is 55 Hudson Yards, 47th Floor, Suite C, New York, New York 10001. |
(3) | The securities listed above include 6,067,701 shares of publicly-traded Class A common stock, 1,000,000 shares of Class A common stock underlying public warrants and 7,500,000 PIPE Shares. Alyeska Investment Group, L.P., the investment manager of Alyeska Master Fund, L.P. (the “Aleyska Selling Holder”), has voting and investment control of the shares held by the Aleyska Selling Holder. Anand Parekh is the Chief Executive Officer of Alyeska Investment Group, L.P. and may be deemed to be the beneficial owner of such shares. Mr. Parekh, however, disclaims any beneficial ownership of the shares held by the Alyeska Selling Holder. The registered address of Alyeska Master Fund, L.P. is at c/o Maples Corporate Services Limited, P.O. Box 309, Ugland House, South Church Street George Town, Grand Cayman, KY1-1104, Cayman Islands. Alyeska Investment Group, L.P. is located at 77 W. Wacker, Suite 700, Chicago IL 60601. |
(4) | The securities listed above are directly owned by Absolute Partners Master Fund Limited. Blue Pool Capital Limited, which is a wholly owned subsidiary of Blue Pool Management Ltd., is the investment manager of Absolute Partners Master Fund Limited and has voting and dispositive power over securities directly and indirectly held by Absolute Partners Master Fund Limited. Mr. Oliver Weisberg is the sole shareholder of Blue Pool Management Ltd. Mr. Weisberg is also a director of Blue Pool Management Ltd. and Blue Pool Capital Limited. As such, Blue Pool Capital Limited, Blue Pool Management Ltd. and Mr. Weisberg may be deemed to beneficially own the securities held by Absolute Partners Master Fund Limited. Each of Blue Pool Capital Limited, Blue Pool Management Ltd. and Mr. Weisberg disclaims any beneficial ownership with respect to such securities, except to the extent of its respective pecuniary interest therein, if any. The address for Absolute Partners Master Fund Limited is c/o Blue Pool Capital Limited, 25/F Hysan Place, 500 Hennessy Road, Hong Kong. |
(5) | Centaurus Holdings, LLC is the General Partner of Centaurus Capital LP, and is controlled by its Manager, John D. Arnold. The address of Centaurus Holdings, LLC is 1717 West Loop South, Suite 1800 Houston, TX 77027. |
(6) | Jay Petschek and Steven Major are managing members of the general partner of the selling stockholder and may be deemed to be beneficial owners. The address for Corsair Select, LP is 366 Madison Ave, 12th Floor New York, NY 10017. |
(7) | The securities listed above include 126,840 shares of Class A common stock underlying public warrants and 8,750,000 PIPE Shares. Heights Capital Management, Inc., the authorized agent of CVI Investments, Inc. (“CVI”), has discretionary authority to vote and dispose of the shares held by CVI and may be deemed to be the beneficial owner of these shares. Martin Kobinger, in his capacity as Investment Manager of Heights Capital Management, Inc., may also be deemed to have investment discretion and voting power over the shares held by CVI. Mr. Kobinger disclaims any such beneficial ownership of the shares. The principal business address of CVI is c/o Heights Capital Management, Inc., 101 California Street, Suite 3250, San Francisco, California 94111. |
(8) | Shares listed as beneficially owned include 679,721 shares of publicly-traded Class A common stock held by Hudson Bay Master Fund Ltd., an affiliate of Tech Opportunities LLC, and 600,000 PIPE Shares held by Tech Opportunities LLC. Hudson Bay Capital Management LP, the investment manager of Tech Opportunities LLC, has voting and investment power over these securities. Sander Gerber is the managing member of Hudson Bay Capital GP LLC, which is the general partner of Hudson Bay Capital Management LP. Each of Tech Opportunities LLC and Sander Gerber disclaims beneficial ownership over these securities. |
(9) | Investment Corporation of Dubai is the principal investment arm of the government of Dubai. The business address of Investment Corporation of Dubai is Levels 5&6, Gate Village Building 7, DIFC, Dubai, PO Box 333888 UAE. |
(10) | Invus Public Equities, L.P. (“Invus PE”) directly holds 500,000 shares of Class A common stock. Invus Public Equities Advisors, LLC (“Invus PE Advisors”) controls Invus PE, as its general partner and |
accordingly, may be deemed to beneficially own the shares held by Invus PE. Artal Treasury Limited (“Artal Treasury”) controls Invus PE Advisors, as its managing member and accordingly, may be deemed to beneficially own the shares that Invus PE Advisors may be deemed to beneficially own. Artal International S.C.A. (“Artal International”) through its Geneva branch, is the sole stockholder of Artal Treasury and may be deemed to beneficially own the shares that Artal Treasury may be deemed to beneficially own. Artal International Management S.A. (“Artal International Management”), as the managing partner of Artal International, controls Artal International and accordingly, may be deemed to beneficially own the shares that Artal International may be deemed to beneficially own. Artal Group S.A. (“Artal Group”), as the sole stockholder of Artal International Management, controls Artal International Management and accordingly, may be deemed to beneficially own the shares that Artal International Management may be deemed to beneficially own. Westend S.A. (“Westend”), as the parent company of Artal Group, controls Artal Group and accordingly, may be deemed to beneficially own the shares that Artal Group may be deemed to beneficially own. Stichting Administratiekantoor Westend (the “Stichting”), as majority shareholder of Westend, controls Westend and accordingly, may be deemed to beneficially own the shares that Westend may be deemed to beneficially own. As of the date of this prospectus, Mr. Amaury Wittouck, as the sole member of the board of the Stichting, controls the Stichting and accordingly, may be deemed to beneficially own the shares that the Stichting may be deemed to beneficially own. The principal business address of Invus PE is 750 Lexington Ave, 30th Floor, New York, NY 10022. |
(11) | Kuwait Investment Authority, a Kuwaiti public authority established under Kuwaiti Law No. 47/1982 for the purpose of managing, in the name and for the account of the Government of the State of Kuwait, the investments of the State of Kuwait, and having its registered office at Block No. 3, Ministries Complex, P.O Box 64, 13001 Safat, Kuwait City, Kuwait. |
(12) | Each of DS Liquid Div RVA MON LLC (“DS”), BEMAP Master Fund Ltd. (“BEMAP”), Monashee Solitario Fund LP (“Solitario”), Monashee Pure Alpha SVP I LLP (“Pure Alpha”), SFL SPV I LLC (“SFL”), Monashee Managed Account SP (“MMASP”) and Bespoke Alpha MAC MIM LP (“Bespoke”) is managed by Monashee Investment Management, LLC (“Monashee Management”). Jeff Muller is CCO of Monashee Management and has voting and investment control over Monashee Management and, accordingly, may be deemed to have beneficial ownership of such shares held by DS, BEMAP, Solitario, Pure Alpha, SFL, MMASP and Bespoke. Jeff Muller, however, disclaims any beneficial ownership of the shares held by these entities. The business address of DS, BEMAP, Solitario, Pure Alpha, SFL, MMASP, Bespoke, Monashee Management and Mr. Muller is c/o Monashee Investment Management, LLC, 75 Park Plaza, 2nd Floor, Boston, MA 02116. |
(13) | Myriad Asset Management (Cayman) Limited, Myriad Asset Management US LP, Myriad Asset Management Limited and Myriad Asset Management LLC (collectively, “MAM”) have voting and dispositive power with respect to the shares offered herein held by the Myriad Opportunities Master Fund Limited in their respective capacities as investment co-manager, sub-manager and general partner of the investment manager. Mr. Carl Huttenlocher, through his ownership and control of MAM, may be deemed to be the beneficial owners of the shares of Class A common stock. The address of MAM is PO Box 309 Ugland House, Grand Cayman, Cayman Islands, KY1-1104. For correspondence, please use Suite 1705-08, St. George’s Building 2 Ice House Street, Central, Hong Kong. |
(14) | Neuberger Berman Group LLC (“NBG”) and certain of its affiliates, including Neuberger Berman Investment Advisers LLC, as sub-adviser of the Selling Stockholder, have voting power and investment power over the securities. NBG and its affiliates do not, however, have any economic interest in the securities. The address of Neuberger Berman Group LLC is 1290 Avenue of the Americas, New York, New York 10104. |
(15) | Pentwater Capital Management LP, a Delaware limited partnership registered as an investment adviser with the SEC (“Pentwater Capital”), Investment Opportunities 3 SPC, a segregated portfolio company formed in the Cayman Islands (“MALT”), LMA SPC on behalf of MAP 98 Segregated Portfolio, a segregated portfolio company formed in the Cayman Islands (“MAP”), PWCM Master Fund Ltd., an exempted company formed in the Cayman Islands (“PWCM Master”), Oceana Master Fund, Ltd., an exempted company formed in the Cayman Islands (“Oceana”), Pentwater Equity Opportunities Master Fund, Ltd., an exempted company formed in the Cayman Islands (“Pentwater Equity”), and Pentwater Unconstrained Master Fund Ltd., an exempted company formed in the Cayman Islands (“PWUM” and together with MALT, MAP, PWCM Master, Oceana, Pentwater Equity the “Pentwater Funds”). Pentwater Capital is the |
investment adviser of each of the Pentwater Funds. Pentwater Capital is the investment manager for the Pentwater Funds. Halbower Holdings Inc. is the general partner of Pentwater Capital, and Matthew Halbower is the chief executive officer and sole director of Halbower Holdings Inc. The business address of the Reporting Persons is 1001 10th Avenue South, Suite 216, Naples, FL 34102. |
(16) | Consists of 1,000,000 shares of common stock held by Topia Ventures, LLC. Topia Ventures Management, LLC is the managing member of Topia Ventures, LLC. Mr. David Broser is the managing member of Topia Ventures Management, LLC. The address for Topia Ventures, LLC is c/o Topia Ventures Management, LLC, 104 W. 40th Street, 19th Floor, New York, NY 10018. |
(17) | Boaz Weinstein is the managing member of the general partner of the investment manager of Saba Capital Master Fund, Ltd., Saba Capital Master Fund II, Ltd., Saba Capital Master Fund III, LP and Saba Capital SPAC Opportunities Ltd. (the “Saba Funds”) and accordingly may be deemed to have voting and dispositive power with respect to shares held by the Saba Funds. Mr. Weinstein disclaims beneficial ownership of the securities reported herein for purposes of Section 16 of the Securities and Exchange Act of 1934, as amended. The business address of the Saba Funds is c/o Saba Capital Management, LP, 405 Lexington Avenue, 58th Floor, New York, New York 10174. |
(18) | Schonfeld Strategic Advisors LLC is a Registered Investment Adviser and has been delegated the legal power to vote and/or direct the disposition of such securities on behalf of Schonfeld Strategic 460 Fund LLC as a general partner or investment manager and would be considered the beneficial owner of such securities. The above shall not be deemed to be an admission by the record owners or Schonfeld Strategic 460 Fund LLC that they are themselves beneficial owners of these securities for purposes of Exchange Act or any other purpose. The address of Schonfeld Strategic 460 Fund LLC is 460 Park Ave, Floor 19, New York, NY 10022. |
(19) | Sculptor Master Fund, Ltd. (“SCMF”), a Cayman Islands company, is the beneficial owner of 2,639,100 shares of Class A Common Stock. Sculptor Enhanced Master Fund, Ltd. (“SCEN”), a Cayman Islands company, is the beneficial owner of 360,900 shares of Class A common stock. Sculptor Capital LP (“Sculptor”), a Delaware limited partnership, is the investment adviser to SCMF and SCEN, and thus may be deemed a beneficial owner of the shares in the accounts managed by Sculptor. Sculptor Capital Holding Corporation, a Delaware corporation (“SCHC”), serves as the sole general partner of Sculptor. As such, SCHC may be deemed to control Sculptor and, therefore, may be deemed a beneficial owner of the shares in the accounts managed by Sculptor. Sculptor Capital Management, Inc. (“SCU”), a Delaware corporation, is the sole shareholder of SCHC, and may be deemed a beneficial owner of the shares in the accounts managed by Sculptor. The business address of SCMF, SCEN, Sculptor, SCHC, and SCU is 9 West 57 Street, 39 Floor, New York, NY 10019. |
(20) | Senator Investment Group LP (“Senator”) is investment manager of the selling security holder and may be deemed to have voting and dispositive power with respect to the shares. The general partner of Senator is Senator Management LLC (the “Senator GP”). Douglas Silverman controls Senator GP, and, accordingly, may be deemed to have voting and dispositive power with respect to the shares held by this selling security holder. Mr. Silverman disclaims beneficial ownership of the shares held by the selling security holder. The address of Senator Global Opportunity Master Fund LP is 510 Madison Avenue, 28th Floor New York, NY 10022. |
(21) | The securities are held for the account of Quantum Partners LP, a Cayman Islands exempted limited partnership (“Quantum Partners”). Soros Fund Management LLC (“SFM LLC”) serves as principal investment manager to Quantum Partners. As such, SFM LLC has been granted investment discretion over portfolio investments, including the securities, held for the account of Quantum Partners. George Soros serves as Chairman of SFM LLC and has sole discretion to replace FPR Manager LLC, the manager of SFM LLC. The address for Quantum Partners is c/o Soros Fund Management LLC, 250 West 55th Street, New York, NY 10019. |
(22) | XN LP serves as investment manager to XN Exponent Master Fund LP (the “Fund”) and has discretionary authority to make investment decisions and determine how to vote any securities held by the Fund. The general partner of XN LP is XN Management GP LLC, which is indirectly controlled by Gaurav Kapadia. The principal business address of the entities referenced herein is 412 West 15th Street, 13th Floor, New York, NY 10011. |
(23) | Mr. Ronald Baron has voting and/or investment control over the shares held by Baron Growth Fund and, accordingly, may be deemed to have beneficial ownership of the securities. Mr. Baron disclaims beneficial |
ownership of the shares held by Baron Growth Fund. The address for Baron Growth Fund is 767 Fifth Avenue, 49th Fl, New York, NY 10153. |
(24) | Mr. Ronald Baron has voting and/or investment control over the securities held by Baron Focused Growth Fund and, accordingly, may be deemed to have beneficial ownership of the securities. Mr. Baron disclaims beneficial ownership of the securities held by Baron Focused Growth Fund. The address for Baron Growth Fund is 767 Fifth Avenue, 49th Fl, New York, NY 10153. |
(25) | BAMCO, Inc., as the sub-advisor to each of LVIP Baron Growth Opportunities Fund and VY Baron Growth Portfolio, has voting and investment control over the shares held by LVIP Baron Growth Opportunities Fund and VY Baron Growth Portfolio. As the principal of BAMCO, Inc., Mr. Baron may additionally be deemed to have beneficial ownership of the shares held by LVIP Baron Growth Opportunities Fund and VY Baron Growth Portfolio. Mr. Baron disclaims beneficial ownership of all such shares. The address for BAMCO, Inc. is 767 Fifth Avenue, 49th Fl, New York, NY 10153. |
(26) | The registered holders of the referenced shares to be registered are the following funds and accounts under management by subsidiaries of BlackRock, Inc.: BlackRock Global Allocation Fund, Inc., BlackRock Global Funds—Global Allocation Fund, BlackRock Global Allocation V.I. Fund of BlackRock Variable Series Funds, Inc., BlackRock Global Allocation Portfolio of BlackRock Series Fund, Inc., BlackRock Global Allocation Collective Fund, BlackRock Capital Allocation Trust, and BlackRock Investment Management (Australia) Limited as responsible entity of the BlackRock Global Allocation Fund (AUST). BlackRock, Inc. is the ultimate parent holding company of such subsidiaries. On behalf of such subsidiaries, the applicable portfolio managers, as managing directors (or in other capacities) of such entities, and/or the applicable investment committee members of such funds and accounts, have voting and investment power over the shares held by the funds and accounts which are the registered holders of the referenced shares. Such portfolio managers and/or investment committee members expressly disclaim beneficial ownership of all shares held by such funds and accounts. The address of such funds and accounts, such subsidiaries and such portfolio managers and/or investment committee members is 55 East 52nd Street, New York, NY 10055. Shares shown include only the securities being registered for resale and may not incorporate all shares deemed to be beneficially held by the registered holders or BlackRock, Inc. |
(27) | These accounts are managed by direct or indirect subsidiaries of FMR LLC. Abigail P. Johnson is a Director, the Chairman, the Chief Executive Officer and the President of FMR LLC. |
Members of the Johnson family, including Abigail P. Johnson, are the predominant owners, directly or through trusts, of Series B voting common shares of FMR LLC, representing 49% of the voting power of FMR LLC. The Johnson family group and all other Series B shareholders have entered into a shareholders’ voting agreement under which all Series B voting common shares will be voted in accordance with the majority vote of Series B voting common shares. Accordingly, through their ownership of voting common shares and the execution of the shareholders’ voting agreement, members of the Johnson family may be deemed, under the Investment Company Act of 1940, to form a controlling group with respect to FMR LLC. |
Neither FMR LLC nor Abigail P. Johnson has the sole power to vote or direct the voting of the shares owned directly by the various investment companies registered under the Investment Company Act (“Fidelity Funds”) advised by Fidelity Management & Research Company (“FMR Co”), a wholly owned subsidiary of FMR LLC, which power resides with the Fidelity Funds’ Boards of Trustees. Fidelity Management & Research Company carries out the voting of the shares under written guidelines established by the Fidelity Funds’ Boards of Trustees. |
The address for Fidelity Concord Street Trust: Fidelity Large Cap Stock Fund is Mag & Co. c/o Brown Brothers Harriman & Co. Attn: Corporate Actions /Vault 140 Broadway New York, NY 10005. |
(28) | Such shares may be deemed to be beneficially owned by Janus Capital Management LLC (“Janus”), as investment adviser registered under the Investment Advisers Act of 1940, who acts as investment adviser for the Fund and has the ability to make decisions with respect to the voting and disposition of the shares subject to the oversight of the board of directors of the Fund. Under the terms of its management contract with the Fund, Janus has overall responsibility for directing the investments of the Fund in accordance with |
the Fund’s investment objective, policies and limitations. Each Fund has one or more portfolio managers appointed by and serving at the pleasure of Janus who makes decisions with respect to the disposition of the shares of Class A common stock offered hereby. The address for Janus is 151 Detroit Street, Denver, CO 80206. The portfolio managers for this Fund are: Jonathan Coleman and Scott Stutzman. |
(29) | GSAM Holdings LLC is the managing member of GS Sponsor II LLC. GSAM Holdings LLC is a wholly owned subsidiary of The Goldman Sachs Group, Inc. In addition to the shares held by GS Sponsor II LLC, GS Acquisition Holdings II Employee Participation LLC (“Participation LLC”) and GS Acquisition Holdings II Employee Participation 2 LLC (“Participation 2 LLC”), each of which is managed by a subsidiary of GSAM Holdings LLC, directly owns 1,325,000 founder shares and 1,400,000 founder shares, respectively. Each of GSAM Holdings LLC and The Goldman Sachs Group, Inc. may be deemed to beneficially own the shares held by GS Sponsor II LLC, Participation LLC and Participation 2 LLC by virtue of their direct and indirect ownership, as applicable, over GS Sponsor II LLC, Participation LLC and Participation 2 LLC. Each of GSAM Holdings LLC and The Goldman Sachs Group, Inc. disclaims beneficial ownership of any such shares except to the extent of their respective pecuniary interest therein. Further, The Goldman Sachs Group, Inc. may be deemed to beneficially own the shares held by the PIPE Participation LLCs (as defined below) but disclaims beneficial ownership of any such shares except to the extent of its pecuniary interest therein |
(30) | Interests shown for GS Sponsor II consist of (i) 16,025,000 founder shares and (ii) 8,500,000 shares of Class A common stock underlying the private placement warrants. Interests shown for GSAM Holdings consist of (i) 18,750,000 founder shares and (ii) 8,500,000 shares of Class A common stock underlying the private placement warrants. |
(31) | Represents 13,233,013 shares of Class A common stock held by CCP IX LP No. 1; (ii) 11,028,610 shares of Class A common stock held by CCP IX LP No. 2; 363,920 shares of Class A common stock held by CCP IX Co-investment LP; and (iv) 121,312 shares of Class A common stock held by CCP IX Co-Investment No. 2 LP (together, “CCP IX”). Charterhouse General Partners (IX) Ltd (“CGP IX”) is the general partner of each of the limited partnerships comprising CCP IX. Charterhouse Capital Partners LLP (“CCP”) acts as the investment adviser to CGP IX. CCP’s advice with respect to investment decisions requires the approval of its Investment Committee comprised of 10 members, including the approval of CCP’s Managing Partner, which is currently Lionel Giacomotto. However, it is CGP IX which ultimately makes all investment decisions. As a result, CGP IX may be deemed to have beneficial ownership of the securities held by the limited partnerships comprising CCP IX. CGP IX is managed by a five member board of directors. Each of the CGP IX board members disclaims beneficial ownership of the securities beneficially owned by each of the limited partnerships comprising CCP IX, except to the extent of their pecuniary interest therein, if any. The address for each of the foregoing persons’ principal business office is 6th Floor, Belgrave House, 76 Buckingham Palace Road, London, SW1W 9TQ. |
(32) | Mr. Frédéric Sanchez is President of Purple Development SAS (“Purple Development”) and may be deemed as beneficial owner of 99.19% of Purple Development. The address of Purple Development is 3 rue Drouot, 75009 Paris, France. |
(33) | CAVENHAM DIVERSIFIER is controlled by its 100% shareholder, CAVAMONT INVESTMENTS LIMITED, with registered office at Governors Square, Unit 4-202, 23 Lime Tree Bay Avenue, West Bay Road, Grand Cayman KY1-1105, Cayman Islands. |
(34) | The principal business address for BNP Paribas S.A. (EPA:BNP) is 16 Boulevard des Italiens, 75009 Paris, France. |
(35) | Shares listed as beneficially owned consist of (i) 1,544,017 shares of Class B common stock held by Mr. Logan; (ii) 865,455 shares of Class B common stock held by the J.P. Morgan Trust Company of Delaware in its capacity as Trustee of the Mary Hancock Logan GST Exempt Trust; (iii) 865,455 shares of Class B common stock held by the J.P. Morgan Trust Company of Delaware in its capacity as Trustee of the Alison Paige Logan GST Exempt Trust; and (iv) 865,461 shares of Class B common stock held by the J.P. Morgan Trust Company of Delaware in its capacity as Trustee of the Thomas Darrell Logan, Jr. GST Exempt Trust. The J.P. Morgan Trust Company of Delaware in its capacity as Trustee of the foregoing trust entities has sole voting and dispositive power over the shares held by such trust entities (the “J.P. Morgan Trust Shares”). Shares listed as beneficially owned exclude up to 3,200,000 shares of Class A common |
stock held by the Sponsor in which Mr. Logan has an interest due to his profits interests, which are subject to vesting requirements. The shares offered hereby consist of up to 1,544,017 shares of Class A common stock exchangeable for 1,544,017 shares of IntermediateCo Class B common stock held by Mr. Logan and exclude the J.P. Morgan Trust Shares. Mr. Logan is the Chief Executive Officer and a Director of the Company. |
(36) | The selling stockholder is a trust. Ryan Christensen acting on behalf of J.P. Morgan Trust Company of Delaware as Trustee of the Trust. The address is J.P. Morgan Trust Company of Delaware Attn: Ryan Christensen 500 Stanton Christiana Road Newark, DE 19713. |
(37) | Shares listed as beneficially owned consist of (i) 350,000 shares of Class A common stock held by the Diane Kingsley Revocable Trust and (ii) 150,000 shares held by the Lawrence D. Kingsley 2015 Family Irrevocable Trust. Mr. Kingsley’s shares exclude 4,200,000 shares of Class A common stock held by the Sponsor in which he has an interest due to his profits interests, which are subject to vesting requirements. Mr. Kingsley is Chairman of the Board of Mirion. |
(38) | Shares offered hereby consist of up to 740,845 shares of Class A common stock exchangeable for 740,845 shares of IntermediateCo Class B common stock held by Mr. Schopfer. Mr. Schopfer’s shares exclude 700,000 shares of Class A common stock held by the Sponsor in which he has an interest due to his profits interests, which are subject to vesting requirements. Mr. Schopfer is the Chief Financial Officer of Mirion. |
(39) | Shares offered hereby consist of up to 935,818 shares of Class A common stock exchangeable for 935,818 shares of IntermediateCo Class B common stock held by Mr. Freed. Mr. Freed is an executive officer of the Company. |
(40) | Shares listed as beneficially owned exclude 50,000 shares of Class A common stock held by GSAH II PIPE Investors Employee LP, and Ms. Natauri holds investment power over such shares. Voting decisions are made for the Selling Holder by its investment manager, Goldman Sachs & Co. LLC, an affiliate of The Goldman Sachs Group, Inc. |
(41) | Shares offered hereby consist of 832,376 shares of Class A common held by Mr. Brumbaugh. Mr. Brumbaugh is employed by the Company |
(42) | Shares offered hereby consist of 251,441 shares of Class A common held by Mr. Morel. Mr. Morel is employed by the Company |
(43) | Shares offered hereby consist of 43,395 shares of Class A common held by Mr. Gouronc. Mr. Gouronc is employed by the Company |
(44) | Shares offered hereby consist of 169,868 shares of Class A common held by Mr. Eloy. Mr. Eloy is employed by the Company. |
(45) | Shares offered hereby consist of 148,089 shares of Class A common held by Mr. Floquet. Mr. Floquet is employed by the Company. |
(46) | Shares offered hereby consist of up to 73,207 shares of Class A common stock exchangeable for 73,207 shares of IntermediateCo Class B common stock held by Mr. Rosen. |
(47) | Shares offered hereby consist of up to 56,207 shares of Class A common stock exchangeable for 56,207 shares of IntermediateCo Class B common stock held by Ms. Kempf. Ms. Kempf was employed by the Company during the last three years. |
(48) | Shares offered hereby consist of up to 1,781,189 shares of Class A common stock issuable upon redemption of 1,781,189 shares of IntermediateCo Class B common stock held by eight selling stockholders. |
• | 500,000,000 shares are designated as Class A common stock; |
• | 100,000,000 shares are designated as Class B common stock; and |
• | 100,000,000 shares are designated as preferred stock. |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption, or the 30-day redemption period, to each warrant holder; and |
• | if, and only if, the last reported sale price of our 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 ending on the third trading day prior to the date on which we send the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at a price of $0.10 per warrant provided that holders will be able to exercise their warrants prior to redemption and receive that number of shares of Class A common stock determined by reference to the table below, based on the redemption date and the “fair market value” of our Class A common stock (as defined below) except as otherwise described below; |
• | upon a minimum of 30 days’ prior written notice of redemption; |
• | if, and only if, the last reported sale price of our Class A common stock equals or exceeds $10.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) on the trading day prior to the date on which we send the notice of redemption to the warrant holders; and |
• | if, and only if, there is an effective registration statement covering the issuance of the shares of Class A common stock issuable upon exercise of the warrants and a current prospectus relating thereto available throughout the 30-day period after written notice of redemption is given. |
Fair Market Value of Class A Common Stock |
||||||||||||||||||||||||||||||||||||
Redemption Date (period to expiration of warrants) |
$10.00 |
$11.00 |
$12.00 |
$13.00 |
$14.00 |
$15.00 |
$16.00 |
$17.00 |
$18.00 |
|||||||||||||||||||||||||||
57 months |
0.257 | 0.277 | 0.294 | 0.310 | 0.324 | 0.337 | 0.348 | 0.358 | 0.365 | |||||||||||||||||||||||||||
54 months |
0.252 | 0.272 | 0.291 | 0.307 | 0.322 | 0.335 | 0.347 | 0.357 | 0.365 | |||||||||||||||||||||||||||
51 months |
0.246 | 0.268 | 0.287 | 0.304 | 0.320 | 0.333 | 0.346 | 0.357 | 0.365 | |||||||||||||||||||||||||||
48 months |
0.241 | 0.263 | 0.283 | 0.301 | 0.317 | 0.332 | 0.344 | 0.356 | 0.365 | |||||||||||||||||||||||||||
45 months |
0.235 | 0.258 | 0.279 | 0.298 | 0.315 | 0.330 | 0.343 | 0.356 | 0.365 | |||||||||||||||||||||||||||
42 months |
0.228 | 0.252 | 0.274 | 0.294 | 0.312 | 0.328 | 0.342 | 0.355 | 0.364 | |||||||||||||||||||||||||||
39 months |
0.221 | 0.246 | 0.269 | 0.290 | 0.309 | 0.325 | 0.340 | 0.354 | 0.364 | |||||||||||||||||||||||||||
36 months |
0.213 | 0.239 | 0.263 | 0.285 | 0.305 | 0.323 | 0.339 | 0.353 | 0.364 | |||||||||||||||||||||||||||
33 months |
0.205 | 0.232 | 0.257 | 0.280 | 0.301 | 0.320 | 0.337 | 0.352 | 0.364 | |||||||||||||||||||||||||||
30 months |
0.196 | 0.224 | 0.250 | 0.274 | 0.297 | 0.316 | 0.335 | 0.351 | 0.364 | |||||||||||||||||||||||||||
27 months |
0.185 | 0.214 | 0.242 | 0.268 | 0.291 | 0.313 | 0.332 | 0.350 | 0.364 | |||||||||||||||||||||||||||
24 months |
0.173 | 0.204 | 0.233 | 0.260 | 0.285 | 0.308 | 0.329 | 0.348 | 0.364 | |||||||||||||||||||||||||||
21 months |
0.161 | 0.193 | 0.223 | 0.252 | 0.279 | 0.304 | 0.326 | 0.347 | 0.364 | |||||||||||||||||||||||||||
18 months |
0.146 | 0.179 | 0.211 | 0.242 | 0.271 | 0.298 | 0.322 | 0.345 | 0.363 | |||||||||||||||||||||||||||
15 months |
0.130 | 0.164 | 0.197 | 0.230 | 0.262 | 0.291 | 0.317 | 0.342 | 0.363 | |||||||||||||||||||||||||||
12 months |
0.111 | 0.146 | 0.181 | 0.216 | 0.250 | 0.282 | 0.312 | 0.339 | 0.363 | |||||||||||||||||||||||||||
9 months |
0.090 | 0.125 | 0.162 | 0.199 | 0.237 | 0.272 | 0.305 | 0.336 | 0.362 | |||||||||||||||||||||||||||
6 months |
0.065 | 0.099 | 0.137 | 0.178 | 0.219 | 0.259 | 0.296 | 0.331 | 0.362 | |||||||||||||||||||||||||||
3 months |
0.034 | 0.065 | 0.104 | 0.150 | 0.197 | 0.243 | 0.286 | 0.326 | 0.361 | |||||||||||||||||||||||||||
0 months |
— | — | 0.042 | 0.115 | 0.179 | 0.233 | 0.281 | 0.323 | 0.361 |
• | prior to the date of the transaction, our Board approved either the business combination or the transaction that resulted in the stockholder becoming an interested stockholder; |
• | upon completion of the transaction that resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced, excluding for purposes of determining the voting stock outstanding, but not the outstanding voting stock owned by the interested stockholder, (1) shares owned by persons |
who are directors and also officers and (2) shares owned by employee stock plans in which employee participants do not have the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer; or |
• | at or subsequent to the date of the transaction, the business combination is approved by our Board and authorized at an annual or special meeting of stockholders, and not by written consent, by the affirmative vote of at least two-thirds of the outstanding voting stock that is not owned by the interested stockholder. |
• | purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus; |
• | ordinary brokerage transactions and transactions in which the broker solicits purchasers; |
• | in underwriter transactions; |
• | block trades in which the broker-dealer so engaged will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction or any other national securities exchange on which our securities are listed or traded; |
• | an over-the-counter |
• | through trading plans entered into by a Selling 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; |
• | to or through underwriters or broker-dealers; |
• | in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents; |
• | in privately negotiated transactions; |
• | through the writing of options (including put or call options), whether the options are listed on an options exchange or otherwise; |
• | in short sales entered into after the effective date of the registration statement of which this prospectus is a part; |
• | by pledge to secured debts and other obligations; |
• | through a combination of any of the above methods of sale; or |
• | any other method permitted pursuant to applicable law. |
• | our sponsor, founders, officers or directors; |
• | financial institutions or financial services entities; |
• | broker-dealers; |
• | governments or agencies or instrumentalities thereof; |
• | regulated investment companies; |
• | S corporations; |
• | real estate investment trusts; |
• | expatriates or former long-term residents of the United States; |
• | persons that actually or constructively own five percent (5%) or more (by vote or value) of our common stock; |
• | insurance companies; |
• | dealers or traders subject to a mark-to-market |
• | accrual-method taxpayers who are required under Section 451(b) of the Internal Revenue Code of 1986, as amended (the “Code”), to recognize income for U.S. federal income tax purposes no later than when such income is taken into account in applicable financial statements; |
• | persons holding the Class A common stock as part of a “straddle,” hedge, integrated transaction or similar transaction; |
• | U.S. holders (as defined below) whose functional currency is not the U.S. dollar; |
• | partnerships or other pass-through entities for U.S. federal income tax purposes and any beneficial owners of such entities; |
• | persons who acquire our Class A common stock as compensation; and |
• | tax-exempt entities. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation (or other entity taxable as a corporation) organized in or under the laws of the United States, any state thereof or the District of Columbia; or |
• | an estate or trust the income of which is subject to U.S. federal income taxation regardless of its source. |
• | 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; |
• | the gain is effectively connected with the conduct by the Non-U.S. holder of a trade or business within the United States (and, under certain income tax treaties, is attributable to a U.S. permanent establishment or fixed base maintained by the Non-U.S. holder); |
• | such Non-U.S. holder is an individual who was present in the United States for 183 days or more in the taxable year of such disposition and certain other requirements are met; or |
• | we are or have been a “United States real property holding corporation” for U.S. federal income tax purposes at any time during the shorter of the five-year period ending on the date of disposition or the period that the Non-U.S. holder held our Class A common stock and, in the case where shares of our Class A common stock are regularly traded on an established securities market, the Non-U.S. holder has owned, directly or constructively, more than five percent (5%) of our Class A common stock at any time within the shorter of the five-year period preceding the disposition or such Non-U.S. holder’s holding period for the shares of our Class A common stock. There can be no assurance that our Class A common stock is or has been treated as regularly traded on an established securities market for this purpose. |
GS ACQUISITION HOLDINGS CORP II |
||||
Consolidated Financial Statements (Audited) as of December 31, 2020 (as restated) and 2019 and for the years ended December 31, 2021 and 2020 |
||||
F-3 |
||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 | ||||
Consolidated Financial Statements (Unaudited) as of June 30, 2021 and December 31, 2020 and for the six and three months ended June 30, 2021 and 2020 |
||||
F-19 | ||||
F-20 | ||||
F-21 | ||||
F-22 | ||||
F-23 | ||||
MIRION TECHNOLOGIES (TOPCO), LTD. |
||||
Consolidated Financial Statements (Audited) as of June 30, 2021 and 2020 and for the fiscal years ended June 30, 2021, 2020 and 2019 |
||||
F-38 | ||||
F-39 | ||||
F-40 | ||||
F-41 | ||||
F-42 | ||||
F-43 | ||||
SUN NUCLEAR CORPORATION |
||||
Consolidated Financial Statements (Audited) as of December 18, 2020 and for the period from January 1, 2020 through December 18, 2020 |
||||
F-84 | ||||
F-85 | ||||
F-86 | ||||
F-87 | ||||
F-88 |
December 31, 2020 (As Restated) |
December 31, 2019 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash |
$ | $ | ||||||
Prepaid expenses |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
|
|
|
|
|||||
Deferred tax asset |
||||||||
Cash and cash equivalents held in Trust Account |
||||||||
Accrued dividends receivable held in Trust Account |
||||||||
|
|
|
|
|||||
Total assets |
$ | $ | ||||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | $ | ||||||
Accrued offering costs |
||||||||
Income tax payable |
||||||||
Warrant liability |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Deferred underwriting discount |
||||||||
|
|
|
|
|||||
Total liabilities |
||||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
Class A common stock subject to possible redemption; - |
||||||||
Stockholders’ equity: |
||||||||
Preferred stock, $ |
||||||||
Class A common stock, $ |
||||||||
Class B common stock, $ |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total stockholders’ equity/(deficit) |
( |
) | ||||||
|
|
|
|
|||||
Total liabilities and stockholders’ equity |
$ | $ | ||||||
|
|
|
|
For the period from May 31, 2018 (date of inception) to December 31, 2018 |
||||||||||||
For the Year Ended December 31, |
||||||||||||
2020 (As Restated) |
2019 |
|||||||||||
Dividend income |
$ | $ | $ | |||||||||
General and administrative expenses |
( |
) | ( |
) | ( |
) | ||||||
Change in fair value of warrant liability |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Loss before income taxes |
( |
) | ( |
) | ( |
) | ||||||
Income tax benefit/(expense) |
||||||||||||
|
|
|
|
|
|
|||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
|
|
|
|
|
|
|||||||
Weighted average number of shares outstanding of Class A common stock |
||||||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share, Class A |
$ | ( |
) | $ | $ | |||||||
|
|
|
|
|
|
|||||||
Weighted average number of shares outstanding of Class B common stock |
||||||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share, Class B |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
|
|
|
|
|
|
For the period from May 31, 2018 (date of inception) to December 31, 2018 |
Class A Common Stock |
Class B Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Stockholder’s Equity/(Deficit) |
|||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Sale of common shares to GS Sponsor II LLC at $ |
$ | $ | $ | $ | $ | |||||||||||||||||||||||
Net loss |
— | — | — | — |
( |
) | ( |
) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, December 31, 2018 |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||
Net loss |
— | — | ( |
) | ( |
) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, December 31, 2019 |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||
Excess of cash received over fair value of private placement warrants |
— | — | ||||||||||||||||||||||||||
Forfeiture of Founder Shares pursuant to partial exercise of underwriters’over-allotment option |
( |
) | ( |
) | ||||||||||||||||||||||||
Accretion for Class A common stock to redemption amount |
— | — | — | ( |
) | ( |
) | ( |
) | |||||||||||||||||||
Net loss |
— | — | ( |
) | ( |
) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, December 31, 2020 (As Restated) |
$ | $ | $ | $ | ( |
) |
$ | ( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, |
||||||||||||
2020 (As Restated) |
2019 |
2018 |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||||||
Change in fair value of warrant liability |
— | — | ||||||||||
Issuance costs related to warrant liability |
— | — | ||||||||||
Change in operating assets and liabilities: |
||||||||||||
Increase in dividend receivable |
( |
) | — | — | ||||||||
Increase in prepaid expenses |
( |
) | — | — | ||||||||
Increase in deferred tax assets |
( |
) | — | — | ||||||||
Increase in accounts payable |
||||||||||||
Increase in income tax payable |
— | — | ||||||||||
|
|
|
|
|
|
|||||||
Net cash used for operating activities |
( |
) | — | — | ||||||||
|
|
|
|
|
|
|||||||
Cash flows from financing activities: |
||||||||||||
Proceeds from sale of Class B common stock to GS Sponsor II LLC |
— | |||||||||||
Proceeds from sale of Class A common stock to public |
— | — | ||||||||||
Proceeds from sale of Private Placement Warrants |
— | — | ||||||||||
Payment of underwriting discounts |
( |
) | — | — | ||||||||
Payment of offering costs |
( |
) | — | — | ||||||||
Proceeds from promissory note |
— | — | ||||||||||
Repayment of promissory note |
( |
) | — | — | ||||||||
|
|
|
|
|
|
|||||||
Net cash provided by financing activities |
— | |||||||||||
|
|
|
|
|
|
|||||||
Increase in cash and restricted cash |
— | |||||||||||
Cash and restricted cash and cash equivalents at beginning of year |
— | |||||||||||
|
|
|
|
|
|
|||||||
Cash and restricted cash and cash equivalents at end of year |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Supplemental disclosure of non-cash financing activities |
||||||||||||
Accrued offering costs |
$ | $ | — | $ | — | |||||||
Deferred underwriting discount |
$ | $ | — | $ | — |
As of December 31, 2020 |
||||||||||||
As Previously Reported |
Restatement Adjustment |
As Restated |
||||||||||
BALANCE SHEET |
||||||||||||
Warrant liability |
$ | $ | $ | |||||||||
Total liabilities |
||||||||||||
Class A common stock subject to possible redemption |
||||||||||||
Class A common stock - $ |
( |
) | ||||||||||
Additional paid-in capital |
( |
) | ||||||||||
Accumulated deficit |
( |
) | ( |
) | ( |
) | ||||||
Total stockholders’ equity/(deficit) |
( |
) | ( |
) |
For the Year-Ended December 31, 2020 |
||||||||||||
As Previously Reported |
Restatement Adjustment |
As Restated |
||||||||||
STATEMENT OF OPERATIONS |
||||||||||||
General and administrative expenses |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Change in fair value of warrant liability |
( |
) | ( |
) | ||||||||
Net loss |
( |
) | ( |
) | ( |
) | ||||||
Basic and diluted net loss per share, Class A |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Basic and diluted net loss per share, Class B |
$ | ( |
) | $ | ( |
) | $ | ( |
) |
For the Year-Ended December 31, 2020 |
||||||||||||
As Previously Reported |
Restatement Adjustment |
As Restated |
||||||||||
STATEMENT OF CASH FLOWS |
||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Change in fair value of warrant liability |
||||||||||||
Issuance costs related to warrant liability |
As of July 2, 2020 |
||||||||||||
As Previously Reported |
Restatement Adjustment |
As Restated |
||||||||||
BALANCE SHEET |
||||||||||||
Warrant liability |
$ | $ | $ | |||||||||
Total liabilities |
||||||||||||
Class A common stock subject to possible redemption |
||||||||||||
Class A common stock - $ |
( |
) | ||||||||||
Additional paid-in capital |
( |
) | ||||||||||
Accumulated deficit |
( |
) | ( |
) | ( |
) | ||||||
Total stockholders’ equity/(deficit) |
( |
) | ( |
) |
As of September 30, 2020 (UNAUDITED) |
||||||||||||
As Previously Reported |
Restatement Adjustment |
As Restated |
||||||||||
BALANCE SHEET |
||||||||||||
Warrant liability |
$ | $ | $ | |||||||||
Total liabilities |
||||||||||||
Class A common stock subject to possible redemption |
||||||||||||
Class A common stock - $ |
( |
) | ||||||||||
Additional paid-in capital |
( |
) | ||||||||||
Accumulated deficit |
( |
) | ( |
) | ( |
) | ||||||
Total stockholders’ equity/(deficit) |
( |
) | ( |
) |
Nine months ended September 30, 2020 (UNAUDITED) |
||||||||||||
As Previously Reported |
Restatement Adjustment |
As Restated |
||||||||||
STATEMENT OF OPERATIONS |
||||||||||||
General and administrative expenses |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Change in fair value of warrant liability |
( |
) | ( |
) | ||||||||
Net loss |
( |
) | ( |
) | ( |
) | ||||||
Basic and diluted net loss per share, Class A |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Basic and diluted net loss per share, Class B |
$ | ( |
) | $ | ( |
) | $ | ( |
) |
Nine months ended September 30, 2020 (UNAUDITED) |
||||||||||||
As Previously Reported |
Restatement Adjustment |
As Restated |
||||||||||
STATEMENT OF CASH FLOWS |
||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Change in fair value of warrant liability |
||||||||||||
Issuance costs related to warrant liability |
As of December 31, 2020 |
||||
Gross proceeds |
$ | |||
Less: |
||||
Proceeds allocated to public warrants |
$ | ( |
) | |
Class A shares issuance costs |
$ | ( |
) | |
Plus: |
||||
Accretion of carrying value to redemption value |
$ | |||
|
|
|||
Class A common stock subject to possible redemption |
$ | |||
|
|
Level 1: | Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities; | |
Level 2: | Quoted prices in markets that are not active or financial instruments for which significant inputs to models are observable (including but not limited to quoted prices for similar securities, interest rates, foreign exchange rates, volatility and credit risk), either directly or indirectly; | |
Level 3: | Prices or valuations that require significant unobservable inputs (including the Management’s assumptions in determining fair value measurement). |
Description |
December 31, 2020 |
Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
||||||||||||
Assets: |
||||||||||||||||
Money market fund held in Trust Account |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities: |
||||||||||||||||
Warrant Liability—Public Warrants |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Warrant Liability—Private Placement Warrants |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
As of July 2, 2020 |
As of December 31, 2020 |
|||||||||||
Public Warrants |
Private Warrants |
Private Warrants |
||||||||||
Stock price |
$ | $ | $ | |||||||||
Strike Price |
$ | $ | $ | |||||||||
Term (in years) |
||||||||||||
Volitility |
% | % | % | |||||||||
Risk-free rate |
% | % | % | |||||||||
Dividend yield |
% | % | % |
Issuance of Public and Private Warrants with Level 3 measurements |
$ | |||
Change in fair value of warrant liability measured with Level 3 inputs |
||||
Transfer of Public Warrants to Level 1 measurements |
( |
) | ||
|
|
|||
Warrants liability at December 31, 2020 measured utilizing Level 3 inputs |
$ | |||
|
|
June 30, 2021 |
December 31, 2020 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash |
$ | $ | ||||||
Prepaid expenses |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
|
|
|
|
|||||
Deferred tax asset |
||||||||
Cash and cash equivalent held in Trust Account |
||||||||
Accrued dividends receivable held in Trust Account |
||||||||
|
|
|
|
|||||
Total assets |
$ |
$ |
||||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | $ | ||||||
Accrued offering costs |
||||||||
Income tax payable |
||||||||
Working capital note (see Note 4) |
||||||||
Warrant liability |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Deferred underwriting discount |
||||||||
|
|
|
|
|||||
Total liabilities |
||||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
Class A common stock subject to possible redemption; |
||||||||
Stockholders’ equity: |
||||||||
Preferred stock, $ |
||||||||
Class A common shares, $ |
||||||||
Class B common shares, $ |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total stockholders’ equity/(deficit) |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total liabilities and stockholders’ equity |
$ |
$ |
||||||
|
|
|
|
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Dividend income |
$ | $ | $ | $ | ||||||||||||
General and administrative expenses |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Change in fair value of warrant liability |
( |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income taxes |
( |
) | ( |
) | ( |
) | ||||||||||
Income tax benefit (expense) |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | ( |
) | $ | ( |
) | $ | $ | ( |
) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average number of shares outstanding of Class A common stock |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net income (loss) per share, Class A |
$ | ( |
) | $ | $ | $ | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average number of shares outstanding of Class B common stock |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net income (loss) per share, Class B |
$ | ( |
) | $ | $ | $ | ||||||||||
|
|
|
|
|
|
|
|
For the three and six months ended June 30, 2021 |
||||||||||||||||||||||||||||
Class A Common Shares |
Class B Common Shares |
Additional Paid-in Capital |
||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Accumulated Deficit |
Stockholders’ Equity |
|||||||||||||||||||||||
Balance, December 31, 2020 |
$ | $ | $ | $ | ( |
) | $ | ( |
) | |||||||||||||||||||
Net income |
— | — | — | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, March 31, 2021 |
$ | $ | $ | ( |
) | $ | ( |
) | ||||||||||||||||||||
Net loss |
— | — | — | ( |
) | ( |
) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, June 30, 2021 |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three and six months ended June 30, 2020 |
||||||||||||||||||||||||||||
Class A Common Shares |
Class B Common Shares |
Additional Paid-in Capital |
||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Accumulated Deficit |
Stockholders’ Equity |
|||||||||||||||||||||||
Balance, December 31, 2019 |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||||||||||
Net loss |
— | — | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, March 31, 2020 |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||||||||||
Net loss |
— | — | |
( |
) | ( |
) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, June 30, 2020 |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, |
||||||||
2021 |
2020 |
|||||||
Cash flows from operating activities: |
||||||||
Net income (loss) |
$ | $ | ( |
) | ||||
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
||||||||
Change in fair value of warrant liability |
( |
) | — | |||||
Change in operating assets and liabilities: |
||||||||
Decrease in dividend receivable |
— | |||||||
Decrease in prepaid expenses |
— | |||||||
Increase in deferred tax assets |
( |
) | — | |||||
Increase in accounts payable |
||||||||
Increase in income tax payable |
||||||||
|
|
|
|
|||||
Net cash used for operating activities |
( |
) | — | |||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Payment of offering costs |
( |
) | ( |
) | ||||
Proceeds from related party sponsor note |
||||||||
Proceeds from working capital note |
— | |||||||
|
|
|
|
|||||
Net cash provided by financing activities |
||||||||
|
|
|
|
|||||
Increase in cash and restricted cash |
||||||||
Cash and restricted cash and cash equivalents at beginning of period |
||||||||
|
|
|
|
|||||
Cash and restricted cash and cash equivalents at end of period |
$ | $ | ||||||
|
|
|
|
|||||
Supplemental disclosure of non-cash financing activities |
||||||||
Accrued offering costs |
$ | $ |
Level 1: | Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities; | |||
Level 2: | Quoted prices in markets that are not active or financial instruments for which significant inputs to models are observable (including but not limited to quoted prices for similar securities, interest rates, foreign exchange rates, volatility and credit risk), either directly or indirectly; | |||
Level 3: | Prices or valuations that require significant unobservable inputs (including the Management’s assumptions in determining fair value measurement). |
June 30, 2021 |
Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
|||||||||||||
Assets: |
||||||||||||||||
Money market funds held in Trust Account |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities: |
||||||||||||||||
Warrant Liability – Public Warrants |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Warrant Liability – Private Placement Warrants |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
Description |
December 31, 2020 |
Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
||||||||||||
Assets: |
||||||||||||||||
Money market funds held in Trust Account |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities: |
||||||||||||||||
Warrant Liability – Public Warrants |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Warrant Liability – Private Placement Warrants |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
As of June 30, 2021 |
As of December 31, 2020 |
|||||||
Stock price |
$ | $ | ||||||
Strike Price |
$ | $ | ||||||
Term (in years) |
||||||||
Volatility |
% | % | ||||||
Risk-free interest rate |
% | % | ||||||
Dividend yield |
% | % | ||||||
Fair value |
$ | $ |
Value of warrant liability measured with Level 3 inputs at December 31, 2020 |
$ | |||
Change in fair value of warrant liability measured with Level 3 inputs |
( |
) | ||
Transfer in/out |
||||
|
|
|||
Value of warrant liability measured with Level 3 inputs at June 30, 2021 |
$ | |||
|
|
June 30, 2021 |
June 30, 2020 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Restricted cash |
||||||||
Accounts receivable, net of allowance for doubtful accounts |
||||||||
Costs in excess of billings on uncompleted contracts |
||||||||
Inventories |
||||||||
Deferred cost of revenue |
||||||||
Prepaid expenses and other currents assets |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
Property, plant, and equipment, net |
||||||||
Goodwill |
||||||||
Intangible assets, net |
||||||||
Restricted cash |
||||||||
Other assets |
||||||||
|
|
|
|
|||||
Total assets |
$ | $ | ||||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | $ | ||||||
Deferred contract revenue |
||||||||
Notes payable to third-parties, current |
||||||||
Accrued expenses and other current liabilities |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Notes payable to related parties, non-current |
||||||||
Notes payable to third-parties, non-current |
||||||||
Interest accrued on notes payable to related parties |
||||||||
Deferred income taxes and other liabilities |
||||||||
|
|
|
|
|||||
Total liabilities |
||||||||
Commitments and contingencies (Note 9) |
||||||||
Stockholders’ deficit: |
||||||||
A Ordinary shares, $ |
||||||||
B Ordinary shares, $ |
||||||||
Additional paid-in capital |
||||||||
Receivable from Employees for purchase of Common Stock |
( |
) | ( |
) | ||||
Accumulated deficit |
( |
) | ( |
) | ||||
Accumulated other comprehensive income |
||||||||
|
|
|
|
|||||
Mirion Technologies (TopCo), Ltd. stockholders’ deficit |
( |
) | ( |
) | ||||
Noncontrolling interests |
||||||||
|
|
|
|
|||||
Total stockholders’ deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total liabilities and stockholders’ deficit |
$ | $ | ||||||
|
|
|
|
Years Ended |
||||||||||||
June 30, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Revenues: |
||||||||||||
Product |
$ | $ | $ | |||||||||
Service |
||||||||||||
|
|
|
|
|
|
|||||||
Total revenues |
||||||||||||
Cost of revenues: |
||||||||||||
Product |
||||||||||||
Service |
||||||||||||
|
|
|
|
|
|
|||||||
Total cost of revenues |
||||||||||||
|
|
|
|
|
|
|||||||
Gross profit |
||||||||||||
Operating expenses: |
||||||||||||
Selling, general and administrative |
||||||||||||
Research and development |
||||||||||||
|
|
|
|
|
|
|||||||
Total operating expenses |
||||||||||||
|
|
|
|
|
|
|||||||
Income from operations |
||||||||||||
Other expense (income): |
||||||||||||
Third party interest expense |
||||||||||||
Related party interest expense |
||||||||||||
Loss on debt extinguishment |
||||||||||||
Foreign currency loss (gain), net |
( |
) | ( |
) | ||||||||
Other (income) expense, net |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Loss before benefit from income taxes |
( |
) | ( |
) | ( |
) | ||||||
Benefit from income taxes |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Net loss |
( |
) | ( |
) | ( |
) | ||||||
Loss attributable to noncontrolling interests |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Net loss attributable to Mirion Technologies (TopCo), Ltd. stockholders |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
|
|
|
|
|
|
|||||||
Net loss per common share attributable to Mirion Technologies (TopCo) Ltd. stockholders —basic and diluted |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
|
|
|
|
|
|
|||||||
Weighted average common shares outstanding – basic and diluted |
||||||||||||
|
|
|
|
|
|
Years Ended June 30, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Other comprehensive loss, net of tax: |
||||||||||||
Foreign currency translation, net of tax |
( |
) | ( |
) | ||||||||
Unrecognized actuarial gain (loss) and prior service benefit, net of tax |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Other comprehensive income (loss), net of tax |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Comprehensive loss |
( |
) | ( |
) | ( |
) | ||||||
Less: Comprehensive loss attributable to noncontrolling interest |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Comprehensive loss attributable to Mirion Technologies (TopCo), Ltd. stockholders |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
|
|
|
|
|
|
A Ordinary Shares |
A Ordinary Amount |
B Ordinary Shares |
B Ordinary Amount |
Additional Paid-In Capital |
Receivable from Employees for purchase of Common Stock |
Accumulated Deficit |
Accumulated Other Comprehensive Income (Loss) |
Noncontrolling Interests |
Total Stockholders’ Deficit |
|||||||||||||||||||||||||||||||
Balance July 1, 2018 |
$ |
— |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
$ |
$ |
( |
) | |||||||||||||||||||||||||
Contribution from noncontrolling interests |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Distribution to noncontrolling interests |
— | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Share-based compensation expense |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Receivable from Employees |
— | — | — | — | ( |
) | — | — | — | ( |
) | |||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance June 30, 2019 |
— |
( |
) |
( |
) |
( |
) | |||||||||||||||||||||||||||||||||
Distribution to noncontrolling interests |
— | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Share-based compensation expense |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Receivable from Employees |
— | — | — | — | — | ( |
) | — | — | — | ( |
) | ||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance June 30, 2020 |
— |
( |
) |
( |
) |
( |
) | |||||||||||||||||||||||||||||||||
Receivable from Employees |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | ( |
) | — | ( |
) | ( |
) | |||||||||||||||||||||||||||
Other comprehensive income |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance June 30, 2021 |
$ |
— |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
$ |
$ |
( |
) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021 |
Years Ended June 30, 2020 |
2019 |
||||||||||
OPERATING ACTIVITIES: |
||||||||||||
Net loss |
$ | ( |
) |
$ | ( |
) |
$ | ( |
) | |||
Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||||||
Accrual of in-kind interest on notes payable to related parties |
||||||||||||
Depreciation and amortization expense |
||||||||||||
Share-based compensation expense |
||||||||||||
Loss on debt extinguishment |
||||||||||||
Amortization of debt issuance costs |
||||||||||||
Provision for doubtful accounts |
||||||||||||
Inventory obsolescence write down |
||||||||||||
Change in deferred income taxes |
( |
) | ( |
) | ( |
) | ||||||
(Gain) loss on disposal of property, plant and equipment |
( |
) | ||||||||||
Loss (gain) on foreign currency transactions |
( |
) | ||||||||||
Other |
( |
) | ( |
) | ||||||||
Changes in operating assets and liabilities: |
||||||||||||
Accounts receivable |
( |
) | ||||||||||
Costs in excess of billings on uncompleted contracts |
( |
) | ( |
) | ( |
) | ||||||
Inventories |
( |
) | ||||||||||
Deferred cost of revenue |
( |
) | ( |
) | ||||||||
Prepaid expenses and other current assets |
( |
) | ( |
) | ||||||||
Accounts payable |
( |
) | ( |
) | ||||||||
Accrued expenses and other current liabilities |
( |
) | ( |
) | ||||||||
Deferred contract revenue |
( |
) | ( |
) | ||||||||
Other assets |
||||||||||||
Other liabilities |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Net cash provided by operating activities |
||||||||||||
|
|
|
|
|
|
|||||||
INVESTING ACTIVITIES: |
||||||||||||
Acquisitions of businesses, net of cash and cash equivalents acquired |
( |
) | ( |
) | ( |
) | ||||||
Purchases of property, plant, and equipment and badges |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Net cash used in investing activities |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
FINANCING ACTIVITIES: |
||||||||||||
Borrowings from notes payable to third-parties, net of discount and issuance costs |
||||||||||||
Principal repayments |
( |
) | ( |
) | ( |
) | ||||||
Deferred finance costs |
( |
) | ||||||||||
Borrowings from notes payable – related parties |
||||||||||||
Borrowing on revolving term loan |
||||||||||||
Payment on revolving term loan |
( |
) | ( |
) | ( |
) | ||||||
Payment of contingent considerations |
( |
) | ||||||||||
Contribution from noncontrolling interests |
||||||||||||
Distributions to noncontrolling interests |
( |
) | ( |
) | ||||||||
Dividends to noncontrolling interests |
— |
— |
||||||||||
Other financing |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Net cash provided by financing activities |
||||||||||||
|
|
|
|
|
|
|||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Net (decrease) increase in cash, cash equivalents, and restricted cash |
( |
) | ||||||||||
Cash, cash equivalents, and restricted cash at beginning of year |
||||||||||||
|
|
|
|
|
|
|||||||
Cash, cash equivalents, and restricted cash at end of year |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Fair Value Measurements at June 30, 2021 |
||||||||||||
Level 1 |
Level 2 |
Level 3 |
||||||||||
Assets |
||||||||||||
Cash, cash equivalents, and restricted cash (Note 11) |
$ | $ | $ | |||||||||
Discretionary retirement plan (Note 12) |
||||||||||||
Liabilities |
||||||||||||
Discretionary retirement plan (Note 12) |
Fair Value Measurements at June 30, 2020 |
||||||||||||
Level 1 |
Level 2 |
Level 3 |
||||||||||
Assets |
||||||||||||
Cash, cash equivalents, and restricted cash (Note 11) |
$ | $ | $ | |||||||||
Discretionary retirement plan (Note 12) |
||||||||||||
Liabilities |
||||||||||||
Discretionary retirement plan (Note 12) |
• | The expected synergies and other benefits that we believe will result from combining the operations of the acquired business with the operations of Mirion; |
• | Any intangible assets that did not qualify for separate recognition, as well as future, yet unidentified projects and products; |
• | The value of the existing business as an assembled collection of net assets versus if the Company had acquired all of the net assets separately. |
Year Ended June 30, |
Company Name |
Description of the Business |
Description of the Acquisition | |||
2021 | ||||||
2021 | ||||||
2021 | ||||||
2020 | ||||||
2020 | ||||||
2020 | ||||||
2020 | ||||||
2019 |
Biodex |
SNC |
|||||||
Date of acquisition |
||||||||
Segment |
||||||||
Goodwill |
$ | $ | ||||||
Customer relationships (1) |
||||||||
Tradenames (2) |
||||||||
Non-Compete Agreements (3) |
||||||||
Developed Technology (4) |
||||||||
|
|
|
|
|||||
Amortizable intangible assets |
$ | $ | ||||||
Cash |
||||||||
Accounts receivable |
||||||||
Inventory |
||||||||
Property, Plant and Equipment |
||||||||
Other current and non-current assets |
||||||||
Current liabilities |
( |
) | ( |
) | ||||
Deferred contract revenue |
( |
) | ( |
) | ||||
Other long-term liabilities |
( |
) | ||||||
|
|
|
|
|||||
Net tangible assets acquired |
$ | $ | ||||||
|
|
|
|
|||||
Purchase consideration (5) |
||||||||
Less: cash acquired |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Purchase consideration, net of cash acquired |
$ | $ | ||||||
Acquiree revenue post acquisition through the period ended June 30, 2021 |
$ | $ | ||||||
Acquiree income (loss) from operations post acquisition through the period ended June 30, 2021 |
$ | $ |
( |
) |
(1) |
The useful life for customer relationships ranges from |
(2) |
The useful life for tradenames is |
(3) |
The useful life for non-compete agreements ranges from |
(4) |
The useful life for developed technology ranges from |
(5) |
Biodex purchase consideration consisted of cash. SNC purchase consideration consisted of $ |
Company Name |
||||||||||||||||
Capintec |
Premium Analyse |
Selmic |
AWST |
|||||||||||||
Date of acquisition |
2019 |
, |
2019 |
, |
2019 |
, |
2020 |
, | ||||||||
Segment |
||||||||||||||||
Goodwill |
$ | $ | $ | $ | ||||||||||||
Customer relationships (1) |
||||||||||||||||
Developed technology (2) |
||||||||||||||||
Tradename (3) |
||||||||||||||||
Backlog (4) |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Amortizable intangible assets |
$ | $ | $ | $ | ||||||||||||
Cash |
||||||||||||||||
Accounts receivable |
||||||||||||||||
Inventory |
||||||||||||||||
Property and equipment |
||||||||||||||||
Other assets |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total tangible assets acquired |
$ | $ | $ | $ | ||||||||||||
Accounts payable |
( |
) | ( |
) | ( |
) | ||||||||||
Accrued expenses and other current liabilities |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Pension obligations |
( |
) | ||||||||||||||
Deferred tax liability |
( |
) | ( |
) | ( |
) | ||||||||||
Deferred contract revenue |
( |
) | ||||||||||||||
Financing obligations |
( |
) | ||||||||||||||
Other liabilities |
( |
) | ( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities assumed |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
|
|
|
|
|
|
|
|
|||||||||
Net tangible assets acquired |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Purchase consideration |
||||||||||||||||
Less: cash acquired |
( |
) | ( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Purchase consideration, net of cash acquired |
$ | $ | $ | $ | ||||||||||||
Acquiree revenue post acquisition for twelve months ended June 30, 2020 |
$ | $ | $ | $ | ||||||||||||
Acquiree income (loss) from operations post acquisition for twelve months ended June 30, 2020 |
$ | $ | $ | ( |
) | $ | ( |
) |
(1) |
The useful life for customer relationships ranges from 17 years |
(2) |
The useful life for developed technology is |
(3) |
The useful life for tradenames is |
(4) |
The useful life for backlog is |
(amounts in millions) |
Year ended June 30, |
|||||||
2021 |
2020 |
|||||||
Total revenues |
$ | $ | ||||||
Net loss |
( |
) | ( |
) | ||||
Net loss attributable to Mirion Technologies (TopCo), Ltd stockholders |
( |
) | ( |
) |
• | A net increase in cost of revenues, depreciation and amortization expense that would have been recognized due to acquired inventory, property, plant and equipment and intangible assets; |
• | An increase to interest expense to reflect the additional borrowings of the Company in conjunction with the acquisition; |
• | A reduction in expenses for the year ended June 30, 2021 and a corresponding increase in the year ended June 30, 2020, for acquisition-related transaction costs directly attributable to the acquisition; |
• | A reduction in revenues due to the elimination of deferred contract revenue assigned no value at the acquisition date; |
• | An increase in income tax expense using the U.S. statutory rate of |
• | The related income tax effects of the adjustments noted above. |
June 30, 2021 |
June 30, 2020 |
|||||||
Costs incurred on contracts (from inception to completion) |
$ | $ | ||||||
Estimated earnings |
||||||||
|
|
|
|
|||||
Contracts in progress |
||||||||
Less: billings to date |
( |
) | ( |
) | ||||
Less: write-offs |
( |
) | ||||||
|
|
|
|
|||||
$ | $ | |||||||
|
|
|
|
June 30, 2021 |
June 30, 2020 |
|||||||
Costs and estimated earnings in excess of billings on uncompleted contracts – current |
$ | $ | ||||||
Costs and estimated earnings in excess of billings on uncompleted contracts – noncurrent (1) |
||||||||
Billings in excess of costs and estimated earnings on uncompleted contracts – current (2) |
( |
) | ( |
) | ||||
Billings in excess of costs and estimated earnings on uncompleted contracts – noncurrent (3) |
( |
) | ||||||
|
|
|
|
|||||
$ | $ | |||||||
|
|
|
|
(1) | Included in other assets within the consolidated balance sheets. |
(2) | Included in deferred contract revenue – current within the consolidated balance sheets. |
(3) | Included in other liabilities within the consolidated balance sheets. |
June 30, 2021 |
June 30, 2020 |
|||||||
Raw materials |
$ | $ | ||||||
Work in progress |
||||||||
Finished goods |
||||||||
|
|
|
|
|||||
$ | $ | |||||||
|
|
|
|
Depreciable Lives |
June 30, 2021 |
June 30, 2020 |
||||||||||
Land, buildings, and leasehold improvements |
$ | $ | ||||||||||
Machinery and equipment |
||||||||||||
Badges |
||||||||||||
Furniture, fixtures, computer equipment and other |
||||||||||||
Construction in progress |
— | |||||||||||
|
|
|
|
|||||||||
Less: accumulated depreciation and amortization |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
$ | $ | |||||||||||
|
|
|
|
June 30, 2021 |
June 30, 2020 |
|||||||
Compensation and related benefit costs |
$ | $ | ||||||
Customer deposits |
||||||||
Accrued commissions |
||||||||
Accrued warranty costs |
||||||||
Non-income taxes payable |
||||||||
Pension and other post-retirement obligations |
||||||||
Income taxes payable |
||||||||
Restructuring |
— | |||||||
Accrued professional fees related to becoming a public company |
— | |||||||
Other accrued expenses |
||||||||
|
|
|
|
|||||
$ | $ | |||||||
|
|
|
|
June 30, 2021 |
June 30, 2020 |
|||||||
Deferred income taxes |
$ | $ | ||||||
Pension and other post-retirement obligations, non-current |
||||||||
Other long-term liabilities |
||||||||
|
|
|
|
|||||
$ | $ | |||||||
|
|
|
|
Medical |
Industrial |
Consolidated |
||||||||||
Balance—June 30, 2019 |
$ | $ | $ | |||||||||
Acquisition of Capintec |
||||||||||||
Acquisition of Premium Analyse |
||||||||||||
Acquisition of Selmic |
||||||||||||
Acquisition of AWST |
||||||||||||
Translation adjustment |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Balance—June 30, 2020 |
$ | $ | $ | |||||||||
Acquisition of Sun Nuclear |
||||||||||||
Acquisition of Biodex |
||||||||||||
Acquisition of Dosimetrics |
||||||||||||
Translation adjustment |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Balance—June 30, 2021 |
$ | $ | $ | |||||||||
|
|
|
|
|
|
June 30, 2021 |
||||||||||||||||
Original Average Life in Years |
Gross Carrying Amount |
Accumulated Amortization |
Net Book Value |
|||||||||||||
Customer relationships |
$ | $ | ( |
) | $ | |||||||||||
Developed technology |
( |
) | ||||||||||||||
Trade names |
( |
) | ||||||||||||||
Backlog and other |
( |
) | ||||||||||||||
|
|
|
|
|
|
|||||||||||
Total |
$ | $ | ( |
) | $ | |||||||||||
|
|
|
|
|
|
|||||||||||
June 30, 2020 |
||||||||||||||||
Original Average Life in Years |
Gross Carrying Amount |
Accumulated Amortization |
Net Book Value |
|||||||||||||
Customer relationships |
$ | $ | ( |
) | $ | |||||||||||
Developed technology |
( |
) | ||||||||||||||
Trade names |
( |
) | ||||||||||||||
Backlog and other |
( |
) | ||||||||||||||
|
|
|
|
|
|
|||||||||||
Total |
$ | $ | ( |
) | $ | |||||||||||
|
|
|
|
|
|
Fiscal year ending June 30: |
||||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 and thereafter |
||||
|
|
|||
Total |
$ | |||
|
|
June 30, 2021 |
June 30, 2020 |
|||||||
2019 Credit Facility – first lien term loan |
$ | $ | ||||||
NRG Loan |
||||||||
Canadian Financial Institution |
||||||||
JLG Note Payable |
||||||||
Other |
||||||||
Draw on revolving line of credit |
||||||||
|
|
|
|
|||||
Total third-party borrowings |
||||||||
Less: notes payable to third-parties, current |
( |
) | ( |
) | ||||
Less: deferred financing costs |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Notes payable to third-parties, non-current |
$ | $ | ||||||
|
|
|
|
Fiscal year ending June 30: |
||||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
Thereafter |
||||
|
|
|||
Gross Payments |
||||
Unamortized debt issuance costs |
( |
) | ||
|
|
|||
Total third-party borrowings, net of debt issuance costs |
$ | |||
|
|
June 30, 2021 |
June 30, 2020 |
|||||||
Shareholder Notes |
$ | $ | ||||||
Management Notes |
||||||||
|
|
|
|
|||||
Notes payable to related parties |
$ | $ | ||||||
|
|
|
|
Fiscal year ending June 30: |
||||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
2027 and thereafter |
||||
|
|
|||
Total |
$ | |||
|
|
Years Ended June 30, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
United Kingdom |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
United States |
( |
) | ( |
) | ( |
) | ||||||
Other foreign |
||||||||||||
Net loss before benefit from income taxes |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Income tax provision (benefit): |
||||||||||||
Current: |
||||||||||||
United Kingdom |
||||||||||||
United States |
( |
) | ||||||||||
Other foreign |
||||||||||||
Total current provision |
$ | $ | $ | |||||||||
Deferred: |
||||||||||||
United Kingdom |
( |
) | ( |
) | ||||||||
United States |
( |
) | ( |
) | ||||||||
Other foreign |
( |
) | ( |
) | ( |
) | ||||||
Total deferred benefit |
( |
) | ( |
) | ( |
) | ||||||
Total benefit from income taxes |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Years Ended June 30, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Income tax at U.K. statutory rate |
% | % | % | |||||||||
Subpart F & GILTI |
( |
%) | ( |
%) | ( |
%) | ||||||
Foreign taxes, including U.S. |
( |
%) | % | % | ||||||||
Transaction costs |
( |
%) | ||||||||||
Change in valuation allowance |
% | ( |
%) | % | ||||||||
Unrecognized tax benefits |
( |
%) | % | |||||||||
Nondeductible interest expense |
( |
%) | ( |
%) | ( |
%) | ||||||
Other |
( |
%) | ( |
%) | ||||||||
Total effective income tax rate |
% | % | % | |||||||||
Years Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Deferred tax assets: |
||||||||
Net operating loss carryforwards |
$ | $ | ||||||
Federal and state credit carryforwards |
||||||||
Property, plant and equipment |
||||||||
Deferred and other revenue differences |
||||||||
Interest carryforwards |
||||||||
Other reserves and accrued expenses |
||||||||
Other assets |
||||||||
|
|
|
|
|||||
Total deferred tax assets |
||||||||
Less: valuation allowance |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net deferred tax assets |
$ | $ | ||||||
|
|
|
|
Years Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Deferred tax liabilities: |
||||||||
Purchased technologies and other intangibles |
$ | ( |
) | $ | ( |
) | ||
Deferred and other revenue differences |
( |
) | ( |
) | ||||
Property, plant and equipment |
( |
) | ( |
) | ||||
Other liabilities |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total deferred tax liabilities |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net deferred tax liabilities |
$ | ( |
) | $ | ( |
) | ||
|
|
|
|
Years Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Valuation allowance balance – beginning of fiscal year |
$ | $ | ||||||
Increases resulting from business combinations |
||||||||
Other increases |
||||||||
Other decreases |
( |
) | ||||||
|
|
|
|
|||||
Valuation allowance balance – end of fiscal year |
$ | $ | ||||||
|
|
|
|
Years Ended June, 30 |
||||||||
2021 |
2020 |
|||||||
Balance, beginning of year |
$ | $ | ||||||
Current year additions to positions |
||||||||
Additions from business combinations |
||||||||
Lapse of applicable statute of limitations |
( |
) | ( |
) | ||||
Foreign currency translation adjustments |
||||||||
|
|
|
|
|||||
Balance, end of year |
$ | $ | ||||||
|
|
|
|
Years Open |
||||
Jurisdiction: |
||||
Canada |
||||
France |
||||
Germany |
||||
United Kingdom |
||||
United States—Federal |
||||
United States—State |
Years Ended |
||||||||||||
June 30, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Cash Paid For: |
||||||||||||
Cash paid for interest |
$ | $ | $ | |||||||||
Cash paid for income taxes |
||||||||||||
Non-Cash Investing and Financing Activities: |
||||||||||||
Property, plant, and equipment purchases in accounts payable |
||||||||||||
Acquisition purchases in accrued expense and other liabilities |
||||||||||||
Accounts payable converted to note payable to third parties |
Years Ended June 30, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Cash and cash equivalents |
$ | $ | $ | |||||||||
Restricted cash—current |
||||||||||||
Restricted cash—noncurrent |
||||||||||||
|
|
|
|
|
|
|||||||
Total cash, cash equivalents, and restricted cash shown in the statements of cash flow |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Years Ended June 30, |
||||||||
2020 |
2019 |
|||||||
Dividend yield |
% | % | ||||||
Risk-free interest rate 1 |
% | % | ||||||
Expected volatility 2 |
% | % | ||||||
Expected term (in years) 3 |
||||||||
Fair value |
$ | $ |
1 |
The risk-free rate is based on the US Treasury yields in effect at the time of grant corresponding with the expected term. |
2 |
Expected volatility is based on historical volatilities from a group of comparable entities for a time period similar to that of the expected term and the expected term. |
3 |
Expected term is based on probability and expected timing of market events. |
Shares (in millions) |
Weighted Average Grant- Date Fair Value |
Total Fair Value (in millions) |
||||||||||
Restricted Stock Awards |
||||||||||||
Nonvested |
$ | $ | ||||||||||
Granted |
||||||||||||
Vested |
( |
) | ||||||||||
Repurchased |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Nonvested |
$ | $ | ||||||||||
Granted |
||||||||||||
Vested |
( |
) | ( |
) | ||||||||
Repurchased |
||||||||||||
|
|
|
|
|
|
|||||||
Nonvested |
$ | $ |
For Years Ended |
||||||||||||
(In millions) |
June 30, 2021 |
June 30, 2020 |
June 30, 2019 |
|||||||||
Revenue |
||||||||||||
Medical |
$ | $ | $ | |||||||||
Industrial |
||||||||||||
|
|
|
|
|
|
|||||||
Consolidated revenue |
$ | $ | $ | |||||||||
Segment Income from Operations |
||||||||||||
Medical |
$ | $ | $ | |||||||||
Industrial |
||||||||||||
|
|
|
|
|
|
|||||||
Total Segment Income from Operations |
||||||||||||
Corporate and other |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Consolidated Income from Operations |
$ | $ | $ | |||||||||
Capital Expenditures |
||||||||||||
Medical |
$ | $ | $ | |||||||||
Industrial |
||||||||||||
|
|
|
|
|
|
|||||||
Total operating and reportable segments |
||||||||||||
Corporate and other |
||||||||||||
|
|
|
|
|
|
|||||||
Total Capital Expenditures |
$ | $ | $ | |||||||||
Depreciation and Amortization |
||||||||||||
Medical |
$ | $ | $ | |||||||||
Industrial |
||||||||||||
|
|
|
|
|
|
|||||||
Total operating and reportable segments |
||||||||||||
Corporate and other |
||||||||||||
|
|
|
|
|
|
|||||||
Total Depreciation and Amortization |
$ | $ | $ |
Revenues for Year Ended |
||||||||||||
(In millions) |
June 30, 2021 |
June 30, 2020 |
June 30, 2019 |
|||||||||
North America |
||||||||||||
Medical |
$ | $ | $ | |||||||||
Industrial |
||||||||||||
|
|
|
|
|
|
|||||||
Total North America |
||||||||||||
Europe |
||||||||||||
Medical |
||||||||||||
Industrial |
||||||||||||
|
|
|
|
|
|
|||||||
Total Europe |
||||||||||||
Asia Pacific |
||||||||||||
Medical |
||||||||||||
Industrial |
||||||||||||
|
|
|
|
|
|
|||||||
Total Asia Pacific |
||||||||||||
|
|
|
|
|
|
|||||||
Total |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Revenues for Year Ended |
||||||||||||
(In millions) |
June 30, 2021 |
June 30, 2020 |
June 30, 2019 |
|||||||||
Point in time |
$ | $ | $ | |||||||||
Over time |
||||||||||||
|
|
|
|
|
|
|||||||
Total revenues |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Revenues for Year Ended |
||||||||||||
(In millions) |
June 30, 2021 |
June 30, 2020 |
June 30, 2019 |
|||||||||
Medical segment: |
||||||||||||
Medical |
$ | $ | $ | |||||||||
Industrial segment: |
||||||||||||
Reactor Safety and Control Systems |
||||||||||||
Radiological Search, Measurement, and Analysis Systems |
||||||||||||
|
|
|
|
|
|
|||||||
Total revenues |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Property, Plant, and Equipment, net |
||||||||
(In millions) |
As of June 30, 2021 |
As of June 30, 2020 |
||||||
North America |
$ | $ | ||||||
Europe |
||||||||
Asia Pacific |
||||||||
|
|
|
|
|||||
Total |
$ | $ | ||||||
|
|
|
|
Year Ended June 30, |
||||||||||||
In millions, except per share amounts |
2021 |
2020 |
2019 |
|||||||||
Net loss attributable to Mirion Technologies (TopCo), Ltd. stockholders |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Weighted average common shares outstanding – basic and diluted |
||||||||||||
|
|
|
|
|
|
|||||||
Loss per share attributable to Mirion Technologies (TopCo), Ltd. stockholders – basic and diluted |
$ | ( |
) | $ ( |
$ ( |
|||||||
|
|
|
|
|
|
|||||||
Anti-dilutive employee share-based awards, excluded |
For the year ended June 30, 2021 |
||||||||||||
(in millions) | Cost of revenue |
Selling, general and administrative |
Total |
|||||||||
Severance and employee costs |
$ | $ | $ | |||||||||
Other (1) |
||||||||||||
|
|
|
|
|
|
|||||||
Total |
$ | $ | $ | |||||||||
|
|
|
|
|
|
(1) |
Includes facilities, inventory write-downs, outside services, and IT costs. |
Balance at June 30, 2020 |
$ | |||
Restructuring charges |
||||
Payments |
( |
) | ||
Adjustments |
||||
|
|
|||
Balance at June 30, 2021 |
$ | |||
|
|
Years Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Assets: |
||||||||
Other assets |
$ | $ | ||||||
|
|
|
|
|||||
Total Assets |
$ | $ | ||||||
|
|
|
|
|||||
Liabilities and Stockholders’ Equity: |
||||||||
Investment in subsidiary |
$ | $ | ||||||
Deferred income taxes and other liabilities |
||||||||
|
|
|
|
|||||
Total Liabilities |
$ | $ | ||||||
Total Stockholders’ Equity |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total Liabilities and Stockholders’ Equity |
$ | $ | ||||||
|
|
|
|
Years Ended June 30, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Equity in net loss of subsidiaries |
$ | ( |
) | $ | ( |
$ | ( |
|||||
|
|
|
|
|
|
|||||||
Net loss |
( |
) | ( |
) | ( |
) | ||||||
Foreign currency translation, net of tax |
( |
) | ( |
) | ||||||||
Unrecognized actuarial gain (loss) and prior service benefit, net of tax |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Other comprehensive loss (income), net of tax |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Comprehensive loss |
$ | ( |
) | $ | ( |
$ | ( |
|||||
|
|
|
|
|
|
|||||||
Loss per share—basic and diluted |
$ | ( |
) | $ | ( |
$ | ( |
|||||
|
|
|
|
|
|
|||||||
Weighted average number of shares outstanding—basic and diluted |
||||||||||||
|
|
|
|
|
|
Description |
Balance at Beginning of Period |
Charged to Costs and Expenses |
Deductions (a) |
Other (b) |
Balance at End of Period |
|||||||||||||||
Year Ended June 30, 2021 |
||||||||||||||||||||
Allowance for doubtful accounts |
$ | $ | $ | ( |
) | $ | $ | |||||||||||||
Product warranty |
( |
) | ||||||||||||||||||
Year Ended June 30, 2020 |
||||||||||||||||||||
Allowance for doubtful accounts |
$ | $ | $ | ( |
) | $ | $ | |||||||||||||
Product warranty |
( |
) | ||||||||||||||||||
Year Ended June 30, 2019 |
||||||||||||||||||||
Allowance for doubtful accounts |
$ | $ | $ | ( |
) | $ | $ | |||||||||||||
Product warranty |
( |
) | ( |
) |
(a) | Charges to the accounts included in this column are for the purposes for which the reserves were created |
(b) | Amounts included in this column relate to foreign currency translation and valuation adjustments from business combinations |
Period from January 1, 2020 through December 18, 2020 |
||||
Net revenue: |
||||
Products |
$ | 75,706 | ||
Services |
22,434 | |||
|
|
|||
Total net revenue |
98,140 | |||
|
|
|||
Cost of revenue: |
||||
Cost of products |
21,871 | |||
Cost of services |
11,028 | |||
|
|
|||
Total cost of revenue |
32,899 | |||
|
|
|||
Gross profit |
65,241 | |||
Operating expenses: |
||||
Research and development |
14,676 | |||
Selling, general and administrative |
33,863 | |||
|
|
|||
Total operating expenses |
48,539 | |||
|
|
|||
Income from operations |
16,702 | |||
Interest expense |
57 | |||
Foreign current transaction gain |
(668 | ) | ||
Other expenses |
243 | |||
|
|
|||
Net income |
$ | 17,070 | ||
|
|
|||
Other comprehensive income: |
||||
Foreign currency translation adjustment |
94 | |||
|
|
|||
Total other comprehensive income |
94 | |||
|
|
|||
Total comprehensive income |
$ | 17,164 | ||
|
|
As of December 18, 2020 |
||||
ASSETS |
||||
Current assets: |
||||
Cash and cash equivalents |
$ | 24,292 | ||
Accounts receivable, net of allowance for doubtful accounts of $2,892 |
23,856 | |||
Inventory |
8,820 | |||
Prepaid expenses and other current assets |
2,267 | |||
|
|
|||
Total current assets |
59,235 | |||
|
|
|||
Property and equipment, net of accumulated depreciation of $12,692 |
16,333 | |||
Accounts receivable, non-current |
1,547 | |||
Equity Investments |
2,423 | |||
Goodwill |
2,317 | |||
Intangible assets, net of accumulated amortization of $2,300 |
369 | |||
Other non-current assets |
943 | |||
|
|
|||
Total non-current assets |
23,932 | |||
|
|
|||
Total assets |
$ | 83,167 | ||
|
|
|||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||
Current liabilities: |
||||
Accounts payable |
$ | 1,967 | ||
Accrued compensation |
8,522 | |||
Deferred revenue, current |
20,354 | |||
Accrued expenses and other current liabilities |
4,792 | |||
|
|
|||
Total current liabilities |
35,635 | |||
|
|
|||
Non-current liabilities: |
||||
Deferred revenue, excluding current portion |
995 | |||
Notes payable |
6,556 | |||
|
|
|||
Total non-current liabilities |
7,551 | |||
|
|
|||
Commitments and contingencies (Note 14) |
||||
Stockholders’ equity |
||||
Common stock, $0 par value; 1,100,000 shares authorized, 465,634 shares issued and 220,032 shares outstanding |
436 | |||
Treasury stock at cost, 245,602 shares |
(4,561 | ) | ||
Additional paid-in capital |
2,485 | |||
Accumulated other comprehensive income |
99 | |||
Retained earnings |
41,522 | |||
|
|
|||
Total stockholders’ equity |
39,981 | |||
|
|
|||
Total liabilities and stockholders’ equity |
$ | 83,167 | ||
|
|
Period from January 1, 2020 through December 18, 2020 |
Common Stock |
Treasury Stock |
|||||||||||||||||||||||||||||||
Number of Shares |
Common Stock |
Number of Shares |
Treasury Stock |
Additional Paid-In Capital |
Retained Earnings |
Accumulated Other Comprehensive Income |
Total |
|||||||||||||||||||||||||
Balance as of December 31, 2019 |
220,032 | $ | 436 | 245,602 | $ | (4,561 | ) | $ | 2,485 | $ | 48,191 | $ | 5 | $ | 46,556 | |||||||||||||||||
Net Income |
17,070 | 17,070 | ||||||||||||||||||||||||||||||
Other comprehensive income |
94 | 94 | ||||||||||||||||||||||||||||||
Dividends paid |
(22,018 | ) | (22,018 | ) | ||||||||||||||||||||||||||||
Asset distribution to shareholders related to SunRADON LLC |
(1,721 | ) | (1,721 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance as of December 18, 2020 |
220,032 | $ | 436 | 245,602 | $ | (4,561 | ) | $ | 2,485 | $ | 41,522 | $ | 99 | $ | 39,981 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period from January 1, 2020 through December 18, 2020 |
||||
Cash flow from operating activities |
| |||
Net income |
$ | 17,070 | ||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||
Depreciation |
1,574 | |||
Amortization |
361 | |||
Provision for allowance for doubtful accounts |
852 | |||
Loss on asset dispositions |
95 | |||
Changes in operating assets and liabilities: |
||||
Accounts receivable |
3,670 | |||
Inventory |
272 | |||
Prepaid expenses and other current assets |
(523 | ) | ||
Other non-current assets |
(528 | ) | ||
Accounts payable |
(536 | ) | ||
Accrued expenses |
1,446 | |||
Accrued compensation |
944 | |||
Deferred revenue |
(1,706 | ) | ||
Other |
257 | |||
|
|
|||
Net cash provided by operating activities |
23,248 | |||
|
|
|||
Cash flows from investing activities |
||||
Expenditures for property and equipment |
(1,660 | ) | ||
|
|
|||
Net cash used in investing activities |
(1,660 | ) | ||
|
|
|||
Cash flows from financing activities |
||||
Dividends paid |
(22,018 | ) | ||
Proceeds from debt |
6,407 | |||
Cash distributions to shareholders related to SunRADON LLC |
(876 | ) | ||
Payment of debt |
(81 | ) | ||
|
|
|||
Net cash used in financing activities |
(16,568 | ) | ||
|
|
|||
Effect of currency exchange rate changes on cash and cash equivalents |
35 | |||
|
|
|||
Net increase in cash and cash equivalents |
5,055 | |||
Cash and cash equivalents, beginning of period |
19,237 | |||
|
|
|||
Cash and cash equivalents, end of period |
$ | 24,292 | ||
|
|
|||
Supplemental non-cash investing and financing activities: |
||||
Non-cash distribution to shareholders related to SunRADON LLC |
845 |
Deferred revenues - current |
$ | 20,354 | ||
Deferred revenues - non-current |
995 | |||
|
|
|||
Total deferred revenues |
$ |
21,349 |
||
|
|
Fiscal years of revenue recognition |
||||||||||||||||
2021 (1) |
2022 | 2023 | Thereafter | |||||||||||||
Remaining performance obligations |
$ | 19,688 | $ | 3,736 | $ | 2,319 | $ | 3,330 |
(1) |
Fiscal year 2021 includes the revenue recognition of $0.6 million from the remaining performance obligations from December 19, 2020 through December 31, 2020. |
Period from January 1, 2020 through December 18, 2020 | ||||
United States |
$ | 56,921 | ||
International |
41,219 | |||
|
|
|||
Total Revenues |
$ |
98,140 |
||
|
|
Accounts receivable, gross |
$ | 28,295 | ||
Allowance for doubtful accounts |
(2,892 | ) | ||
|
|
|||
Accounts receivable, net |
25,403 |
|||
|
|
|||
Short-term |
23,856 | |||
|
|
|||
Long-term (1) |
$ | 1,547 | ||
|
|
(1) |
Included in Accounts receivable, noncurrent on the consolidated balance sheet. |
Parts and materials |
$ | 5,344 | ||
Work-in-process |
686 | |||
Finished goods |
2,790 | |||
|
|
|||
Total inventory |
$ |
8,820 |
||
|
|
Estimated Useful Lives (In Years) |
December 18, 2020 |
|||||||
Non-depreciable assets: |
||||||||
Land |
N/A | $ | 1,785 | |||||
Depreciable assets: |
||||||||
Machinery and equipment |
3-15 |
9,738 | ||||||
Furniture and fixtures |
5 | 2,804 | ||||||
Building |
39 | 13,714 | ||||||
Capitalized software |
3 | 948 | ||||||
Vehicles |
5 | 36 | ||||||
Less accumulated depreciation and amortization |
(12,692 | ) | ||||||
|
|
|
|
|||||
Total property and equipment, net |
$ |
16,333 |
||||||
|
|
|
|
Licenses and license rights |
Patents and trademarks |
Total | ||||||||||
Intangible asset |
$ | 2,616 | $ | 53 | $ | 2,669 | ||||||
Less accumulated amortization |
(2,247 | ) | (53 | ) | (2,300 | ) | ||||||
|
|
|
|
|
|
|||||||
Total intangible asset, net |
$ |
369 |
$ |
— |
$ |
369 |
||||||
|
|
|
|
|
|
Year ending December 31, |
||||
2021 |
$ | 281 | ||
2022 |
31 | |||
2023 |
31 | |||
2024 |
26 | |||
2025 |
— | |||
|
|
|||
Total estimated amortization |
$ |
369 |
||
|
|
Accrued sales taxes payable |
$ | 1,553 | ||
Warranty reserve |
452 | |||
Royalty payable |
150 | |||
Professional services |
114 | |||
Other accrued expenses |
2,523 | |||
|
|
|||
Total |
$ |
4,792 |
||
|
|
As of December 18, 2020 | ||||
Cash and cash equivalents |
$ | 254 | ||
Property and equipment, net |
5,460 | |||
|
|
|||
Total assets |
5,714 | |||
|
|
|||
Accrued expenses and other current liabilities |
$ | 109 | ||
Notes payable |
146 | |||
|
|
|||
Total liabilities |
255 | |||
|
|
|||
Net assets |
$ |
5,459 |
||
|
|
Period from January 1, 2020 through December 18, 2020 | ||||
Accrued product warranty, at beginning of period |
$ | 396 | ||
Accruals for warranties issued during the year |
156 | |||
Settlement of warranty claims |
(100 | ) | ||
|
|
|||
Accrued product warranty, at end of period |
$ |
452 |
||
|
|
SEC registration fee |
$ | 188,166.55 | ||
Legal fees and expenses |
150,000 | |||
Accounting fees and expenses |
35,000 | |||
Miscellaneous |
50,000 | |||
|
|
|||
Total |
$ | 423,166.55 |
* | Filed herewith. |
^ | Indicates management contract or compensatory plan. |
(a) | The undersigned registrant hereby undertakes: |
(1) | To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: |
(i) | to include any prospectus required by Section 10(a)(3) of the Securities Act; |
(ii) | to reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Securities and Exchange Commission (the “Commission”) pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than 20 percent change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement; and |
(iii) | to include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement; provided however |
(2) | That, for the purpose of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(3) | To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering. |
(4) | That, for the purpose of determining liability under the Securities Act to any purchaser: |
(i) | if the registrant is relying on Rule 430B |
(A) | Each prospectus filed by the registrant pursuant to Rule 424(b)(3) shall be deemed to be part of the registration statement as of the date the filed prospectus was deemed part of and included in the registration statement; and |
(B) | Each prospectus required to be filed pursuant to Rule 424(b)(2), (b)(5) or (b)(7) as part of a registration statement in reliance on Rule 430B relating to an offering made pursuant to Rule 415(a)(1)(i), (vii) or (x) for the purpose of providing the information required by Section 10(a) of the Securities Act shall be deemed to be part of and included in the registration statement as of the earlier of the date such form of prospectus is first used after effectiveness or the date of the first contract of sale of securities in the offering described in the prospectus. As provided in Rule 430B, for liability purposes of the issuer and any person that is at that date an underwriter, such date shall be deemed to be a new effective date of the registration statement relating to the securities in the registration statement to which that prospectus relates, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. Provided, however, that no statement made in a registration |
statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such effective date, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such effective date. |
(ii) | If the registrant is subject to Rule 430C (§ 230.430C of this chapter), each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A (§ 230.430A of this chapter), shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided however |
(5) | That, for the purpose of determining liability of the registrant under the Securities Act to any purchaser in the initial distribution of the securities, the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser: |
(i) | Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; |
(ii) | Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; |
(iii) | The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and |
(iv) | Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser. |
(b) | Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue. |
(c) | The undersigned registrants hereby undertakes: |
(1) | For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b) (1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective. |
(2) | For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
MIRION TECHNOLOGIES, INC. | ||
By: | /s/ Thomas D. Logan | |
Name: Thomas D. Logan | ||
Title: Chief Executive Officer and Director |
Name |
Title |
Date | ||
/s/ Thomas D. Logan Thomas D. Logan |
Chief Executive Officer and Director (principal executive officer) |
October 27, 2021 | ||
/s/ Brian Schopfer Brian Schopfer |
Chief Financial Officer (principal financial officer) |
October 27, 2021 | ||
/s/ Kipling Matas Kipling Matas |
Chief Accounting Officer (principal accounting officer) |
October 27, 2021 | ||
/s/ Lawrence D. Kingsley Lawrence D. Kingsley |
Director and Chairman | October 27, 2021 | ||
/s/ Jyothsna Natauri Jyothsna Natauri |
Director | October 27, 2021 | ||
/s/ Christopher Warren Christopher Warren |
Director | October 27, 2021 | ||
/s/ Steven W. Etzel Steven W. Etzel |
Director | October 27, 2021 | ||
/s/ Kenneth C. Bockhorst Kenneth C. Bockhorst |
Director | October 27, 2021 |
Name |
Title |
Date | ||
/s/ Robert A. Cascella Robert A. Cascella |
Director | October 27, 2021 | ||
/s/ John W. Kuo John W. Kuo |
Director | October 27, 2021 | ||
/s/ Jody A. Markopoulos Jody A. Markopoulos |
Director | October 27, 2021 |