Delaware |
3829 |
83-0974996 | ||
(State or Other Jurisdiction of Incorporation or Organization) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification Number) | ||
1218 Menlo Drive Atlanta, Georgia 30318 (470) 870-2700 |
||||
(Address, Including Zip Code, and Telephone Number, Including Area Code, of Registrant’s Principal Executive Offices) |
Thomas D. Logan, Chief Executive Officer Mirion Technologies, Inc. 1218 Menlo Drive Atlanta, Georgia 30318 (470) 870-2700 |
(Name, Address, Including Zip Code, and Telephone Number, Including Area Code, of Agent For Service) |
With copies to: | ||
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 |
☒ | Accelerated filer | ☐ | ||||
Non-accelerated filer |
☐ | Smaller reporting company | ||||
Emerging growth company |
1 | ||||
2 | ||||
3 | ||||
4 | ||||
8 | ||||
10 | ||||
17 | ||||
19 | ||||
68 | ||||
69 | ||||
70 | ||||
71 | ||||
80 | ||||
116 | ||||
118 | ||||
143 | ||||
149 | ||||
168 | ||||
170 | ||||
181 | ||||
184 | ||||
193 | ||||
205 | ||||
208 | ||||
213 | ||||
213 | ||||
214 | ||||
215 | ||||
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 the 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 COVID-19, and any evolutions thereof or any other epidemics, pandemics or disease outbreaks; |
• | “Credit Agreement” are to that certain Credit Agreement, dated as of October 20, 2021, as amended by Agreement and Amendment No. 1 to Credit Agreement, dated as of November 22, 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; |
• | “FCPA” are to the United States Foreign Corrupt Practices Act; |
• | “fiscal 2019” are to the twelve months ended June 30, 2019; |
• | “fiscal 2020” are to the twelve months ended June 30, 2020; |
• | “fiscal 2021” are to the twelve months ended June 30, 2021; |
• | “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 and Mike Freed, as amended; |
• | “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 Amended and Restated Employment Agreement, entered into on August 13, 2021, 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; |
• | “Predecessor Period” refers to all reported financial periods prior to the Business Combination Closing Date on October 20, 2021; |
• | “Predecessor Stub Period” means the transition period preceding the Business Combination from July 1, 2021 through October 19, 2021; |
• | “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, 2020, by and between Mirion Brian Schopfer, as amended; |
• | “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; |
• | “Successor Period” refers to the period from the Closing Date, October 20, 2021, and ended on December 31, 2021; |
• | “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, economic, financial, political and legal conditions; |
• | risks related to the continued growth of our end markets; |
• | our ability to win new customers and retain existing customers; |
• | our ability to realize sales expected from our backlog of orders and contracts; |
• | risks related to governmental contracts; |
• | our ability to mitigate risks associated with long-term fixed price contracts, including risks related to inflation; |
• | risks related to information technology (“IT”) 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 manage disruptions of, or changes in, our independent sales representatives, distributors and original equipment manufacturers; |
• | our ability to realize the expected benefit from any synergies from acquisitions or internal restructuring and improvement efforts; |
• | our ability to issue equity or equity-linked securities in the future; |
• | risks related to changes in tax law and ongoing tax audits; |
• | risks related to future legislation and regulation both in the United States and abroad; |
• | risks related to the costs or liabilities associated with product liability claims; |
• | 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; including our ability 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; |
• | our ability to predict our future operational results; |
• | risks associated with our limited history of operating as an independent company; |
• | the impact of the global COVID-19 pandemic, including the availability, acceptance and efficacy of vaccinations and laws and regulations with respect to vaccinations, 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,” and other documents filed or to be filed with the SEC by us. |
(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. |
• | Our global operations expose us to risks associated with public health crises and epidemics/pandemics, such as COVID-19. The global spread of COVID-19 has created significant volatility, uncertainty and worldwide economic disruption, resulting in an economic slowdown of potentially extended duration. |
• | We have incurred operating losses in the past and expect to incur operating losses in the future. |
• | Our results of operations may fluctuate significantly, which could make our future results difficult to predict and could cause our results of operations to fall below expectations. |
• | 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 business, results of operations and financial condition may be materially and adversely affected. |
• | Certain of our products require the use of radioactive sources or incorporate radioactive materials, which subject 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, such as inflation, may result in reduced margins. |
• | A failure to expand our manufacturing capacity if required, 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, results of operations and financial condition could be materially and adversely affected. |
• | 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 we or our suppliers experience supply shortages, such as the ongoing shortage of semiconductors, or 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 and such customers may be subject to increased pressures to reduce expenses, require unusual or more onerous contractual terms and conditions or require that we undergo audits and investigations with an increased risk of sanctions and penalties. |
• | A failure or breach of our or our vendors’ 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 other forms of cyberattacks and could materially and adversely impact our or our customers’ business, reputation, results of operations and financial condition. |
• | 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 adverse outcomes in any litigation may materially harm our business. |
• | We must comply with the FCPA, and analogous non-U.S. anti-bribery and anti-corruption laws statutes, including the UKBA. The failure by us or our third-party sales representatives’ or distributors’ 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, results of operations and financial condition. |
• | Legal compliance with import and export controls, as well as with sanctions laws and regulations, in the United States and other countries, is complex, and compliance restrictions and expenses could materially and adversely impact our business, results of operations and financial condition. |
• | 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, results of operations and financial condition. |
• | Our ability to compete successfully and achieve future growth will depend on our ability to obtain, maintain, protect, defend and enforce our intellectual property and to operate without infringing, misappropriating or otherwise violating the intellectual property of others. |
• | The price of our Class A common stock and warrants may be volatile. |
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, 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.” | ||
Resale of Class A common stock |
||
Shares of Class A common stock offered by the Selling Holders |
143,250,440 shares, consisting of (i) 107,439,900 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: “MIR WS” |
• | 27,249,979 shares of our Class A common stock issuable upon the exercise of our warrants outstanding as of December 31, 2021, each with an exercise price of $11.50 per share (the warrants become exercisable on November 19, 2021); |
• | 1,238,683 shares of our Class A common stock subject to RSUs and PSUs outstanding on December 31, 2021. |
• | 18,713,646 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; |
• | NPP outages, which are typically higher in the spring and fall due to reduced electricity demands |
• | 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; |
• | seasonal customer purchasing patterns due to 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. |
• | While we have processes to properly identify and evaluate the appropriate accounting technical pronouncements and other literature for all significant or unusual transactions, we have enhanced these processes to ensure that the nuances of such transactions are effectively evaluated in the context of the increasingly complex accounting standards. We require the formalized consideration of obtaining additional technical guidance prior to concluding on all significant or unusual transactions. |
• | We acquired enhanced access to accounting literature, research materials and documents and increased communication among our personnel and third-party professionals with whom we consult regarding the application of temporary and permanent equity and complex accounting transactions. |
• | 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. |
• | comprehensive financial sanctions against major Russian banks (including SWIFT cut off); |
• | additional designations of Russian individuals with significant business interests and government connections; |
• | designations of individuals and entities involved in Russian military activities; and |
• | enhanced export controls and trade sanctions targeting Russia’s imports of technological goods as a whole, including potentially tighter controls on exports and reexports of dual-use items, stricter licensing policy with respect to issuing export licenses, and/or increased use of “end-use” controls to block or impose licensing requirements on exports. |
• | 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; |
• | limiting our ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions, general corporate purposes or other purposes; and |
• | exposure to market conditions impact on our variable interest rate debt. |
• | 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 share-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. |
• | 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 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. |
• | 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 provided for in the warrant agreement; |
• | 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. |
• | 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 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, $200 million of which was subscribed for by GSAM Holdings (the “Backstop Party”). The PIPE Investment was consummated substantially concurrently with the closing of the Business Combination; |
• | At the Closing, the Sellers (or the “Mirion Sellers”) elected to receive equity consideration either in the form of shares of our Class A common stock or shares of our Class B common stock that have voting rights but no economic interest in the Company, paired with shares of IntermediateCo Class B common stock (non-voting) of a newly formed subsidiary (IntermediateCo) (the “Paired Interests”). The Company owns 100% of the voting shares (Class A common stock) of IntermediateCo but a portion of the economic interest of IntermediateCo accrues to the management holders of IntermediateCo Class B common stock and shares of our Class B common stock in proportion to their ownership of shares of our Class B common stock, or voting interest, in the Company. As a result, the Company will recognize a noncontrolling interest for the portion of IntermediateCo that is not attributable to the Company. Mirion Sellers elected to receive 8.5 million shares of Class B common stock (the “Class B Holders”) and the remaining Mirion Sellers elected to receive 30.4 million shares of our Class A common stock; |
• | The transfer of a portion of the founder shares to executives and a board member of the Combined Company, to be forfeited if certain service and performance conditions are not met within five years of the Closing Date. This transaction has been accounted for as stock-based compensation expense in the financial statements of the Combined Company; and |
• | Repayment of Mirion third-party and related party notes and entering into a new term loan facility. |
Historical Financials |
Pro Forma Purchase Accounting Adjustments |
Notes |
Pro Forma Purchase Financing Adjustments |
Notes |
Pro Forma Combined |
|||||||||||||||||||||||
($ in millions, except per share amounts) |
GS Acquisition Holdings Corp II |
Historical Mirion |
||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||
Product |
$ | — | $ | 510.8 | $ | — | $ | — | $ | 510.8 | ||||||||||||||||||
Service |
— | 157.5 | — | — | 157.5 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total Revenues |
— | 668.3 | — | — | 668.3 | |||||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||||||
Cost of revenues—Product |
— | 323.5 | 9.2 | (a | ) | — | 332.7 | |||||||||||||||||||||
Cost of revenues—Service |
— | 78.4 | 1.2 | (a | ) | — | 79.6 | |||||||||||||||||||||
Selling, general and administrative |
13.6 | 298.8 | 53.2 | (a | ) | 18.6 | (b | ) | 384.2 | |||||||||||||||||||
Research and development |
— | 36.1 | — | — | 36.1 | |||||||||||||||||||||||
Other deductions, net |
— | (0.7 | ) | — | — | (0.7 | ) | |||||||||||||||||||||
Loss on extinguishment of debt |
— | 15.9 | — | — | 15.9 | |||||||||||||||||||||||
Change in fair value of warrant liabilities |
(2.3 | ) | (1.2 | ) | — | — | (3.5 | ) | ||||||||||||||||||||
Dividend expense (income) |
(0.1 | ) | — | — | 0.1 | (c | ) | — | ||||||||||||||||||||
Interest expense (income), net |
— | 145.8 | (145.7 | ) | (a | ) | 30.6 | (d | ) | 30.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Income (loss) before income taxes |
(11.2 | ) | (228.3 | ) | 82.1 | (49.3 | ) | (206.7 | ) | |||||||||||||||||||
Income tax expense (benefit) |
0.3 | (0.8 | ) | 20.5 | (a | ) | (12.3 | ) | (e | ) | 7.7 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net income (loss) |
$ | (11.5 | ) | $ | (227.5 | ) | $ | 61.6 | $ | (37.0 | ) | (214.4 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Less: Income (loss) attributable to noncontrolling interests |
(f | ) | (8.8 | ) | ||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Net income (loss) attributable to controlling interests |
(205.6 | ) | ||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Historical |
||||||||||||||||||||||||||||
Weighted average common shares outstanding of Class A common stock |
75,000,000 | |||||||||||||||||||||||||||
Basic and diluted net income per share, Class A |
$ | (0.12 | ) | |||||||||||||||||||||||||
Weighted average common shares outstanding of Class B common stock |
18,750,000 | |||||||||||||||||||||||||||
Basic and diluted net income per share, Class B |
$ | (0.12 | ) | |||||||||||||||||||||||||
Earnings per share |
||||||||||||||||||||||||||||
Pro Forma weighted average common shares of Class A common stock outstanding—basic and diluted |
180.773 | |||||||||||||||||||||||||||
Pro Forma net income (loss) per share basic and diluted available to common stockholders, Class A |
(g | ) | $ | (1.14 | ) |
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. |
(2) | Includes 20 million GSAH Class A shares subscribed for by Sponsor-related PIPE Investors. |
(a) | Reflects the impact of Mirion purchase accounting adjustments on the operating results for the year ended December 31, 2021. |
For the year ended December 31, 2021 |
(1) |
(2) |
(3) |
(4) |
(5) |
Total |
||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Product |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Service |
— | — | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Revenues |
— | — | — | — | — | — | ||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||
Cost of revenues—Product |
2.6 | 0.2 | 6.4 | — | — | 9.2 | ||||||||||||||||||
Cost of revenues—Service |
1.0 | 0.2 | — | — | — | 1.2 | ||||||||||||||||||
Selling, general and administrative |
54.7 | (1.5 | ) | — | — | — | 53.2 | |||||||||||||||||
Research and development |
— | — | — | — | — | — | ||||||||||||||||||
Other deductions, net |
— | — | — | — | — | — | ||||||||||||||||||
Change in fair value of warrant liabilities |
— | — | — | — | — | — | ||||||||||||||||||
Dividend expense (income) |
— | — | — | — | — | — | ||||||||||||||||||
Interest expense (income), net |
— | — | — | (145.7 | ) | — | (145.7 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) before income taxes |
(58.3 | ) | 1.1 | (6.4 | ) | 145.7 | — | 82.1 | ||||||||||||||||
Income tax expense (benefit) |
— | — | — | — | 20.5 | 20.5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
$ | (58.3 | ) | $ | 1.1 | $ | (6.4 | ) | $ | 145.7 | $ | (20.5 | ) | $ | 61.6 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(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, 2021, 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, 2021, reassessment of asset lives, and estimated split of cost of revenues between cost of revenues—product and cost of revenues—service. |
(3) | Reflects the net 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, 2021. 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. |
(4) | Reflects the elimination of interest expense on debt assumed settled as of January 1, 2021 ($145.7 million) for the year ended December 31, 2021. |
(5) | Represents the income tax effect of the above pro forma adjustments based on an estimated blended statutory rate of 25%. |
(b) | Reflects additional share-based compensation expense 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 is recognized on a straight-line basis over the related service period for each tranche of awards from the grant date in the historical results of Mirion. The amount reflected represents the incremental amount that would have been recognized had the Business Combination occurred on January 1, 2021. |
(c) | To eliminate the Company’s dividend income on the trust account. |
(d) | 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 were $21.7 million. Note that actual interest rates will vary depending upon market conditions. 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). |
Year ended December 31, 2021 |
||||
Increase in interest expense due to a rate increase of 1/8th of a percentage point |
1.0 | |||
Decrease in interest expense due to a rate decrease of 1/8th of a percentage point |
(1.0 | ) |
(e) | Reflects adjustments to income tax expense due to the tax impact on the pro forma adjustments at the estimated statutory rate of 25%. |
(f) | Represents the attribution of net loss to non-controlling interests for the shares of our 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 our 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 noncontrolling interests for the portion of IntermediateCo that is not attributable to the Combined Company (approximately 4.1%). |
(g) | Pro forma earnings per share (amounts rounded and in millions except per share) (1) |
Year ended December 31, 2021 |
||||
Pro forma net income (loss) available to common stockholders (in millions) |
$ | (205.6 | ) | |
|
|
|||
Shares of Class A Common Stock (in millions): |
||||
Class A common stock outstanding |
75.000 | |||
Class A common stock issued to Mirion Sellers |
30.402 | |||
Class A common stock issued to PIPE Investors |
90.000 | |||
Class A redemptions |
(14.629 | ) | ||
|
|
|||
Pro forma weighted average number shares outstanding, Class A |
180.773 | |||
Pro forma net income (loss) per share of common stock—basic and diluted, Class A (2)(3) |
$ | (1.14 | ) |
(1) | Class B common stock of the Combined Company has voting rights but no economic interest in the Combined Company and therefore has been excluded from the calculation of basic earnings per share. |
(2) | At December 31, 2021, the Company had outstanding warrants to purchase up to 27,249,979 shares of Class A common stock. One whole warrant entitles the holder thereof to purchase one share of our 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. |
• | Our revenues were $154.1 million for the Successor Period and $168.0 million for the Predecessor Stub Period, of which 31.9% and 35.9% was generated in the Medical segment for the Successor and Predecessor Stub Periods, respectively, and 68.1% and 64.1% was generated in the Industrial segment for the Successor and Predecessor Periods, respectively. Revenues for the six months ended December 31, 2020 were $265.4 million, with 19.6% and 80.4% generated in the Medical and Industrial segments, respectively. |
• | Backlog (representing committed but undelivered contracts and purchase orders, including funded and unfunded government contracts) was $747.5 million and $715.8 million as of December 31, 2021, and June 30, 2021, respectively. |
• | Global risk- |
• | Tariffs or Sanctions- |
• | 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 |
footprint of nuclear power to other existing energy sources. In addition, decisions by governments to build new power plants or decommission existing plants can positively and negatively impact our customer base. |
• | 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. |
Successor |
Predecessor |
|||||||||||||||||||||||||||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
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 |
Revenues |
Net Loss |
Revenues |
Net Loss |
||||||||||||||||||||||||||||||
Total GAAP |
$ |
154.1 |
$ |
(23.0 |
) |
$ |
168.0 |
$ |
(105.7 |
) |
$ |
611.6 |
$ |
(158.4 |
) |
$ |
478.2 |
$ |
(119.1 |
) |
$ |
440.1 |
$ |
(122.0 |
) | |||||||||||||||
Revenue reduction from purchase accounting |
2.3 | 2.3 | 4.5 | 4.5 | 8.0 | 8.0 | 0.2 | 0.2 | — | — | ||||||||||||||||||||||||||||||
Cost of revenues impact from inventory valuation purchase accounting |
15.8 | — | 5.2 | 1.6 | 0.1 | |||||||||||||||||||||||||||||||||||
Foreign currency (gain) loss, net |
1.6 | (0.6 | ) | 13.4 | (0.6 | ) | (3.2 | ) | ||||||||||||||||||||||||||||||||
Amortization of acquired intangibles |
32.0 | 19.7 | 62.8 | 50.6 | 53.0 | |||||||||||||||||||||||||||||||||||
Stock based compensation |
5.3 | 9.3 | — | 0.2 | 0.1 | |||||||||||||||||||||||||||||||||||
Change in fair value of warrant liabilities |
(1.2 | ) | — | — | — | — | ||||||||||||||||||||||||||||||||||
Debt extinguishment |
— | 15.9 | — | — | 12.8 | |||||||||||||||||||||||||||||||||||
Non-operating expenses(1)(2)(3)(4)(5) |
7.0 | 34.7 | 43.1 | 20.1 | 14.7 | |||||||||||||||||||||||||||||||||||
Tax impact of adjustments above |
(14.2 | ) | (11.7 | ) | (28.9 | ) | (16.1 | ) | (19.9 | ) | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjusted |
$ |
156.4 |
$ |
25.6 |
$ |
172.5 |
$ |
(33.9 |
) |
$ |
619.6 |
$ |
(54.8 |
) |
$ |
478.4 |
$ |
(63.1 |
) |
$ |
440.1 |
$ |
(64.4 |
) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Weighted average common shares outstanding - basic and diluted |
180.773 |
N/A |
N/A |
N/A |
N/A |
|||||||||||||||||||||||||||||||||||
Dilutive Potential Common Shares - RSUs |
0.003 | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||||||||||||
Adjusted weighted average common shares - diluted |
180.776 |
N/A |
N/A |
N/A |
N/A |
|||||||||||||||||||||||||||||||||||
Adjusted EPS |
$ |
0.14 |
N/A |
N/A |
N/A |
N/A |
Successor |
Predecessor |
|||||||||||||||||||
($ in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Year Ended June 30, 2021 |
Year Ended June 30, 2020 |
Year Ended June 30, 2019 |
|||||||||||||||
Net loss |
$ |
(23.0 |
) |
$ |
(105.7 |
) |
$ |
(158.4 |
) |
$ |
(119.1 |
) |
$ |
(122.0 |
) | |||||
Interest expense, net |
6.2 | 52.8 | 163.2 | 149.2 | 143.5 | |||||||||||||||
Income tax (benefit) provision |
(6.8 | ) | (5.6 | ) | (5.9 | ) | (5.5 | ) | (4.2 | ) | ||||||||||
Amortization |
32.0 | 19.7 | 62.8 | 50.6 | 53.0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
EBITA |
$ |
8.4 |
$ |
(38.8 |
) |
$ |
61.7 |
$ |
75.2 |
$ |
70.3 |
|||||||||
Depreciation - Mirion Business Combination step-up |
1.3 | — | — | — | — | |||||||||||||||
Depreciation - all other |
4.0 | 6.2 | 20.8 | 17.9 | 16.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
EBITDA |
$ |
13.7 |
$ |
(32.6 |
) |
$ |
82.5 |
$ |
93.1 |
$ |
86.8 |
|||||||||
Stock compensation expense |
5.3 | 9.3 | — | 0.2 | 0.1 | |||||||||||||||
Change in fair value of warrant liabilities |
(1.2 | ) | — | — | — | — | ||||||||||||||
Debt extinguishment |
— | 15.9 | — | — | 12.8 | |||||||||||||||
Foreign currency (gain) loss, net |
1.6 | (0.6 | ) | 13.4 | (0.6 | ) | (3.2 | ) | ||||||||||||
Revenue reduction from purchase accounting |
2.3 | 4.5 | 8.0 | 0.2 | — | |||||||||||||||
Cost of revenues impact from inventory valuation purchase accounting |
15.8 | — | 5.2 | 1.6 | 0.1 | |||||||||||||||
Non-operating expenses(1)(2)(3)(4)(5) |
7.0 | 34.7 | 43.1 | 20.1 | 14.7 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted EBITDA |
$ |
44.5 |
$ |
31.2 |
$ |
152.2 |
$ |
114.6 |
$ |
111.3 |
||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Pre-tax non-operating expenses of $7.0 million for the Successor Period from October 20, 2021 through December 31, 2021 includes $1.9 million in costs to achieve integration and operational synergies, $2.2 million related to the Business Combination and costs to prepare for becoming a public company, $1.4 million of restructuring costs, and $1.0 million of costs to achieve IT system integration and efficiency. |
(2) | Pre-tax non-operating expenses of $34.7 million for the Predecessor Stub Period from July 1, 2021 through October 19, 2021 includes $26.2 million related to the Business Combination and costs to prepare for becoming a public company, $4.1 million in costs to achieve integration and operational synergies, $1.5 million of restructuring costs, and $1.5 million of costs to achieve IT system integration and efficiency. |
(3) | Pre-tax non-operating expenses of $43.1 million for the Predecessor Period fiscal year ended June 30, 2021 includes $14.2 million of legal and professional fees related to the Business Combination and costs to prepare for becoming a public company, $13.1 million in costs to achieve integration and operational synergies, $5.9 million of mergers and acquisition expenses, $5.5 million of restructuring costs, and $4.5 million of costs to achieve IT system integration and efficiency. |
(4) | Pre-tax non-operating expenses of $20.1 million for the Predecessor Period fiscal year ended June 30, 2020 includes $10.8 million of mergers and acquisition expenses, $3.8 million of costs to achieve operational synergies, $3.4 million of costs to achieve IT system integration and efficiency, and $1.6 million of expenses related to debt refinancing. |
(5) | Pre-tax non-operating expenses of $14.7 million for the Predecessor Period fiscal year ended June 30, 2019 includes $6.5 million of mergers and acquisition expenses, $2.8 million of costs to achieve IT system integration and efficiency, $2.8 million of costs to achieve operational synergies, and $0.5 million of expenses related to debt refinancing. |
From October 20, 2021 through December 31, 2021 (Successor) |
||||||||||||||||
(in millions) |
Medical |
Industrial |
Corporate & Other |
Consolidated |
||||||||||||
Revenues |
$ |
49.2 |
$ |
104.9 |
$ |
— |
$ |
154.1 |
||||||||
Revenue reduction from purchase accounting |
2.3 | — | — | 2.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Revenues |
$ |
51.5 |
$ |
104.9 |
$ |
— |
$ |
156.4 |
||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
$ |
(4.3 |
) |
$ |
1.1 |
$ |
(19.7 |
) |
$ |
(22.9 |
) | |||||
Amortization |
13.8 | 18.2 | — | 32.0 | ||||||||||||
Depreciation - core |
2.3 | 1.5 | 0.2 | 4.0 | ||||||||||||
Depreciation - Mirion Business Combination step-up |
0.9 | 0.4 | — | 1.3 | ||||||||||||
Revenue reduction from purchase accounting |
2.3 | — | — | 2.3 | ||||||||||||
Cost of revenues impact from inventory valuation purchase accounting |
3.3 | 12.5 | — | 15.8 | ||||||||||||
Stock based compensation |
— | — | 5.3 | 5.3 | ||||||||||||
Non-operating expenses |
— | — | 6.6 | 6.6 | ||||||||||||
Other Income / Expense |
— | — | 0.1 | 0.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ |
18.3 |
$ |
33.7 |
$ |
(7.5 |
) |
$ |
44.5 |
|||||||
|
|
|
|
|
|
|
|
From July 1, 2021 through October 19, 2021 (Predecessor) |
||||||||||||||||
(in millions) |
Medical |
Industrial |
Corporate & Other |
Consolidated |
||||||||||||
Revenues |
$ |
60.3 |
$ |
107.7 |
$ |
— |
$ |
168.0 |
||||||||
Revenue reduction from purchase accounting |
4.5 | — | — | 4.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Revenues |
$ |
64.8 |
$ |
107.7 |
$ |
— |
$ |
172.5 |
||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
$ |
0.7 |
$ |
11.7 |
$ |
(54.0 |
) |
$ |
(41.6 |
) | ||||||
Amortization |
9.8 | 9.9 | — | 19.7 | ||||||||||||
Depreciation - core |
3.5 | 2.5 | 0.2 | 6.2 | ||||||||||||
Depreciation - Mirion Business Combination step-up |
— | — | — | — | ||||||||||||
Revenue reduction from purchase accounting |
4.5 | — | — | 4.5 | ||||||||||||
Cost of revenues impact from inventory valuation purchase accounting |
— | — | — | — | ||||||||||||
Stock based compensation |
— | — | 9.3 | 9.3 | ||||||||||||
Non-operating expenses |
— | — | 33.5 | 33.5 | ||||||||||||
Other Income / Expense |
— | — | (0.4 | ) | (0.4 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ |
18.5 |
$ |
24.1 |
$ |
(11.4 |
) |
$ |
31.2 |
|||||||
|
|
|
|
|
|
|
|
• | Radiation Therapy Quality Assurance Solutions |
• | Dosimetry Solutions |
• | Radionuclide Therapy Solutions |
• | Reactor Safety and Control Systems |
• | Radiological Search, Measurement and Analysis Systems in-depth scientific analysis of radioactive sources for radiation safety, security, and scientific applications |
• | Mirion TopCo’s fiscal year-end was changed from June 30 to December 31 to align with GSAH’s fiscal year end. As a result of this change, the consolidated financial statements presented include the Predecessor Stub Period from July 1, 2021 through October 19, 2021, and the Successor Period from October 20, 2021 through December 31, 2021. |
• | In connection with the Business Combination, certain assets and liabilities had fair value adjustments applied to the Predecessor’s consolidated financial statements on the Closing Date, most notably: |
• | Inventory; |
• | Property, plant, and equipment; |
• | Goodwill; |
• | Intangible assets; and |
• | Taxes. |
• | The Successor Period ended December 31, 2021 only includes Mirion’s operating activity since the consummation of the Business Combination on October 20, 2021. |
Successor |
Predecessor |
Predecessor |
||||||||||
(Dollars in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Six Months Ended December 31, 2020 (unaudited) |
|||||||||
Revenues |
$ | 154.1 | $ | 168.0 | $ | 265.4 | ||||||
Cost of revenues |
100.2 | 97.7 | 155.8 | |||||||||
|
|
|
|
|
|
|||||||
Gross profit |
53.9 | 70.3 | 109.6 | |||||||||
Selling, general and administrative expenses |
70.1 | 101.6 | 84.0 | |||||||||
Research and development |
6.7 | 10.3 | 10.3 | |||||||||
|
|
|
|
|
|
|||||||
Income (loss) from operations |
(22.9 | ) | (41.6 | ) | 15.3 | |||||||
Interest expense, net |
6.2 | 52.8 | 76.4 | |||||||||
Foreign currency loss (gain), net |
1.6 | (0.6 | ) | 16.3 | ||||||||
Change in fair value of warrant liabilities |
(1.2 | ) | — | — | ||||||||
Other expense (income), net |
0.3 | 1.6 | (0.3 | ) | ||||||||
Loss on debt extinguishment |
— | 15.9 | — | |||||||||
|
|
|
|
|
|
|||||||
Loss before benefit from income taxes |
(29.8 | ) | (111.3 | ) | (77.1 | ) | ||||||
Benefit from income taxes |
(6.8 | ) | (5.6 | ) | (17.4 | ) | ||||||
|
|
|
|
|
|
|||||||
Net loss |
(23.0 | ) | (105.7 | ) | (59.7 | ) | ||||||
Loss attributable to noncontrolling interests |
(0.8 | ) | — | — | ||||||||
|
|
|
|
|
|
|||||||
Net loss attributable to stockholders |
$ | (22.2 | ) | $ | (105.7 | ) | $ | (59.7 | ) | |||
|
|
|
|
|
|
Successor |
Predecessor |
|||||||||||
(Dollars in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Six Months Ended December 31, 2020 (unaudited) |
|||||||||
Revenues |
$ | 49.2 | $ | 60.3 | $ | 52.1 | ||||||
Income (loss) from operations |
$ | (4.3 | ) | $ | 0.7 | $ | 8.7 | |||||
Income (loss) from operations as a % of revenues |
(8.7 | )% | 1.2 | % | 16.7 | % |
Successor |
Predecessor |
|||||||||||
(Dollars in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Six Months Ended December 31, 2020 (unaudited) |
|||||||||
Revenues |
$ | 104.9 | $ | 107.7 | $ | 213.3 | ||||||
Income from operations |
$ | 1.1 | $ | 11.7 | $ | 33.8 | ||||||
Income from operations as a % of revenues |
1.0 | % | 10.9 | % | 15.8 | % |
(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) expense, 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 | % | ||||||||
Income (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 extinguishment of debt |
— | 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 | % |
Successor |
Predecessor |
|||||||||||||||||||||||||||||||||||
($ in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
September 30, 2021 |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 |
September 30, 2020 |
June 30, 2020 |
March 31, 2020 |
|||||||||||||||||||||||||||
Revenues |
$ | 154.1 | $ | 168.0 | $ | 144.3 | $ | 180.0 | $ | 166.2 | $ | 150.8 | $ | 114.6 | $ | 141.2 | $ | 109.8 | ||||||||||||||||||
Adjusted revenues(1)(2) |
$ | 156.4 | $ | 172.5 | $ | 148.0 | $ | 183.7 | $ | 170.5 | $ | 150.8 | $ | 114.6 | $ | 141.4 | $ | 109.8 | ||||||||||||||||||
Net loss |
$ | (23.0 | ) | $ | (105.7 | ) | $ | (46.7 | ) | $ | (27.4 | ) | $ | (71.4 | ) | $ | (19.2 | ) | $ | (40.4 | ) | $ | (24.5 | ) | $ | (36.4 | ) | |||||||||
Adjusted net income (loss)(1)(3) |
$ | 25.6 | $ | (33.9 | ) | $ | (20.1 | ) | $ | 3.2 | $ | (40.7 | ) | $ | 3.7 | $ | (20.9 | ) | $ | (5.4 | ) | $ | (24.7 | ) | ||||||||||||
Net loss per common share attributable to Mirion Technologies, Inc. (Successor) |
$ | (0.12 | ) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||
Adjusted EPS(1)(4) |
$ | 0.14 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
EBITA(1)(5) |
$ | 8.4 | $ | (38.8 | ) | $ | 8.5 | $ | 22.7 | $ | 13.8 | $ | 16.4 | $ | 8.8 | $ | 25.9 | $ | 17.9 | |||||||||||||||||
EBITDA(1)(5) |
$ | 13.7 | $ | (32.6 | ) | $ | 13.6 | $ | 29.7 | $ | 18.8 | $ | 21.0 | $ | 13.1 | $ | 30.4 | $ | 22.1 | |||||||||||||||||
Adjusted EBITDA(1)(5) |
$ | 44.5 | $ | 31.2 | $ | 30.9 | $ | 50.0 | $ | 39.8 | $ | 38.3 | $ | 24.1 | $ | 40.9 | $ | 25.0 |
Successor |
Predecessor |
|||||||||||||||||||||||||||||||||||
($ in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
September 30, 2021 |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 |
September 30, 2020 |
June 30, 2020 |
March 31, 2020 |
|||||||||||||||||||||||||||
Revenues |
$ |
154.1 |
$ |
168.0 |
$ |
144.3 |
$ |
180.0 |
$ |
166.2 |
$ |
150.8 |
$ |
114.6 |
$ |
141.2 |
$ |
109.8 |
||||||||||||||||||
Revenue reduction from purchase accounting |
2.3 | 4.5 | 3.7 | 3.7 | 4.3 | — | — | 0.2 | — | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted revenues |
$ |
156.4 |
$ |
172.5 |
$ |
148.0 |
$ |
183.7 |
$ |
170.5 |
$ |
150.8 |
$ |
114.6 |
$ |
141.4 |
$ |
109.8 |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
Predecessor |
|||||||||||||||||||||||||||||||||||
($ in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
September 30, 2021 |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 |
September 30, 2020 |
June 30, 2020 |
March 31, 2020 |
|||||||||||||||||||||||||||
Net loss |
$ |
(23.0 |
) |
$ |
(105.7 |
) |
$ |
(46.7 |
) |
$ |
(27.4 |
) |
$ |
(71.4 |
) |
$ |
(19.2 |
) |
$ |
(40.4 |
) |
$ |
(24.5 |
) |
$ |
(36.4 |
) | |||||||||
Revenue reduction from purchase accounting |
2.3 | 4.5 | 3.7 | 3.7 | 4.3 | — | — | 0.2 | — | |||||||||||||||||||||||||||
Cost of revenues impact from inventory valuation purchase accounting |
15.8 | — | — | — | 4.7 | 0.5 | — | 0.5 | 0.5 | |||||||||||||||||||||||||||
Foreign currency loss (gain), net |
1.6 | (0.6 | ) | (1.4 | ) | 1.1 | (4.0 | ) | 8.2 | 8.1 | 3.4 | (2.0 | ) | |||||||||||||||||||||||
Amortization of acquired intangibles |
32.0 | 19.7 | 16.1 | 18.6 | 18.6 | 13.5 | 12.2 | 12.4 | 12.7 | |||||||||||||||||||||||||||
Stock based compensation |
5.3 | 9.3 | — | — | (0.1 | ) | 0.1 | — | — | 0.1 | ||||||||||||||||||||||||||
Change in fair value of warrant liabilities |
(1.2 | ) | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
Debt extinguishment |
— | 15.9 | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Non-operating expenses |
7.0 | 34.7 | 15.0 | 15.6 | 16.1 | 8.5 | 2.9 | 6.4 | 4.3 | |||||||||||||||||||||||||||
Tax impact of adjustments above |
(14.2 | ) | (11.7 | ) | (6.8 | ) | (8.4 | ) | (9.0 | ) | (7.8 | ) | (3.7 | ) | (3.8 | ) | (3.8 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted net income (loss) |
$ |
25.6 |
$ |
(33.9 |
) |
$ |
(20.1 |
) |
$ |
3.2 |
$ |
(40.8 |
) |
$ |
3.8 |
$ |
(20.9 |
) |
$ |
(5.4 |
) |
$ |
(24.6 |
) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Weighted average common shares outstanding - basic and diluted |
180.773 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||||
Adjusted EPS |
$ |
0.14 |
N/A |
N/A |
N/A |
N/A |
N/A |
N/A |
N/A |
N/A |
Successor* |
||||
(Amounts per share, except for outstanding shares) |
From October 20, 2021 through December 31, 2021 |
|||
Net loss per common share attributable to Mirion Technologies, Inc. (Successor) |
$ |
(0.12 |
) | |
Loss attributable to noncontrolling interests |
(0.01 | ) | ||
Revenue reduction from purchase accounting |
0.01 | |||
Cost of revenues impact from inventory valuation purchase accounting |
0.09 | |||
Foreign currency loss (gain), net |
0.01 | |||
Amortization of acquired intangibles |
0.18 | |||
Stock based compensation |
0.03 | |||
Change in fair value of warrant liabilities |
(0.01 | ) | ||
Non-operating expenses |
0.04 | |||
Tax impact of adjustments above |
(0.08 | ) | ||
|
|
|||
Adjusted EPS |
$ |
0.14 |
||
|
|
|||
Weighted average common shares outstanding - basic and diluted |
180.773 |
|||
Dilutive Potential Common Shares - RSUs |
0.003 | |||
Adjusted weighted average common shares - diluted |
180.776 |
* | Note that Predecessor quarters have not been presented as Adjusted EPS is not meaningful for periods prior to the Business Combination due to the change in the capital structure. |
Successor |
Predecessor |
|||||||||||||||||||||||||||||||||||
($ in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
September 30, 2021 |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 |
September 30, 2020 |
June 30, 2020 |
March 31, 2020 |
|||||||||||||||||||||||||||
Net loss |
$ |
(23.0 |
) |
$ |
(105.7 |
) |
$ |
(46.7 |
) |
$ |
(27.4 |
) |
$ |
(71.4 |
) |
$ |
(19.2 |
) |
$ |
(40.4 |
) |
$ |
(24.5 |
) |
$ |
(36.4 |
) | |||||||||
Interest expense, net |
6.2 | 52.8 | 43.8 | 43.7 | 43.0 | 38.5 | 38.0 | 38.7 | 39.2 | |||||||||||||||||||||||||||
Income tax (benefit) provision |
(6.8 | ) | (5.6 | ) | (4.7 | ) | (12.1 | ) | 23.6 | (16.4 | ) | (1.0 | ) | (0.7 | ) | 2.4 | ||||||||||||||||||||
Amortization |
32.0 | 19.7 | 16.1 | 18.5 | 18.6 | 13.5 | 12.2 | 12.4 | 12.7 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
EBITA |
$ |
8.4 |
$ |
(38.8 |
) |
$ |
8.5 |
$ |
22.7 |
$ |
13.8 |
$ |
16.4 |
$ |
8.8 |
$ |
25.9 |
$ |
17.9 |
|||||||||||||||||
Depreciation |
5.3 | 6.2 | 5.1 | 6.9 | 5.0 | 4.6 | 4.3 | 4.5 | 4.2 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
EBITDA |
$ |
13.7 |
$ |
(32.6 |
) |
$ |
13.6 |
$ |
29.6 |
$ |
18.8 |
$ |
21.0 |
$ |
13.1 |
$ |
30.4 |
$ |
22.1 |
|||||||||||||||||
Stock compensation expense |
5.3 | 9.3 | — | — | (0.1 | ) | 0.1 | — | — | 0.1 | ||||||||||||||||||||||||||
Change in fair value of warrant liabilities |
(1.2 | ) | — | — |
Successor |
Predecessor |
|||||||||||||||||||||||||||||||||||
($ in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
September 30, 2021 |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 |
September 30, 2020 |
June 30, 2020 |
March 31, 2020 |
|||||||||||||||||||||||||||
Debt extinguishment |
$ | — | $ | 15.9 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
Foreign currency loss (gain), net |
1.6 | (0.6 | ) | (1.4 | ) | 1.1 | (4.0 | ) | 8.2 | 8.1 | 3.4 | (2.0 | ) | |||||||||||||||||||||||
Revenue reduction from purchase accounting |
2.3 | 4.5 | 3.7 | 3.7 | 4.3 | — | — | 0.2 | — | |||||||||||||||||||||||||||
Cost of revenues impact from inventory valuation purchase accounting |
15.8 | — | — | — | 4.7 | 0.5 | — | 0.5 | 0.5 | |||||||||||||||||||||||||||
Non-operating expenses |
7.0 | 34.7 | 15.0 | 15.6 | 16.1 | 8.5 | 2.9 | 6.4 | 4.3 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA |
$ |
44.5 |
$ |
31.2 |
$ |
30.9 |
$ |
50.0 |
$ |
39.8 |
$ |
38.3 |
$ |
24.1 |
$ |
40.9 |
$ |
25.0 |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
Predecessor |
|||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Six Months Ended December 31, 2020 (unaudited) |
||||||||||
Net cash (used in) provided by operating activities |
$ | (12.2 | ) | $ | 13.1 | $ | 19.4 | |||||
Net cash used in investing activities |
$ | (2,189.4 | ) | $ | (12.5 | ) | $ | (284.5 | ) | |||
Net cash provided by financing activities |
$ | 1,537.7 | $ | 1.0 | $ | 249.3 |
Successor |
Predecessor |
|||||||||||
(Dollars in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Six Months Ended December 31, 2020 (unaudited) |
|||||||||
Net cash provided by operating activities |
$ |
(12.2 |
) |
$ |
13.1 |
$ |
19.4 |
|||||
Purchases of property, plant, and equipment and badges |
(6.0 | ) | (11.6 | ) | (9.3 | ) | ||||||
|
|
|
|
|
|
|||||||
Free cash flow(1) |
$ |
(18.2 |
) |
$ |
1.5 |
$ |
10.1 |
|||||
Cash used for non-operating expenses |
43.6 | 13.4 | 11.1 | |||||||||
|
|
|
|
|
|
|||||||
Adjusted free cash flow(1) |
$ |
25.4 |
$ |
14.9 |
$ |
21.2 |
||||||
|
|
|
|
|
|
(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) |
2021 |
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) |
2021 |
2020 |
||||||
Net cash provided by operating activities |
$ |
53.6 |
$ |
39.5 |
||||
Purchases of property, plant, equipment and badges |
(23.2 | ) | (19.9 | ) | ||||
Free cash flow |
$ |
30.4 |
$ |
19.6 |
||||
Cash used for non-operating expenses |
30.8 | 16.4 | ||||||
|
|
|
|
|||||
Adjusted free cash flow |
$ |
61.2 |
$ |
36.0 |
||||
|
|
|
|
(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 |
• | Customer outsourcing. |
• | Service privatization |
• | Expand into new end markets |
• | New applications for existing technologies. |
• | Cancer Diagnostics and Therapeutics QA |
• | Nuclear Medicine and Medical Imaging C-Arm tables and accessories. |
• | Medical Imaging: C-Arm tables and accessories. |
• | Dosimetry Services |
• | Rehabilitation |
• | 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: |
Successor |
Predecessor |
|||||||
December 31, 2021 |
June 30, 2021 |
|||||||
Backlog |
$ | 747.5 | $ | 715.8 | ||||
Deferred contract revenue |
$ | 73.0 | $ | 50.4 |
• | 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 |
Name |
Age |
Position | ||||
Thomas D. Logan |
61 | Director, Founder and Chief Executive Officer | ||||
Brian Schopfer |
37 | Chief Financial Officer | ||||
Loic Eloy |
45 | President, Group President (Industrial) | ||||
Lawrence D. Kingsley |
59 | Director and Chairman | ||||
Jyothsna (Jo) Natauri |
44 | Director | ||||
Christopher Warren |
46 | Director | ||||
Steven W. Etzel(1)(2) |
61 | Director | ||||
Kenneth C. Bockhorst(1)(3) |
49 | Director | ||||
Robert A. Cascella(2)(3) |
67 | 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 (1) |
Position | |
Thomas Logan |
Chief Executive Officer | |
Brian Schopfer |
Chief Financial Officer | |
Michael Freed (2) |
Chief Operating Officer |
(1) | We only had three (3) executive officers during the period from July 1, 2020 through December 31, 2021, accordingly, we only have disclosure obligations with respect to three (3) NEOs. |
(2) | Mr. Freed, who has served as the Chief Operating Officer of the Company, departed the Company on February 28, 2022 as a result of his position being eliminated. |
• | Our revenues were $154.1 million for the Successor Period and $168.0 million for the Predecessor Stub Period, of which 31.9% and 35.9% was generated in the Medical segment for the Successor and Predecessor Stub Periods, respectively, and 68.1% and 64.1% was generated in the Industrial segment for the Successor and Predecessor Stub Periods, respectively |
• | Backlog (representing committed but undelivered contracts and purchase orders, including funded and unfunded government contracts) was $747.5 million and $715.8 million as of December 31, 2021, and June 30, 2021, respectively |
• | GAAP net loss for the successor period of October 20, 2021 to December 31, 2021 was $23.0 million and for the predecessor period of July 1, 2021 to October 19, 2021 was $105.7 million |
• | Adjusted EBITDA for the Successor Period of October 20, 2021 to December 31, 2021 was $44.5 million and for the Predecessor Period of October 1, 2021 to October 19, 2021 was $31.2 million |
• | The company initiated calendar year 2022 guidance of 5% to 7% organic adjusted revenue growth and adjusted EBITDA of $175 million to $185 million. |
What We Do |
What We Don’t Do | |
☒ Pay-for-Performance “at-risk” performance-based compensation linked to achievement of rigorous performance goals.☒ Balanced Short-Term and Long-Term Compensatio n. ☒ Maintain an Independent Compensation Committee and Independent Compensation Committee Advisor ☒ Share Ownership Guideline ☒ Clawbac |
☒ No Excise Tax “ Gross-Ups ” “gross-ups” for excise taxes that our employees might owe as a result of the application of Sections 280G or 4999 of the IRC☒ No “ Single-Trigger ” Change in Control Arrangement ☒ No Excessive Perks. ☒ Do Not Permit Hedging or Pledgin |
What We Do |
What We Don’t Do | |
under “Other Compensation Governance Practices - Clawback Policy” below. | |
Allied Motion Technologies Inc. |
Bruker Corporation | Proto Labs, Inc. | ||
Array Technologies, Inc. |
Coherent, Inc. | Raven Industries, Inc. | ||
Babcock & Wilcox Enterprises, Inc. |
Graco, Inc. | Repligen Corporation | ||
Badger Meter, Inc. |
MSA Safety Incorporated | Sotera Health Company | ||
Bio-Techne Corporation |
Nordson Corporation | Vicor Corporation |
Name |
Base Salary Prior to December 27, 2021 ($) |
Base Salary Effective as of December 27, 2021 ($) |
Change (%) |
|||||||||
Mr. Logan |
660,000 | 700,000 | 6.1 | |||||||||
Mr. Schopfer |
396,000 | 450,000 | 13.6 | |||||||||
Mr. Freed |
412,000 | 412,000 | — |
NEO |
RSUs Granted (#) |
PSUs Granted (Target) (#) |
||||||
Mr. Logan |
381,679 | 95,419 | ||||||
Mr. Schopfer |
76,355 | 19,083 |
Percentile |
Payout |
|||||||
Below Threshold |
<30 | % | 0 | % | ||||
Threshold |
30 | % | 25 | % | ||||
Target |
55 | % | 50 | % | ||||
Maximum |
≥80 | % | 100 | % |
Percentile |
Payout |
|||||||
Below Threshold |
<5 | % | 0 | % | ||||
Target |
≥5 | % | 100 | % |
Respectfully submitted, |
Robert A. Cascella (chair) |
Steven W. Etzel |
John W. Kuo |
Name and Principal Position |
Period |
Salary ($)(1) |
Bonus(2) ($) |
Stock Awards ($)(3) |
Non-Equity Incentive Plan Compensation ($)(4) |
Change in Pension Value and Nonqualified Deferred Compensation Earnings ($) |
All Other Compensation ($)(5)(6) |
Total ($) |
||||||||||||||||||||||
Thomas Logan Chairman and Chief Executive Officer |
July 1, 2021- December 31, 2021 |
325,763 | 511,574 | 5,509,532 | 174,736 | 314,771 | 46,200 | 6,882,576 | ||||||||||||||||||||||
July 1, 2020- June 30, 2021 |
632,262 | 19,240,000 | 511,410 | 166,716 | 72,025 | 20,770,468 | ||||||||||||||||||||||||
Brian Schopfer Chief Financial Officer |
July 1, 2021- December 31, 2021 |
195,195 | 123,990 | 1,101,892 | 71,038 | 10,439 | 1,502,554 | |||||||||||||||||||||||
July 1, 2020-June 30, 2021 |
355,227 | 4,208,750 | 177,613 | 15,964 | 4,757,554 | |||||||||||||||||||||||||
Michael Freed Chief Operating Officer |
July 1, 2021- December 31, 2021 |
213,263 | 432,500 | 72,300 | 8,557 | 726,620 | ||||||||||||||||||||||||
July 1, 2020- June 30, 2021 |
398,851 | 199,455 | 12,167 | 610,473 |
(1) | Amounts reflect the base salary in effect for each named executive officer during the applicable time period. For additional information, see “Base Salaries” above. |
(2) | Amounts shown in this column for the Stub 2021 period reflect each NEO’s Exit Bonus, as discussed above under “Exit Bonuses”. |
a. | The aggregate grant date fair value computed in accordance with ASC Topic 718 for the RSUs and PSUs granted to Messrs. Logan and Schopfer in 2021. The grant date fair value of PSU awards was calculated based on the expected value of the possible outcomes of the performance conditions related to these awards in accordance with ASC Topic 718 (excluding the effects of estimated forfeitures). |
b. | 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 above 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 ASC Topic 718. |
(4) | This column reflects (i) for the Stub 2021 period, amounts earned under the Stub 2021 Incentive Plan and (ii) for the 2021 fiscal year, amounts earned under the FY’21 Incentive Plan. |
(5) | Prior Fiscal Year 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 Mirion’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. Schopfer, company contributions of $10,848 to Mr. Schopfer’s account under Mirion’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 Mirion-sponsored health savings account and $616 in Company-paid long-term care insurance premiums and (iii) for Mr. Freed, a company contribution of $11,454 to Mr. Freed’s account under Mirion’s 401(k) plan and $713 in Company-paid long-term care insurance premiums. |
(6) | Amounts reflect: (i) for Mr. Logan, a $26,091 cash payment in respect of accrued vacation days, a $7,200 automobile allowance, a company contribution of $3,419 to Mr. Logan’s account under the Company’s 401(k) plan, $4,079 to cover the costs of an annual physical examination, $4,320 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, $600 for continued automobile maintenance and $491 in Company-paid long-term care insurance premiums; (ii) for Mr. Freed, a company contribution of $8,200 to Mr. Freed’s account under the Company’s 401(k) plan and $356 in Company-paid long-term care insurance premiums; and (iii) for Mr. Schopfer, company contributions of $7,381 to Mr. Schopfer’s account under the Company’s 401( a $- reimbursement for financial planning services, $250 to Mr. Schopfer’s Company-sponsored health savings account and $308 in Company-paid long-term care insurance premiums. |
Estimated Future Payouts Under Non-Equity Incentive PlanAwards |
Estimated Future Payouts Under Equity Incentive Plan Awards |
All Other Stock Awards: Number of Shares of Stock or Units (#) (i) |
Grant Date Fair Value of Stock and Option Awards (l) |
|||||||||||||||||||||||||||||||||
Name (a) |
Grant Date (b) |
Threshold ($) (c) |
Target ($) (d) |
Maximum ($) (e) |
Threshold (#) (f) |
Target (#) (g) |
Maximum (#) (h) |
|||||||||||||||||||||||||||||
Thomas Logan |
||||||||||||||||||||||||||||||||||||
FY 2021 Bonus |
170,811 | 511,410 | 818,256 | |||||||||||||||||||||||||||||||||
2021 Stub Bonus |
87,924 | 263,245 | 421,192 | |||||||||||||||||||||||||||||||||
RSU |
12/27/2021 | — | 3,999,996 | |||||||||||||||||||||||||||||||||
PSU |
12/27/2021 | 500,000 | 1,000,000 | 2,000,000 | 47,709 | 95,419 | 190,839 | 1,509,536 | ||||||||||||||||||||||||||||
Brian Schopfer |
||||||||||||||||||||||||||||||||||||
FY 2021 Bonus |
88,807 | 177,613 | 355,226 | |||||||||||||||||||||||||||||||||
2021 Stub Bonus |
49,929 | 99,857 | 199,714 | |||||||||||||||||||||||||||||||||
RSU |
12/27/2021 | — | 799,991 | |||||||||||||||||||||||||||||||||
PSU |
12/27/2021 | 100,000 | 200,000 | 400,000 | 9,541 | 19,083 | 38,167 | 301,901 | ||||||||||||||||||||||||||||
Michael Freed |
||||||||||||||||||||||||||||||||||||
FY 2021 Bonus |
99,713 | 199,425 | 398,850 | |||||||||||||||||||||||||||||||||
2021 Stub Bonus |
50,816 | 101,632 | 203,264 |
Stock Awards(1) |
||||||||||||||||
Name (a) |
Number of Shares or Units of Stock That Have Not Vested (#) (b) |
Market Value of Shares or Units of Stock That Have Not Vested ($) (c)(2) |
Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) (d) |
Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($)(2) (e) |
||||||||||||
Thomas Logan |
381,679 | (1) | 4.00 | 143,130 | (3) | 1,498,571 | ||||||||||
3,200,000 | (4) | 33,504,000 | ||||||||||||||
Brian Schopfer |
76,335 | (1) | 28,625 | (3) | 299,704 | |||||||||||
700,000 | (4) | 7,329,000 | ||||||||||||||
Michael Freed |
— | — | — | — |
(1) | The RSUs vest in four substantially equal installments of one-fourth per year on the first, second, third and fourth anniversary of the grant date. |
(2) | Represents the market value of the shares underlying each of the outstanding equity awards, based on the closing price of our Class A common stock on the NYSE on December 31, 2021, which was $10.47. |
(3) | The amount reported for the PSUs is the threshold number of shares. The actual amount earned will be determined in 2025 based on the actual achievement of the performance goals, subject to continued employment through the determination of the achievement of the performance goals. |
(4) | Each of the profits interests must achieve both service-vesting and performance-vesting conditions in order to vest, with (i) 50% of the time-vesting portion being satisfied on each of the second and third anniversaries of the closing of the Business Combination (subject to continued employment on each vesting date) and (ii) the performance-vesting portion being satisfied with respect to (x) 25% of the profits interest grant, upon the value of our Class A common stock trading at $14 per share or more for a specified period of time prior to the fifth anniversary of the closing of the Business Combination and (y) 75% of the profits interests grant, upon the value of our Class A common stock trading at $16 per share or more for a specified period of time prior to the fifth anniversary of the closing of the Business Combination. If the performance-vesting conditions are not met prior to the fifth anniversary of the closing of the Business Combination, the profits interests are forfeited for no consideration. The service-vesting condition will be deemed to have been achieved on a change in control. |
Name (a) |
Executive Contributions in Last fiscal year ($) (b) |
Registrant Contributions in Last fiscal year ($) (c) |
Aggregate Earnings in Last fiscal year ($) (d)(1) |
Aggregate Withdrawals/ Distributions ($) (e) |
Aggregate Balance at Last FYE ($) (f) |
|||||||||||||||
Thomas Logan |
— | — | 481,487 | — | 2,949,661 | |||||||||||||||
Brian Schopfer |
— | — | — | — | — | |||||||||||||||
Michael Freed |
— | — | — | — | — |
(1) | This includes aggregate earnings for the period beginning July 1, 2020 and ending on December 31, 2021. |
Name |
Benefit |
Termination Without Cause or Resignation for Good Reason Other than in Connection with a Change in Control |
Termination Without Cause or Resignation for Good Reason in Connection with a Change in Control (1) |
Death or Disability |
Retirement |
|||||||||||||
Thomas Logan |
Cash severance | $ | 963,362 | $ | 963,362 | $ | 263,362 | |||||||||||
Accelerated Vesting of Equity Awards | $ | 999,047 | (2) | $ | 5,994,263 | (3) | — | $ | 999,047 | (2) | ||||||||
Health Benefits | 21,857 | 21,857 | 21,857 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total | $ | 1,984,266 | $ | 6,979,482 | $ | 285,219 | $ | 999,047 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Brian Schopfer |
Cash Severance | $ | 548,628 | $ | 548,628 | $ | 98,628 | |||||||||||
Accelerated Vesting of Equity Awards | — | $ | 1,199,045 | (3) | — | — | ||||||||||||
Health Benefits | 8,142 | 8,142 | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total | $ | 556,770 | $ | 1,755,815 | $ | 98,628 | $ | — | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Michael Freed |
Cash Severance | $ | 513,769 | $ | 513,769 | $ | 101,631 | |||||||||||
Accelerated Vesting of Equity Awards | — | — | — | — | ||||||||||||||
Health Benefits | 31,226 | 31,226 | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total | $ | 544,995 | $ | 544,995 | $ | 101,631 | $ | — | ||||||||||
|
|
|
|
|
|
|
|
(1) | Change in control-related severance payments to which the NEOs are entitled under their respective employment agreements are payable only in connection with a change in control that occurs after January 1, 2022. Accordingly, for purposes of this table, each NEO’s cash severance payments upon a termination without Cause or resignation for Good Reason are the same whether or not the triggering event is in connection with a change in control. |
(2) | Upon Mr. Logan’s termination without Cause or resignation for Good Reason or Mr. Logan’s retirement, as applicable, the number of Mr. Logan’s Bridge RSUs that were scheduled to vest (had Mr. Logan’s employment not terminated) during the 12-month period immediately following the termination date will become immediately vested. |
(3) | If Mr. Logan or Mr. Schopfer is terminated without Cause or resigns for Good Reason within a specified period of time following a change in control (for Mr. Logan, 24 months; for Mr. Schopfer, 12 months), all of their respective then unvested Bridge RSUs and Bridge PSUs will become immediately vested. |
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 |
Name (1) |
Fees Earned or Paid in Cash($) (1) |
Stock Awards ($) (2)(3) |
All Other Compensation($) |
Total ($) |
||||||||||||
Kenneth C. Bockhorst |
15,175 | 60,962 | — | 76,137 | ||||||||||||
Robert Cascella |
17,159 | 60,962 | — | 78,121 | ||||||||||||
Steven W. Etzel |
17,159 | 60,962 | — | 78,121 | ||||||||||||
Lawrence D. Kingsley |
15,175 | 32,526,962 | (4) |
— | 32,542,137 | |||||||||||
John W. Kuo |
17,159 | 60,962 | — | 78,121 | ||||||||||||
Jody A. Markopoulos |
15,175 | 60,962 | — | 76,137 | ||||||||||||
Jyothsna (Jo) Natauri |
— | — | — | — | ||||||||||||
Christopher Warren |
— | — | — | — |
(1) | The amounts reported in this column represent the aggregate dollar amount of all fees earned or paid in cash to each non-employee director in fiscal year 2021 for their service as a director, including any annual retainer fees, committee and/or chair fees. |
(2) | The amounts shown in this column relate to the pro rata annual RSU grant made to certain non-employee directors, as further described below under the heading “Director Compensation.” For the RSUs, the amounts reported in this column represent the grant date fair value of RSUs calculated in accordance with the provisions of ASC Topic 718. |
(3) | As of December 31, 2021, the number of shares underlying outstanding RSUs held by each of our non-employee Directors were as follows: |
Name |
Aggregate Number of Shares Underlying RSUs |
|||
Kenneth C. Bockhorst |
5,817 | |||
Robert Cascella |
5,817 | |||
Steven W. Etzel |
5,817 | |||
Lawrence D. Kingsley |
5,817 | |||
John W. Kuo |
5,817 | |||
Jody A. Markopoulos |
5,817 | |||
Jyothsna (Jo) Natauri |
— | |||
Christopher Warren |
— |
(4) | Value includes 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 ASC Topic 718. Mr. Kingsley also received a pro rata annual RSU grant with a grant date fair value of $60,962, consistent with all other non-employee directors. |
(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) |
14,939,633 | 7.5 | % | — | — | 7.1 | % | |||||||||||||
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)(12) |
503,569 | * | — | — | * | |||||||||||||||
Brian Schopfer (10) |
— | — | 740,845 | 8.7 | % | * | ||||||||||||||
Michael Freed |
— | — | 935,818 | 10.9 | % | * | ||||||||||||||
Jyothsna (Jo) Natauri (11) |
— | — | — | — | — | |||||||||||||||
Christopher Warren |
— | — | — | — | — | |||||||||||||||
Steven W. Etzel (12) |
3,569 | * | — | — | * | |||||||||||||||
Kenneth C. Bockhorst (12) |
3,569 | * | — | — | * | |||||||||||||||
Robert A. Cascella (12) |
3,569 | * | — | — | * | |||||||||||||||
John W. Kuo (12) |
3,569 | * | — | — | * | |||||||||||||||
Jody A. Markopoulos (12) |
3,569 | * | — | — | * | |||||||||||||||
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 |
Transactions—IntermediateCo Charter.” The founder shares are subject to certain vesting conditions upon a 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 “Part III, Item 13. Certain Relationships and Related Transactions, and Director Independence -Related Party Payments” for information concerning certain relationships between Goldman Sachs and Mirion. 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 under Mirion’s registration statement on Form S-1 filed with and declared effective by the SEC on October 27, 2021 and November 2, 2021, respectively. The business address of each of the GS PIPE Participation LLCs is 200 West Street, New York, New York 10282. |
(6) | Each of the 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. The business address for each is 77 West Wacker Drive, 7th Floor, Chicago, IL 60601. Interests shown include 7,388,191 shares of Class A common stock issued to Alyeska and its affiliated entities in connection with the PIPE investment, 6,551,442 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) 3,569 shares of Class A common stock issuable pursuant to the vesting and settlement of RSUs held by Mr. Kingsley; (ii) 350,000 shares of Class A common stock held by the Diane Kingsley Revocable Trust and (iii) 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. |
(12) | Includes 3,569 shares of Class A common stock issuable pursuant to the vesting and settlement of RSUs. |
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 | — | — | ||||||||||||
Alyeska Master Fund, L.P. (2) |
14,939,633 | 7,388,191 | 6,551,442 | 3.3 | % | |||||||||||
Absolute Partners Master Fund Limited (3) |
3,000,000 | 3,000,000 | — | — |
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 (%) |
|||||||||||||||
Centaurus Capital LP (4) |
2,500,000 | 2,500,000 | — | — | ||||||||||||
Corsair Select, LP (5) |
2,430,425 | 1,125,000 | 1,305,425 | * | ||||||||||||
Corsair Capital Partners, LP (5) |
1,017,415 | 700,000 | 317,415 | * | ||||||||||||
Investment Corporation of Dubai (6) |
2,500,000 | 2,500,000 | — | — | ||||||||||||
Invus Public Equities, L.P. (7) |
500,000 | 500,000 | — | — | ||||||||||||
Kuwait Investment Authority (8) |
10,000,000 | 10,000,000 | — | — | ||||||||||||
Myriad Opportunities Master Fund Limited (9) |
2,364,678 | 2,364,678 | — | — | ||||||||||||
PWCM Master Fund Ltd. (10) |
148,051 | 139,281 | 8,770 | — | ||||||||||||
Pentwater Equity Opportunities Master Fund Ltd. (10) |
68,700 | 64,283 | 4,417 | — | ||||||||||||
LMA SPC for and on behalf of the MAP 98 Segregated Portfolio (10) |
21,851 | 20,963 | 888 | — | ||||||||||||
Oceana Master Fund Ltd. (10) |
93,951 | 85,246 | 8,705 | — | ||||||||||||
Investment Opportunities SPC for the account of Investment Opportunities 3 Segregated Portfolio (10) |
149,998 | 139,744 | 10,254 | — | ||||||||||||
Pentwater Unconstrained Master Fund Ltd. (10) |
17,449 | 16,303 | 1,146 | — | ||||||||||||
Topia Ventures, LLC (11) |
950,000 | 950,000 | — | — | ||||||||||||
Saba Capital SPAC Opportunities Ltd. (12) |
4,831 | 4,831 | — | — | ||||||||||||
Saba Capital Master Fund III, LP (12) |
23,678 | 23,678 | — | — | ||||||||||||
Saba Capital Master Fund, Ltd. (12) |
76,993 | 76,993 | — | — | ||||||||||||
Saba Capital Master Fund II, Ltd. (12) |
194,498 | 194,498 | — | — | ||||||||||||
Senator Global Opportunity Master Fund L.P. (13) |
7,000,000 | 3,000,000 | 4,000,000 | 2.0 | % | |||||||||||
Baron Growth Fund (14) |
1,500,000 | 1,500,000 | — | — | ||||||||||||
Baron Focused Growth Fund (15) |
1,700,000 | 1,000,000 | 700,000 | * | ||||||||||||
LVIP Baron Growth Opportunities Fund (16) |
308,304 | 308,304 | — | — | ||||||||||||
VY Baron Growth Portfolio (16) |
191,696 | 191,696 | — | — | ||||||||||||
BlackRock, Inc. (17) |
6,000,000 | 6,000,000 | — | — | ||||||||||||
Fidelity Advisor Series I: Fidelity Advisor Large Cap Fund (18) |
232,270 | 232,270 | — | — | ||||||||||||
Fidelity Destiny Portfolios: Fidelity Advisor Capital Development Fund (18) |
981,748 | 981,748 | — | — | ||||||||||||
Fidelity Concord Street Trust: Fidelity Large Cap Stock Fund (18) |
671,520 | 671,520 | — | — |
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 Hastings Street Trust: Fidelity Series Large Cap Stock Fund (18) |
3,311,098 | 3,311,098 | — | — | ||||||||||||
FIAM Target Date Large Cap Stock Commingled Pool By: Fidelity Institutional Asset Management Trust company as Trustee (18) |
671,937 | 671,937 | — | — | ||||||||||||
Fidelity Rutland Square Trust II: Strategic Advisers Fidelity U.S. Total Stock Fund-FIAM US Equity Subportfolio By: FIAM LLC as Sub-Advisor (18) |
1,430,613 | 1,430,613 | — | — | ||||||||||||
Janus Henderson Triton Fund (19) |
10,664,478 | 9,458,407 | 1,206,071 | * | ||||||||||||
Nationwide Savings Plan (19) |
224,784 | 198,358 | 26,426 | * | ||||||||||||
Penn Series Fund, Inc. Small Cap Growth Fund (19) |
103,971 | 103,971 | — | — | ||||||||||||
LIUNA National (Industrial) Pension Fund (19) |
62,563 | 51,962 | 10,601 | * | ||||||||||||
National Elevator Industry Health Benefit Plan (19) |
49,581 | 38,536 | 11,045 | * | ||||||||||||
LIUNA Staff and Affiliates Pension Fund (19) |
64,557 | 53,620 | 10,937 | * | ||||||||||||
Migros Pensionskasse Fonds-Aktien Welt (19) |
95,146 | 95,146 | — | — | ||||||||||||
GS Sponsor II LLC (20)(21) |
24,525,000 | 24,525,000 | — | — | ||||||||||||
GS Acquisition Holdings II Employee Participation LLC (20)(21) |
1,325,000 | 1,325,000 | — | — | ||||||||||||
GS Acquisition Holdings II Employee Participation 2 LLC (20)(21) |
1,400,000 | 1,400,000 | — | — | ||||||||||||
CCP IX LP No. 1 (22) |
13,233,013 | 13,233,013 | — | — | ||||||||||||
CCP IX LP No. 2 (22) |
11,028,610 | 11,028,610 | — | — | ||||||||||||
CCP IX Co-Investment LP(22) |
363,920 | 363,920 | — | — | ||||||||||||
CCP IX Co-Investment LP No. 2(22) |
121,312 | 121,312 | — | — | ||||||||||||
Cavenham Diversifier (23) |
229,926 | 229,926 | — | — | ||||||||||||
Purple Development SAS (24) |
17,330 | 17,330 | — | — | ||||||||||||
BNP Paribas SA (25) |
740,121 | 740,121 | — | — | ||||||||||||
Thomas D. Logan (26) |
4,140,388 | 1,544,017 | 2,596,371 | 1.3 | % | |||||||||||
Mary Hancock Logan GST Exempt Trust (27) |
865,455 | 865,455 | — | — | ||||||||||||
Alison Paige Logan GST Exempt Trust (27) |
865,455 | 865,455 | — | — | ||||||||||||
Thomas Darrell Logan, Jr. GST Exempt Trust (27) |
865,461 | 865,461 | — | — |
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 (%) |
|||||||||||||||
Lawrence D. Kingsley (28) |
503,569 | 500,000 | 3,569 | * | ||||||||||||
Brian Schopfer (29) |
740,845 | 740,845 | — | — | ||||||||||||
Michael Freed (30) |
935,818 | 935,818 | — | — | ||||||||||||
Jyothsna (Jo) Natauri (31) |
— | — | — | |||||||||||||
Michael Brumbaugh (32) |
832,376 | 832,376 | — | — | ||||||||||||
Bruno Morel (33) |
251,441 | 251,441 | — | — | ||||||||||||
Jean-Louis Gouronc (34) |
43,395 | 43,395 | — | — | ||||||||||||
Loic Eloy (35) |
169,868 | 169,868 | — | — | ||||||||||||
Thibaut Floquet (36) |
148,089 | 148,089 | — | — | ||||||||||||
Seth Rosen (37) |
73,207 | 73,207 | — | — | ||||||||||||
Susan Kempf (38) |
56,717 | 56,717 | — | — | ||||||||||||
Other Sellers (39) |
1,781,189 | 1,781,189 | — | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL |
148,923,982 | 143,250,440 | 16,773,482 | 8.4 | % | |||||||||||
|
|
|
|
|
|
|
|
* | 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) | The securities listed above include 6,551,442 shares of publicly-traded Class A common stock, 1,000,000 shares of Class A common stock underlying public warrants and 7,388,191 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. |
(3) | 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. |
(4) | 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. |
(5) | 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. |
(6) | 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. |
(7) | 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. |
(8) | 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 1, Street 201, Sharq, P.O. Box 64, 13001, Safat, Kuwait City, Kuwait. |
(9) | 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. |
(10) | 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. |
(11) | Consists of 950,000 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. |
(12) | 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 Act. The business address of the Saba Funds is c/o Saba Capital Management, LP, 405 Lexington Avenue, 58th Floor, New York, New York 10174. |
(13) | 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. |
(14) | 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. |
(15) | 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. |
(16) | 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. |
(17) | 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. |
(18) | 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. |
(19) | Such shares may be deemed to be beneficially owned by Janus Henderson Investors US LLC (“Janus”), an 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. The address for Janus is 151 Detroit Street, Denver, CO 80206. The portfolio managers for this fund are: Jonathan Coleman and Scott Stutzman. |
(20) | GSAM Holdings is the managing member of GS Sponsor. GSAM Holdings is a wholly owned subsidiary of The Goldman Sachs Group, Inc. In addition to the shares held by GS Sponsor, GS Employee Participation (“Participation LLC”) and GS Employee Participation 2 (“Participation 2 LLC”), each of which is managed by a subsidiary of GSAM Holdings, directly owns 1,325,000 founder shares and 1,400,000 founder shares, respectively. Each of GSAM Holdings and The Goldman Sachs Group, Inc. may be deemed to beneficially own the shares held by GS Sponsor, Participation LLC and Participation 2 LLC by virtue of their direct and indirect ownership, as applicable, over GS Sponsor, Participation LLC and Participation 2 LLC. Each of GSAM Holdings 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. |
(21) | 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. |
(22) | 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; (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. |
(23) | 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. |
(24) | 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. |
(25) | The principal business address for BNP Paribas S.A. (EPA:BNP) is 16 Boulevard des Italiens, 75009 Paris, France. |
(26) | 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. |
(27) | 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. |
(28) | Shares listed as beneficially owned include 3,569 shares of Class A common stock issuable pursuant to the vesting and settlement of RSUs held by Mr. Kingsley Shares offered for resale 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 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. |
(29) | 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. |
(30) | 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 was an executive officer of the Company. |
(31) | 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, an affiliate of The Goldman Sachs Group, Inc. |
(32) | Shares offered hereby consist of 832,376 shares of Class A common held by Mr. Brumbaugh. Mr. Brumbaugh is employed by the Company. |
(33) | Shares offered hereby consist of 251,441 shares of Class A common held by Mr. Morel. Mr. Morel is employed by the Company. |
(34) | Shares offered hereby consist of 43,395 shares of Class A common held by Mr. Gouronc. |
(35) | Shares offered hereby consist of 169,868 shares of Class A common held by Mr. Eloy. Mr. Eloy is employed by the Company. |
(36) | Shares offered hereby consist of 148,089 shares of Class A common held by Mr. Floquet. Mr. Floquet is employed by the Company. |
(37) | 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. |
(38) | 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. |
(39) | 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 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. |
Consolidated Financial Statements (Audited) as of December 31, 2021 and 2020 and for the periods ended December 31, 2021 and October 19, 2021 and the fiscal years ended June 30, 2021, June 30, 2020 and June 30, 2019 |
||||
F-2 | ||||
F-5 |
||||
F-6 |
||||
F-7 |
||||
F-8 |
||||
F-10 |
||||
F-12 |
||||
Audited Financial Statements of Mirion Technologies, Inc. (f/k/a GS Acquisition Holdings Corp II) as of October 19, 2021 and December 31, 2020 and the periods ended October 19, 2021, December 31, 2020, and December 31, 2019 |
||||
F-73 | ||||
F-74 |
||||
F-75 |
||||
F-76 |
||||
F-77 |
||||
F-78 |
• | We assessed the reasonableness of management’s forecasts of future cash flows by comparing the projections to historical results and industry forecasts. |
• | With the assistance of our fair value specialists, we evaluated the reasonableness of the (1) valuation methodology and (2) discount rate by: |
• | Testing the source information underlying the determination of the discount rate and testing the mathematical accuracy of the calculation. |
• | Developing a range of independent estimates and comparing those to the discount rate selected by management. |
• | We evaluated whether the estimated future cash flows were consistent with evidence obtained in other areas of the audit. |
• | We evaluated management’s ability to accurately forecast future cash flows by comparing historical results to management’s forecasts. |
• | We selected a sample fixed-price contracts that involve customization of equipment and performed the following: |
• | Evaluated whether the contracts were properly included in management’s calculation of percentage-of-completion |
• | Compared the transaction prices to the consideration expected to be received based on current rights and obligations under the contracts and any modifications that were agreed upon with the customers. |
• | Tested management’s identification of distinct performance obligations by evaluating whether the underlying goods, services, or both were highly interdependent and interrelated. |
• | Tested the accuracy and completeness of the costs incurred to date for the performance obligation. |
• | Evaluated the estimates of total cost by: |
• | Comparing the expected total cost to previous estimates of expected total cost to identify potential bias in estimates. |
• | Evaluating management’s ability to achieve the estimates of total cost and profit by performing corroborating inquiries with the Company’s project managers and engineers. |
• | Comparing management’s estimates of cost for certain labor and material inputs to salary information and vendor invoices or vendor quotes, when applicable. |
• | Tested the mathematical accuracy of management’s calculation of revenue for the performance obligation. |
• | We evaluated management’s ability to estimate total costs accurately by evaluating significant fluctuations in margins year over year on percentage-of-completion |
Successor |
Predecessor |
|||||||||||
December 31, 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 |
||||||||||||
Operating ROU assets |
||||||||||||
Goodwill |
||||||||||||
Intangible assets, net |
||||||||||||
Restricted cash |
||||||||||||
Other assets |
||||||||||||
Total assets |
$ | $ | $ | |||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) |
||||||||||||
Current liabilities: |
||||||||||||
Accounts payable |
$ | $ | $ | |||||||||
Deferred contract revenue |
||||||||||||
Notes payable to third-parties, current |
||||||||||||
Operating lease liability, current |
||||||||||||
Accrued expenses and other current liabilities |
||||||||||||
Total current liabilities |
||||||||||||
Notes payable to related parties, non-current |
||||||||||||
Notes payable to third-parties, non-current |
||||||||||||
Warrant liabilities |
||||||||||||
Interest accrued on notes payable to related parties |
||||||||||||
Operating lease liability, non-current |
||||||||||||
Deferred income taxes and other liabilities |
||||||||||||
Total liabilities |
||||||||||||
Commitments and contingencies (Note 9) |
||||||||||||
Stockholders’ equity (deficit): |
||||||||||||
Class A common stock (Successor); $ |
||||||||||||
Class B common stock (Successor); $ |
||||||||||||
A Ordinary shares (Predecessor), $ |
||||||||||||
B Ordinary shares (Predecessor), $ |
||||||||||||
Additional paid-in capital |
||||||||||||
Receivable from Employees for purchase of Ordinary Shares |
( |
) | ( |
) | ||||||||
Accumulated deficit |
( |
) | ( |
) | ( |
) | ||||||
Accumulated other comprehensive (loss) income |
( |
) | ||||||||||
Mirion Technologies, Inc. (Successor) and Mirion Technologies (TopCo), Ltd. (Predecessor) stockholders’ equity (deficit) |
( |
) | ( |
) | ||||||||
Noncontrolling interests |
||||||||||||
Total stockholders’ equity (deficit) |
( |
) | ( |
) | ||||||||
Total liabilities and stockholders’ equity (deficit) |
$ | $ | $ | |||||||||
Successor |
Predecessor |
|||||||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
Fiscal Year Ended June 30, 2020 |
Fiscal Year Ended June 30, 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 |
||||||||||||||||||||
(Loss) income from operations |
( |
) | ( |
) | ||||||||||||||||
Other expense (income): |
||||||||||||||||||||
Third party interest expense |
||||||||||||||||||||
Related party interest expense |
||||||||||||||||||||
Loss on debt extinguishment |
||||||||||||||||||||
Foreign currency loss (gain), net |
( |
) | ( |
) | ( |
) | ||||||||||||||
Change in fair value of warrant liabilities |
( |
) | ||||||||||||||||||
Other expense (income), net |
( |
) | ( |
) | ||||||||||||||||
Loss before benefit from income taxes |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Benefit from income taxes |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Net loss |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Loss attributable to noncontrolling interests |
( |
) | ( |
) | ||||||||||||||||
Net loss attributable to Mirion Technologies, Inc. (Successor) / Mirion Technologies (TopCo), Ltd. (Predecessor) stockholders |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | |||||
Net loss per common share attributable to Mirion Technologies, Inc. (Successor) / Mirion Technologies (TopCo), Ltd. (Predecessor) stockholders — basic and diluted |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | |||||
Weighted average common shares outstanding — basic and diluted |
Successor |
Predecessor |
|||||||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended 06/30/2021 |
Fiscal Year Ended 06/30/2020 |
Fiscal Year Ended 06/30/2019 |
||||||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | |||||
Other comprehensive loss, net of tax: |
||||||||||||||||||||
Foreign currency translation, net of tax |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
Unrecognized actuarial (loss) gain and prior service benefit, net of tax |
( |
) | ( |
) | ||||||||||||||||
Other comprehensive (loss) income, net of tax |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
Comprehensive loss |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Less: Comprehensive loss attributable to noncontrolling interest |
( |
) | ( |
) | ||||||||||||||||
Comprehensive loss attributable to Mirion Technologies, Inc. (Successor) / Mirion Technologies (TopCo), Ltd. (Predecessor) stockholders |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | |||||
Predecessor |
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 |
$ |
— |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
$ |
$ |
( |
) | |||||||||||||||||||||||||
Share-based compensation expense |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Impairment loss on lease adoption |
— | — | — | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||
Receivable from employees |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||||||
Balance October 19, 2021 |
$ |
— |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
$ |
$ |
( |
) | |||||||||||||||||||||||||
Successor |
Class A Common Stock |
Class A Common Stock Amount |
Class B Common Stock |
Class B Common Stock Amount |
Additional Paid-In Capital |
Accumulated Deficit |
Accumulated Other Comprehensive Income (Loss) |
Noncontrolling Interests |
Total Stockholders’ Deficit |
|||||||||||||||||||||||||||
Balance October 20, 2021 |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
( |
) |
$ |
— |
$ |
— |
$ |
( |
) | |||||||||||||||||||
Conversion of Class B Founder Shares to Class A Common Shares upon Business Combination |
— | ( |
) | — | — | — | — | — | — |
|||||||||||||||||||||||||||
Reclassification of temporary equity shares previously subject to redemption |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Issuance of Class A Common Shares to PIPE Investors, net of offering costs |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Issuance of Common Shares to Mirion Sellers and recognition of noncontrolling interests in Mirion Business Combination |
— | — | — | — | ||||||||||||||||||||||||||||||||
Equity contribution from Mirion Sellers |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Forgiveness of working capital note from Sponsor |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Stock-based compensation expense |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | ( |
) | — | ( |
) | ( |
) | ||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||
Balance December 31, 2021 |
$ |
— |
$ |
— |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
$ |
|||||||||||||||||||||||
Successor |
Predecessor |
|||||||||||||||||||
Transition Period from October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
Fiscal Year Ended June 30, 2020 |
Fiscal Year Ended June 30, 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 |
||||||||||||||||||||
Stock-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 |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Loss (gain) on disposal of property, plant and equipment |
( |
) | ||||||||||||||||||
Loss (gain) on foreign currency transactions |
( |
) | ( |
) | ||||||||||||||||
Change in fair values of warrant liabilities |
( |
) | ||||||||||||||||||
Amortization of deferred revenue step-down |
||||||||||||||||||||
Amortization of inventory step-up |
||||||||||||||||||||
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: |
||||||||||||||||||||
Acquisition of Mirion Topco, net of cash and cash equivalents acquired |
$ | ( |
) | |||||||||||||||||
Acquisitions of businesses, net of cash and cash equivalents acquired |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Purchases of property, plant, and equipment and badges |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Net cash used in investing activities |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Successor |
Predecessor |
|||||||||||||||||||
Transition Period from October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
Fiscal Year Ended June 30, 2020 |
Fiscal Year Ended June 30, 2019 |
||||||||||||||||
FINANCING ACTIVITIES: |
||||||||||||||||||||
Issuances of common stock |
$ | $ | $ | $ | $ | |||||||||||||||
Common stock issuance costs |
( |
) | ||||||||||||||||||
Transaction fees reimbursed by Sellers |
||||||||||||||||||||
Payment of deferred underwriting costs |
( |
) | ||||||||||||||||||
SPAC share redemption |
( |
) | ||||||||||||||||||
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 |
( |
) | ( |
) | ||||||||||||||||
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 period |
||||||||||||||||||||
Cash, cash equivalents, and restricted cash at end of period |
$ | $ | $ | $ | $ | |||||||||||||||
Cash consideration paid by GSAH |
$ | |||
Cash repayment of existing Mirion TopCo third-party debt |
||||
Reimbursement of Mirion TopCo transaction costs |
||||
Cash consideration paid by GSAH |
$ | |||
Shares issued to Mirion TopCo sellers at fair value (1) |
||||
Total consideration transferred |
$ |
(1) | A total of |
Mirion TopCo | ||||||||||||||||
Date of acquisition | ||||||||||||||||
Segment |
||||||||||||||||
Goodwill (1) |
$ | $ | $ | $ | ||||||||||||
Customer relationships (2) |
||||||||||||||||
Developed technology (3) |
||||||||||||||||
Tradenames (4) |
||||||||||||||||
Distributor relationships (5) |
||||||||||||||||
Backlog (6) |
||||||||||||||||
Non-compete agreements (7) |
||||||||||||||||
Amortizable intangible assets |
$ | $ | $ | $ | ||||||||||||
Cash |
||||||||||||||||
Accounts receivable |
||||||||||||||||
Cost in excess of billings |
||||||||||||||||
Inventory |
||||||||||||||||
Property, Plant and Equipment |
||||||||||||||||
Other current and non-current assets |
||||||||||||||||
Right of use assets |
||||||||||||||||
Other non-current assets |
||||||||||||||||
Current liabilities |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Current lease liability |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Deferred contract revenue |
( |
) | ( |
) | ( |
) | ||||||||||
Notes payable assumed |
( |
) | ( |
) | ( |
) | ||||||||||
Other long-term liabilities |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Minority interest |
( |
) | ( |
) | ( |
) | ||||||||||
Net tangible assets acquired |
$ | $ | $ | $ | ||||||||||||
Purchase consideration |
||||||||||||||||
Less: cash acquired |
( |
) | ||||||||||||||
GAAP purchase consideration, net of cash acquired |
$ |
(1) | The goodwill of $ one-year from the acquisition date. |
(2) | The useful life for customer relationships ranges from |
(3) | The useful life for developed technology ranges from |
(4) | The useful life for tradenames is |
(5) | The useful life for distributor relationships ranges from |
(6) | The useful life for backlog ranges from |
(7) | The useful life for non-compete agreements is |
(amounts in millions) |
Successor |
Predecessor |
||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
||||||||||
Total revenues |
$ | $ | $ | |||||||||
Net income (loss) |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Net income (loss) attributable to Mirion Technologies, Inc. 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; |
• | A decrease in interest expense to reflect the elimination of interest expense on debt assumed settled as of July 1, 2020, and the recognition of interest on new debt issued in conjunction with the acquisition; |
• | A reduction in expenses for the Successor Period from October 20, 2021 through December 31, 2021 and the Predecessor Period from July 1, 2021 through October 19,2021, and a corresponding increase in the fiscal year ended June 30, 2021, for acquisition-related transaction costs directly attributable to the acquisition; |
• | A reduction in expenses for the Successor Period from October 20, 2021 through December 31, 2021 and the Predecessor Period from July 1, 2021 through October 19, 2021, and a corresponding increase in the fiscal year ended June 30, 2021, for stock-based compensation related to Profits Interests; |
• | A reversal of gain due to a change in fair value of warrants for the Successor Period from October 20, 2021 through December 31, 2021, and a corresponding gain in fair value of the warrants in the fiscal year ended June 30, 2021; |
• | A change in income tax expense to reflect the income tax effect of the pro forma adjustments based upon an estimated blended statutory rate of 25 %; and |
• | The attribution of the non-controlling interest for the Class B shares of common stock issued to certain existing Mirion TopCo stockholders. |
• | 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 December 31, |
Company Name |
Description of the Business |
Description of the Acquisition | |||
2021 | CIRS | Computerized Imaging Reference Systems, Inc. (“CIRS”) is a U.S.-based company which specializes in design, development, and commercialization of tissue equivalent medical imaging and radiation therapy phantoms. | On December 1, 2021, the Company acquired | |||
2021 | Safeline | Safeline Monitors Systems LLC is a U.S.-based provider of dosimetry services which will increase the U.S. footprint of | On December 1, 2021, the Company acquired |
Year Ended December 31, |
Company Name |
Description of the Business |
Description of the Acquisition | |||
Mirion’s industry-leading dosimetry product offerings. | which includes a $ | |||||
2021 | CHP | CHP Dosimetry is a U.S.-based provider of dosimetry services which will increase the U.S. footprint of Mirion’s industry-leading dosimetry product offerings. | On November 1, 2021, the Company acquired |
(in millions) | CIRS |
|||
Date of acquisition |
||||
Segment |
||||
Goodwill |
$ | |||
Developed technology (1) |
||||
Customer relationships (2) |
||||
Tradenames (3) |
||||
Backlog (4) |
||||
Amortizable intangible assets |
$ | |||
Cash |
||||
Accounts receivable |
||||
Inventory |
||||
Property, Plant and Equipment |
||||
Operating ROU assets |
||||
Current lease liabilities |
( |
) | ||
Other long-term liabilities |
( |
) | ||
Net tangible assets acquired |
$ | ( |
) | |
Purchase consideration |
||||
Less: cash acquired |
( |
) | ||
GAAP purchase consideration, net of cash acquired |
$ | |||
Acquiree revenue post acquisition through the period ended December 31, 2021 |
$ | |||
Acquiree income (loss) from operations post acquisition through the period ended December 31, 2021 |
$ | ( |
) |
(1) | The useful life for developed technology is |
(2) | The useful life for customer relationships is |
(3) | The useful life for tradenames is |
(4) | The useful life for backlog is |
Predecessor Periods ended October 19, 2021 |
Company Name |
Description of the Business |
Description of the Acquisition | |||
2021 | Dosimetry Badge | Dosimetry Badge is a U.S.-based provider of dosimetry services which will increase the U.S. footprint of Mirion’s industry-leading dosimetry product offerings. | On September 1, 2021 the Company acquired earn-out, based on revenues from existing customers for 12 months subsequent to the transaction date. | |||
Year Ended June 30, |
Company Name |
Description of the Business |
Description of the Acquisition | |||
2021 | Sun Nuclear | Sun Nuclear Corporation (“SNC” or “Sun Nuclear”) is a provider in radiation oncology quality assurance, delivering patient safety solutions for diagnostic imaging and radiation therapy centers around the world. | On December 18, 2020, the Company acquired | |||
2021 | Dosimetrics | Dosimetrics is a provider in the development and production of OSL personal radiation dosimeters and dosimetry solutions, including readers, erasers, software, accessories, and automation systems. | On December 1, 2020, the Company acquired | |||
2021 | Biodex | Biodex is a manufacturer and distributor of medical devices and related replacement parts for physical and nuclear medicine, as well as medical imaging applications located in the United States. | On September 1, 2020, the Company acquired | |||
2020 | AWST | AWST is a provider of calibration and measurement technologies for radiation medicine applications. | On March 31, 2020, the Company acquired | |||
2020 | Selmic | Selmic is an electronic component manufacturer of sensors, modules, and devices serving in automotive, transportation, medical, security, defense, and telecom industries. | On October 31, 2019, the Company acquired |
Year Ended June 30, |
Company Name |
Description of the Business |
Description of the Acquisition | |||
2020 | Premium Analyse | Premium Analyse is a provider in the radioactive gas detection market and measurement of tritium. | On July 19, 2019, the Company acquired | |||
2020 | Capintec | Capintec is a provider of calibration and measurement technologies for nuclear medicine applications. Capintec provides solutions for applications in nuclear medicine, nuclear cardiology, oncology, endocrinology, diagnostic radiology, and radiation therapy. | On July 9, 2019, the Company acquired | |||
2019 | NRG Dosimetry Services Group | NRG Dosimetry Services Group is a provider of dosimetry services in the Netherlands. | On October 31, 2018, the Company acquired |
Predecessor |
||||||||
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 |
( |
) | ( |
) | ||||
|
|
|
|
|||||
GAAP 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 $ |
(amounts in millions) | Years ended June 30, |
|||||||
2021 |
2020 |
|||||||
Total revenues |
$ | $ | ||||||
Net loss |
( |
) | ( |
) | ||||
Net loss attributable to Mirion TopCo 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. |
Successor |
Predecessor |
|||||||||||
December 31, 2021 |
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 |
( |
) | ||||||||||
$ | $ | $ | ||||||||||
Successor |
Predecessor |
|||||||||||
December 31, 2021 |
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. |
Successor |
Predecessor |
|||||||||||
December 31, 2021 |
June 30, 2021 |
June 30, 2020 |
||||||||||
Raw materials |
$ | $ | $ | |||||||||
Work in progress |
||||||||||||
Finished goods |
||||||||||||
$ | $ | $ | ||||||||||
Successor |
Predecessor |
|||||||||||||||
Depreciable Lives |
December 31, 2021 |
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 |
( |
) | ( |
) | ( |
) | ||||||||||
$ |
$ |
$ |
||||||||||||||
Successor |
Predecessor |
|||||||||||||||||||
December 31, 2021 |
October 19, 2021 |
June 30, 2021 |
June 30, 2020 |
June 30, 2019 |
||||||||||||||||
Depreciation expense in: |
||||||||||||||||||||
Cost of revenues |
$ | $ | $ | $ | $ | |||||||||||||||
Operating expenses |
Successor |
Predecessor |
|||||||||||
December 31, 2021 |
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 |
||||||||||||
Deferred and contingent consideration |
||||||||||||
Other accrued expenses |
||||||||||||
Total |
$ | $ | $ | |||||||||
Successor |
Predecessor |
|||||||||||
December 31, 2021 |
June 30, 2021 |
June 30, 2020 |
||||||||||
Deferred income taxes |
$ | $ | $ | |||||||||
Pension and other post-retirement obligations, non-current |
||||||||||||
Other long-term liabilities |
||||||||||||
Total |
$ | $ | $ | |||||||||
Predecessor |
||||||||||||
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 |
$ | $ | $ | |||||||||
Acquisition of Dosimetry Badge |
||||||||||||
Balance—Translation adjustment |
( |
) | ( |
) | ( |
) | ||||||
Balance—October 19, 2021 |
$ | $ | $ | |||||||||
Successor |
||||||||||||
Medical |
Industrial |
Consolidated |
||||||||||
Balance—October 20, 2021 |
$ | — | $ | — | $ | — | ||||||
Acquisition of Mirion |
||||||||||||
Acquisition of CHP Badge |
||||||||||||
Acquisition of Safeline |
||||||||||||
Acquisition of CIRS |
||||||||||||
Translation adjustment |
( |
) | ( |
) | ||||||||
Balance—December 31, 2021 |
$ | $ | $ | |||||||||
Successor |
||||||||||||||||
December 31, 2021 |
||||||||||||||||
Original Average Life in Years |
Gross Carrying Amount |
Accumulated Amortization |
Net Book Value |
|||||||||||||
Customer relationships |
$ | $ | ( |
) | $ | |||||||||||
Distributor relationships |
( |
) | ||||||||||||||
Developed technology |
( |
) | ||||||||||||||
Trade names |
( |
) | ||||||||||||||
Backlog and other |
( |
) | ||||||||||||||
Total |
$ | $ | ( |
) | $ | |||||||||||
Predecessor |
||||||||||||||||
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 |
$ | $ | ( |
) | $ | |||||||||||
Successor |
Predecessor |
|||||||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
Fiscal Year Ended June 30, 2020 |
Fiscal Year Ended June 30, 2019 |
||||||||||||||||
Amortization expense for intangible assets in: |
||||||||||||||||||||
Cost of revenues |
$ | $ | $ | $ | $ | |||||||||||||||
Operating expenses |
$ | $ | $ | $ | $ |
Fiscal year ending December 31: |
||||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
2027 and thereafter |
||||
Total |
$ | |||
Successor |
Predecessor |
|||||||||||
December 31, 2021 |
June 30, 2021 |
June 30, 2020 |
||||||||||
2021 Credit Agreement |
$ | $ | $ | |||||||||
2019 Credit Facility – first lien term loan |
||||||||||||
NRG Loan |
||||||||||||
JLG Note Payable |
||||||||||||
Canadian Financial Institution |
||||||||||||
Other |
||||||||||||
Draw on revolving line of credit |
||||||||||||
Total third-party borrowings |
Successor |
Predecessor |
|||||||||||
December 31, 2021 |
June 30, 2021 |
June 30, 2020 |
||||||||||
Less: notes payable to third-parties, current |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Less: deferred financing costs |
( |
) | ( |
) | ( |
) | ||||||
Notes payable to third-parties, non-current |
$ | $ | $ | |||||||||
Fiscal year ending December 31: |
||||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
Thereafter |
||||
Gross Payments |
||||
Unamortized debt issuance costs |
( |
) | ||
Total third-party borrowings, net of debt issuance costs |
$ | |||
Successor |
Predecessor |
|||||||||||
December 31, 2021 |
June 30, 2021 |
June 30, 2020 |
||||||||||
Shareholder Notes |
$ | $ | $ | |||||||||
Management Notes |
||||||||||||
Notes payable to related parties |
$ | $ | $ | |||||||||
Successor |
||||||
Balance Sheet Line Item |
December 31, 2021 |
|||||
Operating Lease assets |
$ | |||||
Financing Lease assets |
$ | |||||
Operating lease liabilities: |
||||||
Current operating lease liabilities |
$ | |||||
Noncurrent operating lease liabilities |
||||||
Total operating lease liabilities: |
$ | |||||
Successor |
||||||
Balance Sheet Line Item |
December 31, 2021 |
|||||
Financing lease liabilities: |
||||||
Current financing lease liabilities |
$ | |||||
Noncurrent financing lease liabilities |
||||||
Total financing lease liabilities: |
$ | |||||
Successor |
||||
December 31, 2021 |
||||
Operating leases |
||||
Weighted average remaining lease term (in years) |
||||
Weighted average discount rate |
% |
Fiscal year ending December 31: |
||||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
2027 and thereafter |
||||
Total undiscounted future minimum lease payments |
$ | |||
Less: Imputed interest |
( |
) | ||
Total lease liabilities |
$ | |||
Fiscal year ending December 31: |
||||
2023 |
$ | |||
2024 |
||||
2025 |
||||
2026 |
||||
2027 |
||||
2028 and thereafter |
||||
Total |
$ | |||
Successor |
||||
From October 20, 2021 through December 31, 2021 |
||||
United States |
$ | ( |
) | |
Foreign |
( |
) | ||
Net loss before benefit from income taxes |
$ | ( |
) | |
Income tax provision (benefit): |
||||
Current: |
||||
Federal |
$ | |||
State and local |
||||
Foreign |
||||
Total current provision |
$ | |||
Deferred: |
||||
Federal |
$ | ( |
) | |
State and local |
( |
) | ||
Foreign |
( |
) | ||
Total deferred benefit |
$ | ( |
) | |
Total benefit from income taxes |
$ | ( |
) | |
Predecessor |
||||||||||||||||
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
Fiscal Year Ended June 30, 2020 |
Fiscal Year Ended June 30, 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 |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
Successor |
||||
From October 20, 2021 through December 31, 2021 |
||||
Income tax at U.S. Federal statutory rate |
% | |||
State and local taxes, net of federal impact |
% | |||
Foreign tax rate differential |
% | |||
Change in valuation allowance |
% | |||
Stock-based compensation expense |
( |
)% | ||
Warrant liability change in fair value |
% | |||
Other |
% | |||
Total effective income tax rate |
% | |||
Predecessor |
||||||||||||||||
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
Fiscal Year Ended June 30, 2020 |
Fiscal Year Ended June 30, 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 |
( |
)% | ( |
)% | ( |
)% | ( |
)% | ||||||||
Stock-based compensation expense |
( |
)% | % | % | % | |||||||||||
Other |
% | % | % | ( |
)% | |||||||||||
Total effective income tax rate |
% | % | % | % | ||||||||||||
Successor |
Predecessor |
|||||||||||
December 31, 2021 |
June 30, 2021 |
June 30, 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 |
||||||||||||
Lease liabilities |
||||||||||||
Other assets |
||||||||||||
Total deferred tax assets |
||||||||||||
Less: valuation allowance |
( |
) | ( |
) | ( |
) | ||||||
$ | $ | $ | ||||||||||
Successor |
Predecessor |
|||||||||||
December 31, 2021 |
June 30, 2021 |
June 30, 2020 |
||||||||||
Deferred tax liabilities: |
||||||||||||
Purchased technologies and other intangibles |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Deferred and other revenue differences |
( |
) | ( |
) | ( |
) | ||||||
Property, plant and equipment |
( |
) | ( |
) | ( |
) | ||||||
Lease right of use assets |
( |
) | ||||||||||
Other liabilities |
( |
) | ( |
) | ( |
) | ||||||
Total deferred tax liabilities |
( |
) | ( |
) | ( |
) | ||||||
Net deferred tax liabilities |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Successor |
Predecessor |
|||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
Fiscal Year Ended June 30, 2020 |
|||||||||||||
Valuation allowance balance – beginning of period |
$ | $ | $ | $ | ||||||||||||
Increases/(decreases) resulting from the Mirion Business Combination |
||||||||||||||||
Increases resulting from other business combinations |
||||||||||||||||
Other increases |
||||||||||||||||
Other decreases |
$ | $ | $ | ( |
) | $ | ||||||||||
Valuation allowance balance – end of period |
$ | $ | $ | $ | ||||||||||||
Successor |
Predecessor |
|||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
Fiscal Year Ended June 30, 2020 |
|||||||||||||
Balance, beginning of period |
$ | $ | $ | $ | ||||||||||||
Increases resulting from the Mirion Business Combination |
||||||||||||||||
Current year additions to positions |
||||||||||||||||
Additions from other business combinations |
||||||||||||||||
Lapse of applicable statute of limitations |
( |
) | ( |
) | ||||||||||||
Reductions to prior year positions |
( |
) | ||||||||||||||
Foreign currency translation adjustments |
||||||||||||||||
Balance, end of period |
$ | $ | $ | $ | ||||||||||||
Years Open |
||||
Jurisdiction: |
||||
Canada |
||||
France |
||||
Germany |
||||
United Kingdom |
||||
United States—Federal |
||||
United States—State |
Successor |
Predecessor |
|||||||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
Fiscal Year Ended June 30, 2020 |
Fiscal Year Ended June 30, 2019 |
||||||||||||||||
Cash Paid For: |
||||||||||||||||||||
Cash paid for interest |
$ | $ | $ | $ | $ | |||||||||||||||
Cash paid for income taxes |
$ | $ | $ | $ | $ | |||||||||||||||
Non-Cash Investing and Financing Activities: |
||||||||||||||||||||
Contingent consideration from acquisitions |
$ | $ | $ | $ | $ | |||||||||||||||
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 |
$ | $ | $ | $ | $ | |||||||||||||||
Common Shares issued to Mirion Sellers in Mirion Business Combination |
$ | $ | $ |
Successor |
Predecessor |
|||||||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
Fiscal Year Ended June 30, 2020 |
Fiscal Year Ended June 30, 2019 |
||||||||||||||||
Cash and cash equivalents |
$ | $ | $ | $ | $ | |||||||||||||||
Restricted cash—current |
||||||||||||||||||||
Restricted cash—non-current |
||||||||||||||||||||
Total cash, cash equivalents, and restricted cash shown in the statements of cash flow |
$ | $ | $ | $ | $ | |||||||||||||||
Maximum allowed for issuance |
||||
Awards granted |
||||
Awards forfeited |
||||
Available for future awards |
||||
Awards vested |
Successor |
Predecessor |
|||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
|||||||
Stock-based compensation expense (1) |
$ | $ | ||||||
Tax (expense) benefit for stock-based compensation (2) |
$ | $ |
(1) | Includes expense related to Profits Interests for the periods presented. Stock based compensation expense related to RSUs, PSUs and |
(2) | Tax (expense) benefit was zero related to Profits Interests expense |
MIR Stock Price |
$ | |||
Expected volatility (1) |
% | |||
Risk-free interest rate (2) |
% | |||
Dividend yield |
% | |||
Fair value |
$ |
(1) | Expected volatility is based on historical volatilities from a group of comparable entities for a time period similar to that of the expected term. |
(2) | The risk-free rate is based on an average of U.S. Treasury yields in effect at the time of grant corresponding with the expected term. |
RSUs |
PSUs |
Director RSUs |
||||||||||||||||||||||
Quantity |
Weighted average grant date fair value |
Quantity |
Weighted average grant date fair value |
Quantity |
Weighted average grant date fair value |
|||||||||||||||||||
Beginning balance at Business Combination |
$ | $ | $ | |||||||||||||||||||||
Awards granted |
$ | $ | $ | |||||||||||||||||||||
Awards vested |
$ | $ | $ | |||||||||||||||||||||
Awards forfeited |
$ | $ | $ | |||||||||||||||||||||
Total awards outstanding at December 31, 2021 |
$ |
$ |
$ |
Successor |
||||||||
From October 20, 2021 through December 31, 2021 |
Weighted average period remaining for non-vested awards as of December 31, 2021 |
|||||||
Unrecognized compensation cost |
||||||||
RSUs |
$ | |||||||
PSUs |
||||||||
Director RSUs |
||||||||
Total unrecognized compensation cost at December 31, 2021 |
$ |
Cost of equity (1) |
% | |||
Risk-free interest rate (2) |
% | |||
Expected volatility (3) |
% | |||
Expected term (in years) (4) |
||||
Average fair value of all profits interests |
$ |
(1) | Cost of equity based on a group of comparable entities |
(2) | The risk-free rate is based on an average of U.S. Treasury yields in effect at the time of grant corresponding with the expected term. |
(3) | 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. |
(4) | Expected term is based on probability and expected timing of market events. |
Predecessor |
||||||||
June 30, 2020 |
June 30, 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 an average of U.S. 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 |
$ | $ | ||||||||||
Granted |
||||||||||||
Vested |
( |
) | ||||||||||
Repurchased |
||||||||||||
Nonvested |
$ | $ |
Successor |
Predecessor |
|||||||||||||||||||
(in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
For Year Ended June 30. 2021 |
For Year Ended June 30. 2020 |
For Year Ended June 30, 2019 |
|||||||||||||||
Revenues |
||||||||||||||||||||
Medical |
$ | $ | $ | $ | $ | |||||||||||||||
Industrial |
||||||||||||||||||||
Consolidated Revenues |
$ | $ | $ | $ | $ | |||||||||||||||
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 |
$ | $ | $ | $ | $ |
Successor |
Predecessor |
|||||||||||||||||||
(in millions) |
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
For Year Ended June 30. 2021 |
For Year Ended June 30. 2020 |
For Year Ended June 30, 2019 |
|||||||||||||||
Depreciation and Amortization |
||||||||||||||||||||
Medical |
$ | $ | $ | $ | $ | |||||||||||||||
Industrial |
||||||||||||||||||||
Total operating and reportable segments |
||||||||||||||||||||
Corporate and other |
||||||||||||||||||||
Total Depreciation and Amortization |
$ | $ | $ | $ | $ |
Revenues |
||||||||||||||||||||
Successor |
Predecessor |
|||||||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
For Year Ended June 30. 2021 |
For Year Ended June 30. 2020 |
For Year Ended June 30, 2019 |
||||||||||||||||
North America |
||||||||||||||||||||
Medical |
$ | $ | $ | $ | $ | |||||||||||||||
Industrial |
||||||||||||||||||||
Total North America |
$ | $ | $ | $ | $ | |||||||||||||||
Europe |
||||||||||||||||||||
Medical |
$ | $ | $ | $ | $ | |||||||||||||||
Industrial |
||||||||||||||||||||
Total Europe |
$ | $ | $ | $ | $ | |||||||||||||||
Asia Pacific |
||||||||||||||||||||
Medical |
$ | $ | $ | $ | $ | |||||||||||||||
Industrial |
||||||||||||||||||||
Total Asia Pacific |
$ | $ | $ | $ | $ | |||||||||||||||
Total revenues |
$ | $ | $ | $ | $ | |||||||||||||||
Revenues |
||||||||||||||||||||
Successor |
Predecessor |
|||||||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
For Year Ended June 30. 2021 |
For Year Ended June 30. 2020 |
For Year Ended June 30, 2019 |
||||||||||||||||
Point in time |
$ | $ | $ | $ | $ | |||||||||||||||
Over time |
||||||||||||||||||||
Total revenues |
$ | $ | $ | $ | $ | |||||||||||||||
Revenues |
||||||||||||||||||||
Successor |
Predecessor |
|||||||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
For Year Ended June 30. 2021 |
For Year Ended June 30. 2020 |
For Year Ended 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 |
||||||||||||
Successor |
Predecessor |
|||||||||||
As of December 31, 2021 |
As of June 30, 2021 |
As of June 30, 2020 |
||||||||||
North America |
$ | $ | $ | |||||||||
Europe |
||||||||||||
Asia Pacific |
||||||||||||
Total |
$ | $ | $ | |||||||||
Successor |
||||||||||||
Fair Value Measurements at December 31, 2021 |
||||||||||||
Level 1 |
Level 2 |
Level 3 |
||||||||||
Assets |
||||||||||||
Cash, cash equivalents, and restricted cash (Note 12) |
$ | $ | $ | |||||||||
Discretionary retirement plan (Note 13) |
||||||||||||
Liabilities |
||||||||||||
Discretionary retirement plan (Note 13) |
||||||||||||
Public warrants |
||||||||||||
Private placement warrants |
Predecessor |
||||||||||||
Fair Value Measurements at June 30, 2021 |
||||||||||||
Level 1 |
Level 2 |
Level 3 |
||||||||||
Assets |
||||||||||||
Cash, cash equivalents, and restricted cash (Note 12) |
$ | $ | $ | |||||||||
Discretionary retirement plan (Note 13) |
||||||||||||
Liabilities |
||||||||||||
Discretionary retirement plan (Note 13) |
Fair Value Measurements at June 30, 2020 |
||||||||||||
Level 1 |
Level 2 |
Level 3 |
||||||||||
Assets |
||||||||||||
Cash, cash equivalents, and restricted cash (Note 12) |
$ | $ | $ | |||||||||
Discretionary retirement plan (Note 13) |
||||||||||||
Liabilities |
||||||||||||
Discretionary retirement plan (Note 13) |
Successor |
Predecessor |
|||||||||||||||||||
From October 20, 2021 through December 31, 2021 |
From July 1, 2021 through October 19, 2021 |
Fiscal Year Ended June 30, 2021 |
Fiscal Year Ended June 30, 2020 |
Fiscal Year Ended June 30, 2019 |
||||||||||||||||
Net loss attributable to Mirion Technologies, Inc. (Successor) / Mirion Technologies (TopCo), Ltd. (Predecessor) shareholders |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | |||||
Weighted average common shares outstanding – basic and diluted |
$ | $ | $ | $ | ||||||||||||||||
Net loss per common share attributable to Mirion Technologies, Inc. (Successor) / Mirion Technologies (TopCo), Ltd. (Predecessor) — basic and diluted |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | |||||
Anti-dilutive employee share-based awards, excluded |
Successor |
||||||||||||
From October 20, 2021 through December, 31, 2021 |
||||||||||||
Cost of revenue |
Selling, general and administrative |
Total |
||||||||||
Severance and employee costs |
$ | $ | $ | |||||||||
Other (1) |
||||||||||||
Total |
$ | $ | $ | |||||||||
Predecessor |
||||||||||||
From July 1, 2021 through October 19, 2021 |
||||||||||||
Cost of revenue |
Selling, general and administrative |
Total |
||||||||||
Severance and employee costs |
$ | $ | $ | |||||||||
Other (1) |
||||||||||||
Total |
$ | $ | $ | |||||||||
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. |
Predecessor |
||||
Balance at June 30, 2021 |
$ | |||
Restructuring charges |
||||
Payments |
( |
) | ||
Adjustments |
( |
) | ||
Balance at October 19, 2021 |
$ | |||
Successor |
||||
Balance at October 20, 2021 |
$ | — | ||
Acquisition of Mirion accrued restructuring |
||||
Restructuring charges |
||||
Payments |
( |
) | ||
Adjustments |
( |
) | ||
Balance at December 31, 2021 |
$ | |||
October 19, 2021 |
December 31, 2020 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash |
$ | 137,901 | $ | 383,246 | ||||
Other receivable |
275,285 | — | ||||||
Prepaid expenses |
16,909 | 599,170 | ||||||
Cash and cash equivalent held in Escrow Account |
750,101,238 | — | ||||||
Accrued dividends receivable held in Trust Account |
1,754 | — | ||||||
|
|
|
|
|||||
Total current assets |
750,533,087 | 982,416 | ||||||
Deferred tax asset |
— | 265,954 | ||||||
Cash and cash equivalent held in Trust Account |
— | 750,063,158 | ||||||
Accrued dividends receivable held in Trust Account |
— | 3,883 | ||||||
|
|
|
|
|||||
Total assets |
$ |
750,533,087 |
$ |
751,315,411 |
||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 12,388,287 | $ | 965,370 | ||||
Accrued offering costs |
— | 375,000 | ||||||
Income tax payable |
58 | 57 | ||||||
Working capital note (See Note 4) |
2,000,000 | — | ||||||
Warrant liability |
69,337,450 | 71,676,615 | ||||||
Deferred underwriting discount (See Note 4) |
26,250,000 | — | ||||||
Class A common stock payable |
146,286,100 | — | ||||||
|
|
|
|
|||||
Total current liabilities |
256,261,895 | 73,017,042 | ||||||
Deferred underwriting discount |
— | 26,250,000 | ||||||
|
|
|
|
|||||
Total liabilities |
256,261,895 | 99,267,042 | ||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
Class A common stock subject to possible redemption; 60,371,390 shares at October 19, 2021 and 75,000,000 shares at December 31, 2020 |
603,713,900 | 750,000,000 | ||||||
Stockholders’ equity: |
||||||||
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, none issued and outstanding at October 19, 2021 and December 31, 2020 respectively |
— | — | ||||||
Class A common shares, $0.0001 par value, 500,000,000 shares authorized at October 19, 2021 and December 31, 2020, respectively |
— | — | ||||||
Class B common shares, $0.0001 par value, 50,000,000 shares authorized, 18,750,000 issued and outstanding at October 19, 2021 and December 31, 2020, respectively |
1,874 | 1,874 | ||||||
Additional paid-in capital |
— | — | ||||||
Accumulated deficit |
(109,444,582 | ) | (97,953,505 | ) | ||||
|
|
|
|
|||||
Total stockholders’ equity/(deficit) |
(109,442,708 | ) | (97,951,631 | ) | ||||
|
|
|
|
|||||
Total liabilities and stockholders’ equity |
$ |
750,533,087 |
$ |
751,315,411 |
||||
|
|
|
|
For the period from January 1, 2021 to October 19, 2021 |
For the Year Ended December 31, |
|||||||||||
2020 |
2019 |
|||||||||||
Dividend income |
$ | 35,950 | $ | 67,041 | $ | — | ||||||
General and administrative expenses |
(13,600,180 | ) | (2,449,094 | ) | (341 | ) | ||||||
Change in fair value of warrant liability |
2,339,165 | (43,139,251 | ) | — | ||||||||
|
|
|
|
|
|
|||||||
Loss before income taxes |
(11,225,065 | ) | (45,521,304 | ) | (341 | ) | ||||||
Income tax (expense) benefit |
(266,012 | ) | 265,897 | — | ||||||||
|
|
|
|
|
|
|||||||
Net loss |
$ | (11,491,077 | ) | $ | (45,255,407 | ) | $ | (341 | ) | |||
|
|
|
|
|
|
|||||||
Weighted average number of shares outstanding of Class A common stock |
75,000,000 | 37,397,260 | — | |||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share, Class A |
$ | (0.12 | ) | $ | (0.79 | ) | $ | — | ||||
|
|
|
|
|
|
|||||||
Weighted average number of shares outstanding of Class B common stock |
18,750,000 | 19,597,603 | 20,125,000 | |||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share, Class B |
$ | (0.12 | ) | $ | (0.79 | ) | $ | (0.00 | ) | |||
|
|
|
|
|
|
Class A Common Shares |
Class B Common Shares |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Additional Paid-in Capital |
Accumulated Deficit |
Stockholders’ Equity |
||||||||||||||||||||||
Balance, December 31, 2018 |
— |
$ |
— |
20,125,000 |
$ |
2,012 |
$ |
2,988 |
$ |
(295 |
) |
$ |
4,705 |
|||||||||||||||
Net loss |
— | — | — | — | — |
(341 | ) | (341 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, December 31, 2019 |
— |
$ |
— |
20,125,000 |
$ |
2,012 |
$ |
2,988 |
$ |
(636 |
) |
$ |
4,364 |
|||||||||||||||
Excess of cash received over fair value of private placement warrants |
— | — | — | — | 8,049,674 | — | 8,049,674 | |||||||||||||||||||||
Forfeiture of Founder Shares pursuant to partial exercise of underwriters’ over-allotment option |
— | — | (1,375,000 | ) | (138 | ) | 138 | — | — | |||||||||||||||||||
Accretion for Class A common stock to redemption amount |
— | — | — | — | (8,052,800 | ) | (52,697,462 | ) | (60,750,262 | ) | ||||||||||||||||||
Net loss |
— | — | — | — | — | (45,255,407 | ) | (45,255,407 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, December 31, 2020 |
— |
$ |
— |
18,750,000 |
$ |
1,874 |
$ |
— |
$ |
(97,953,505 |
) |
$ |
(97,951,631 |
) | ||||||||||||||
Net loss |
— | — | — | — | — | (11,491,077 | ) | (11,491,077 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, October 19, 2021 |
— |
$ |
— |
18,750,000 |
$ |
1,874 |
$ |
— |
$ |
(109,444,582 |
) |
$ |
(109,442,708 |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the period from January 1, 2021 to October 19, 2021 |
For the year-ended December 31, |
|||||||||||
2020 |
2019 |
|||||||||||
Cash flows from operating activities: |
||||||||||||
Net loss |
$ | (11,491,077 | ) | $ | (45,255,407 | ) | $ | (341 | ) | |||
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
||||||||||||
Change in fair value of warrant liability |
(2,339,165 | ) | 43,139,251 | — | ||||||||
Issuance costs related to warrant liability |
— | 1,075,021 | — | |||||||||
Change in operating assets and liabilities: |
||||||||||||
(Increase)/decrease in dividend receivable |
2,129 | (3,883 | ) | — | ||||||||
Increase in accounts receivable |
(275,285 | ) | — | — | ||||||||
(Increase)/decrease in prepaid expenses |
582,261 | (599,170 | ) | — | ||||||||
(Increase)/decrease in deferred tax assets |
265,954 | (265,954 | ) | — | ||||||||
Increase in accounts payable |
11,422,917 | 964,734 | 341 | |||||||||
Increase in accrued tax payable |
1 | 57 | — | |||||||||
|
|
|
|
|
|
|||||||
Net cash used for operating activities |
(1,832,265 | ) | (945,351 | ) | — | |||||||
|
|
|
|
|
|
|||||||
Cash flows from financing activities: |
||||||||||||
Proceeds from sale of Class A common stock to public |
— | 750,000,000 | 5,000 | |||||||||
Proceeds from sale of Private Placement Warrants |
— | 17,000,000 | — | |||||||||
Payment of underwriting discounts |
— | (15,000,000 | ) | — | ||||||||
Payment of offering costs |
(375,000 | ) | (613,245 | ) | — | |||||||
Proceeds from promissory note |
— | 300,000 | — | |||||||||
Repayment of promissory note |
— | (300,000 | ) | — | ||||||||
Proceeds from working capital note |
2,000,000 | — | — | |||||||||
|
|
|
|
|
|
|||||||
Net cash provided by financing activities |
$ | 1,625,000 | $ | 751,386,755 | $ | 5,000 | ||||||
|
|
|
|
|
|
|||||||
Increase in cash and restricted cash |
(207,265 | ) | 750,441,404 | 5,000 | ||||||||
Cash and restricted cash and cash equivalents at beginning of period |
750,446,404 | 5,000 | ||||||||||
|
|
|
|
|
|
|||||||
Cash and restricted cash and cash equivalents at end of period |
$ | 750,239,139 | $ | 750,446,404 | $ | 5,000 | ||||||
|
|
|
|
|
|
|||||||
Supplemental disclosure of non-cash financing activities: |
||||||||||||
Accrued offering costs |
$ | — | $ | 375,000 | $ | — | ||||||
Deferred underwriting discount |
$ | — | $ | 26,250,000 | $ | — |
October 19, 2021 |
December 31, 2020 |
|||||||
Deferred tax asset |
954,323 | 265,954 | ||||||
Valuation allowance |
(954,323 | ) | — | |||||
|
|
|
|
|||||
Total deferred tax asset |
— | 265,954 | ||||||
|
|
|
|
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). |
October 19, 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 |
$ | 46,687,500 | $ | 46,687,500 | $ | — | $ | — | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Warrant Liability – Private Placement Warrants |
$ | 22,649,950 | $ | — | $ | — | $ | 22,649,950 | ||||||||
|
|
|
|
|
|
|
|
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 |
$ | 750,063,158 | $ | 750,063,158 | $ | — | $ | — | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities: |
||||||||||||||||
Warrant Liability – Public Warrants |
$ | 48,000,000 | $ | 48,000,000 | $ | — | $ | — | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Warrant Liability – Private Placement Warrants |
$ | 23,676,615 | $ | — | $ | — | $ | 23,676,615 | ||||||||
|
|
|
|
|
|
|
|
As of October 19, 2021 |
As of December 31, 2020 |
|||||||
Stock price |
$ | 10.26 | $ | 10.90 | ||||
Strike Price |
$ | 11.50 | $ | 11.50 | ||||
Term (in years) |
5.00 | 5.75 | ||||||
Volatility |
32.00 | % | 28.30 | % | ||||
Risk-free interest rate |
1.17 | % | 0.47 | % | ||||
Dividend yield |
0.00 | % | 0.00 | % | ||||
Fair value |
$ | 2.66 | $ | 2.79 |
Value of warrant liability measured with Level 3 inputs at December 31, 2020 |
$ | 23,676,615 | ||
Change in fair value of warrant liability measured with Level 3 inputs |
1,026,665 | |||
Transfer in/out |
— | |||
|
|
|||
Value of warrant liability measured with Level 3 inputs at October 19, 2021 |
$ | 22,649,950 | ||
|
|
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 |
* | Previously paid |
* | 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 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, that: Paragraphs (a)(1)(i), (a)(1)(ii) and (a)(1)(iii) of this section do not apply if the information required to be included in a post-effective amendment by those paragraphs is contained in reports filed with or furnished to the Commission by the registrant pursuant to Section 13 or Section 15(d) of the Exchange Act, that are incorporated by reference in the registration statement, or is contained in a form of prospectus filed pursuant to Rule 424(b) that is part of the registration statement. |
(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, 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 first use, 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 date of first use. |
(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) |
March 8, 2022 | ||
* Brian Schopfer |
Chief Financial Officer (principal financial officer) |
March 8, 2022 | ||
* Kipling Matas |
Chief Accounting Officer (principal accounting officer) |
March 8, 2022 | ||
* Lawrence D. Kingsley |
Director and Chairman | March 8, 2022 | ||
* Jyothsna Natauri |
Director | March 8, 2022 | ||
* Christopher Warren |
Director | March 8, 2022 | ||
* Steven W. Etzel |
Director | March 8, 2022 | ||
* Kenneth C. Bockhorst |
Director | March 8, 2022 | ||
* Robert A. Cascella |
Director | March 8, 2022 | ||
* John W. Kuo |
Director | March 8, 2022 | ||
* Jody A. Markopoulos |
Director | March 8, 2022 |
*By: |
/s/ Thomas D. Logan | |||
Thomas D. Logan | ||||
Attorney-in-fact |