| | | | Sincerely, | |
| , 2022 | | | | |
| | | | Jonathan Lin | |
| | | | Chairman of the Board of Directors | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| SUMMARY | | | | | 21 | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 42 | | | |
| | | | | 44 | | | |
| | | | | 88 | | | |
| | | | | 90 | | | |
| | | | | 97 | | | |
| | | | | 128 | | | |
| | | | | 130 | | | |
| | | | | 131 | | | |
| | | | | 133 | | | |
| | | | | 139 | | | |
| | | | | 143 | | | |
| | | | | 144 | | | |
| | | | | 152 | | | |
| | | | | 156 | | | |
| | | | | 165 | | | |
| | | | | 184 | | | |
| | | | | 195 | | | |
| | | | | 196 | | | |
| | | | | 208 | | | |
| | | | | 211 | | | |
| | | | | 226 | | | |
| | | | | 228 | | | |
| | | | | 231 | | | |
| | | | | 242 | | | |
| | | | | 243 | | | |
| | | | | 244 | | | |
| | | | | 245 | | | |
| | | | | 246 | | | |
| | | | | 247 | | | |
| | | | | 248 | | |
| “Board” | | | means the board of directors of Magnum Opus Acquisition Limited before the Closing. | |
| “Cayman Companies Act” | | | means the Cayman Companies Act (As Revised) of the Cayman Islands. | |
| “Exchange Act” | | | means the Securities Exchange Act of 1934, as amended. | |
| “Founder Shares” | | | means the 5,000,000 Class B ordinary shares held by the Sponsor, which were acquired for an aggregate purchase price of $25,000 prior to the IPO. | |
| “GAAP” | | | means accounting principles generally accepted in the United States of America. | |
| “Initial Shareholders” | | | means Magnum Opus Holdings LLC, Jonathan Lin, Frank Han, Kevin Lee, Sammy Hsieh, Alexandre Casin, Johnny Liu Dickson Cheng and Kersten Hui. | |
| “IPO” | | | means the initial public offering of Magnum Opus, which was consummated on March 25, 2021. | |
| “New Forbes Board” | | | means the board of directors of Magnum Opus Acquisition Limited following its name change to Forbes Global Media Holdings, Inc. at the Closing. | |
| “Optionholders” | | | means each holder of options under Forbes Global Media Holdings Inc. (BVI) Long-Term Incentive Plan, as amended from time to time, and any other plan or arrangement pursuant to which rights with respect to shares of Forbes have been granted to service providers immediately prior to the Closing. | |
| “Private Warrants” | | | means the warrants sold to Sponsor in a private placement consummated concurrently with IPO, each entitling its holder to purchase one Class A ordinary share of the Company at an exercise price of $11.50 per share, subject to adjustment. | |
| “Public Shareholders” | | | means all holders of the Public Shares. | |
| “Public Shares” | | | means Class A ordinary shares issued in the IPO. | |
| “Public Warrants” | | | means warrants issued in the IPO, each entitling its holder to purchase one Class A ordinary share of the Company at an exercise price of $11.50 per share, subject to adjustment. | |
| “Securities Act” | | | means the Securities Act of 1933, as amended. | |
| “Sponsor” | | | means Magnum Opus Management LLC. | |
| “Trust Account” | | | means the trust account of the Company that holds the proceeds from the IPO. | |
| “Units” | | | means the units issued in the IPO, each consisting of one Class A ordinary share and one-half of one Public Warrant. | |
| | |
No
Redemptions(1) |
| |
%
|
| |
10%
Redemption(2) |
| |
%
|
| |
50%
Redemption(3) |
| |
%
|
| |
75%
Redemption(4) |
| |
%
|
| |
Maximum
Redemption(5) |
| |
%
|
| ||||||||||||||||||||||||||||||
Forbes Shareholders
|
| | | | 16,575,304 | | | | | | 20.4% | | | | | | 18,575,304 | | | | | | 22.8% | | | | | | 26,575,304 | | | | | | 32.6% | | | | | | 31,575,304 | | | | | | 38.8% | | | | | | 36,575,304 | | | | | | 44.9% | | |
Public Shareholders(6)
|
| | | | 20,000,000 | | | | | | 24.5% | | | | | | 18,000,000 | | | | | | 22.1% | | | | | | 10,000,000 | | | | | | 12.3% | | | | | | 5,000,000 | | | | | | 6.1% | | | | | | — | | | | | | —% | | |
Holders of Founder Shares(7)
|
| | | | 5,000,000 | | | | | | 6.1% | | | | | | 5,000,000 | | | | | | 6.1% | | | | | | 5,000,000 | | | | | | 6.1% | | | | | | 5,000,000 | | | | | | 6.1% | | | | | | 5,000,000 | | | | | | 6.1% | | |
PIPE Investors(8)
|
| | | | 39,998,800 | | | | | | 49.0% | | | | | | 39,998,800 | | | | | | 49.0% | | | | | | 39,998,800 | | | | | | 49.0% | | | | | | 39,998,800 | | | | | | 49.0% | | | | | | 39,998,800 | | | | | | 49.0% | | |
Pro forma ordinary shares
at September 30, 2021 |
| | | | 81,574,104 | | | | | | 100.0% | | | | | | 81,574,104 | | | | | | 100.0% | | | | | | 81,574,104 | | | | | | 100.0% | | | | | | 81,574,104 | | | | | | 100.0% | | | | | | 81,574,104 | | | | | | 100.0% | | |
Potential sources of dilution:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | | 10,000,000 | | | | | | 12.3% | | | | | | 10,000,000 | | | | | | 12.3% | | | | | | 10,000,000 | | | | | | 12.3% | | | | | | 10,000,000 | | | | | | 12.3% | | | | | | 10,000,000 | | | | | | 12.3% | | |
Private Warrants
|
| | | | 6,000,000 | | | | | | 7.4% | | | | | | 6,000,000 | | | | | | 7.4% | | | | | | 6,000,000 | | | | | | 7.4% | | | | | | 6,000,000 | | | | | | 7.4% | | | | | | 6,000,000 | | | | | | 7.4% | | |
| | |
No
Redemptions(1) |
| |
%
|
| |
10%
Redemption(2) |
| |
%
|
| |
50%
Redemption(3) |
| |
%
|
| |
75%
Redemption(4) |
| |
%
|
| |
Maximum
Redemption(5) |
| |
%
|
| ||||||||||||||||||||||||||||||
Forbes Shareholders
|
| | | | 16,646,754 | | | | | | 20.4% | | | | | | 18,646,754 | | | | | | 22.9% | | | | | | 26,626,754 | | | | | | 32.6% | | | | | | 31,606,754 | | | | | | 38.8% | | | | | | 36,581,754 | | | | | | 44.9% | | |
Public Shareholders(6)
|
| | | | 20,000,000 | | | | | | 24.5% | | | | | | 18,000,000 | | | | | | 22.0% | | | | | | 10,000,000 | | | | | | 12.3% | | | | | | 5,000,000 | | | | | | 6.1% | | | | | | — | | | | | | —% | | |
Holders of Founder
Shares(7)(8) |
| | | | 5,000,000 | | | | | | 6.1% | | | | | | 5,000,000 | | | | | | 6.1% | | | | | | 5,000,000 | | | | | | 6.1% | | | | | | 5,000,000 | | | | | | 6.1% | | | | | | 5,000,000 | | | | | | 6.1% | | |
PIPE Investors(9)
|
| | | | 39,998,800 | | | | | | 49.0% | | | | | | 39,998,800 | | | | | | 49.0% | | | | | | 39,998,800 | | | | | | 49.0% | | | | | | 39,998,800 | | | | | | 49.0% | | | | | | 39,998,800 | | | | | | 49.0% | | |
Pro forma ordinary shares at September 30, 2021
|
| | |
|
81,645,554
|
| | | |
|
100.0%
|
| | | |
|
81,645,554
|
| | | |
|
100.0%
|
| | | |
|
81,625,554
|
| | | |
|
100.0%
|
| | | |
|
81,605,554
|
| | | |
|
100.0%
|
| | | |
|
81,580,554
|
| | | |
|
100.0%
|
| |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | | 10,000,000 | | | | | | 12.2% | | | | | | 10,000,000 | | | | | | 12.2% | | | | | | 10,000,000 | | | | | | 12.3% | | | | | | 10,000,000 | | | | | | 12.3% | | | | | | 10,000,000 | | | | | | 12.3% | | |
Private Warrants
|
| | | | 6,000,000 | | | | | | 7.3% | | | | | | 6,000,000 | | | | | | 7.3% | | | | | | 6,000,000 | | | | | | 7.4% | | | | | | 6,000,000 | | | | | | 7.4% | | | | | | 6,000,000 | | | | | | 7.4% | | |
| | |
No Redemptions(1)
|
| |
10% Redemption(2)
|
| |
50% Redemption(3)
|
| |
75% Redemption(4)
|
| |
Maximum Redemption(5)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Value
Per Share(6) |
| |
Shares
|
| |
Value
Per Share(6) |
| |
Shares
|
| |
Value
Per Share(6) |
| |
Shares
|
| |
Value
Per Share(6) |
| |
Shares
|
| |
Value
Per Share(6) |
| ||||||||||||||||||||||||||||||
Base Scenario(7)
|
| | | | 81,645,554 | | | | | $ | 10.00 | | | | | | 81,645,554 | | | | | $ | 10.00 | | | | | | 81,625,554 | | | | | $ | 10.00 | | | | | | 81,605,554 | | | | | $ | 10.00 | | | | | | 81,580,554 | | | | | $ | 10.00 | | |
Exercising Public Warrants(8)(11)
|
| | | | 91,645,554 | | | | | $ | 8.91 | | | | | | 91,645,554 | | | | | $ | 8.91 | | | | | | 91,625,554 | | | | | $ | 8.91 | | | | | | 91,605,554 | | | | | $ | 8.91 | | | | | | 91,580,554 | | | | | $ | 8.91 | | |
Exercising Private Warrants(9)(11)
|
| | | | 87,645,554 | | | | | $ | 9.32 | | | | | | 87,645,554 | | | | | $ | 9.32 | | | | | | 87,625,554 | | | | | $ | 9.32 | | | | | | 87,605,554 | | | | | $ | 9.32 | | | | | | 87,580,554 | | | | | $ | 9.32 | | |
Exercising Public and Private Warrants(10)(11)
|
| | | | 97,645,554 | | | | | $ | 8.36 | | | | | | 97,645,554 | | | | | $ | 8.36 | | | | | | 97,625,554 | | | | | $ | 8.36 | | | | | | 97,605,554 | | | | | $ | 8.36 | | | | | | 97,580,554 | | | | | $ | 8.36 | | |
| | |
No Redemptions
|
| |
10% Redemption
|
| |
50% Redemption
|
| |
75% Redemption
|
| |
Maximum
Redemption |
| |||||||||||||||
| | |
(in thousands, except share amounts)
|
| |||||||||||||||||||||||||||
Unredeemed public shares
|
| | | | 20,000,000 | | | | | | 18,000,000 | | | | | | 10,000,000 | | | | | | 5,000,000 | | | | | | — | | |
Trust proceeds to Forbes
|
| | | $ | 200,006 | | | | | $ | 180,005 | | | | | $ | 100,003 | | | | | $ | 50,001 | | | | | $ | — | | |
Deferred underwriting commissions
|
| | | $ | 5,250 | | | | | $ | 5,250 | | | | | $ | 5,250 | | | | | $ | 5,250 | | | | | $ | 5,250 | | |
Effective deferred underwriting
fee (%) |
| | | | 2.62% | | | | | | 2.92% | | | | | | 5.25% | | | | | | 10.50% | | | | | | —% | | |
Effective deferred underwriting
fee per share |
| | | $ | 0.26 | | | | | $ | 0.29 | | | | | $ | 0.53 | | | | | $ | 1.05 | | | | | $ | — | | |
| | |
As of
September 30, 2021 |
| |||
| | |
(in thousands)
|
| |||
Balance Sheet Data: | | | | | | | |
Cash
|
| | | $ | 892 | | |
Investments held in Trust Account
|
| | | $ | 200,006 | | |
Total assets
|
| | | $ | 201,100 | | |
Total liabilities
|
| | | $ | 25,653 | | |
Class A ordinary shares subject to possible redemption
|
| | | $ | 200,000 | | |
Total shareholders’ deficit
|
| | | $ | (24,553) | | |
| | |
For the period from
January 22, 2021 (inception) through September 30, 2021 |
| |||
| | |
(in thousands, except
share and per share amounts) |
| |||
Statement of Operations Data: | | | | | | | |
Loss from operations
|
| | | $ | (1,361) | | |
Change in fair value of warrant liabilities
|
| | | $ | 5,060 | | |
Interest income on Trust Account
|
| | | $ | 6 | | |
Net income
|
| | | $ | 825 | | |
Basic and diluted weighted average shares outstanding, Class A ordinary shares
|
| | | | 15,059,761 | | |
Basic and diluted net earnings per share, Class A ordinary shares
|
| | | $ | 0.04 | | |
Basic and diluted weighted average shares outstanding, Class B ordinary shares
|
| | | | 4,920,319 | | |
Basic and diluted net earnings per share, Class B ordinary shares
|
| | | $ | 0.04 | | |
Statement of Cash Flows Data: | | | | | | | |
Net cash used in operating activities
|
| | | $ | (671) | | |
Net cash used in investing activities
|
| | | $ | 200,000 | | |
Net cash provided by financing activities
|
| | | $ | 201,562 | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
($, in thousands)
|
| |||||||||||||||||||||
Revenues
|
| | | | 164,836 | | | | | | 122,569 | | | | | | 184,853 | | | | | | 210,628 | | |
Operating costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (excluding depreciation and amortization)
|
| | | | 64,485 | | | | | | 59,827 | | | | | | 85,935 | | | | | | 105,815 | | |
Sales and marketing
|
| | | | 30,311 | | | | | | 18,810 | | | | | | 24,070 | | | | | | 30,053 | | |
Product development
|
| | | | 15,566 | | | | | | 13,027 | | | | | | 17,703 | | | | | | 13,705 | | |
General and administrative
|
| | | | 28,259 | | | | | | 22,749 | | | | | | 32,496 | | | | | | 33,802 | | |
Depreciation and amortization
|
| | | | 11,113 | | | | | | 10,038 | | | | | | 14,179 | | | | | | 13,943 | | |
Goodwill impairment charge
|
| | | | — | | | | | | — | | | | | | 727 | | | | | | — | | |
Total operating costs
|
| | | | 149,734 | | | | | | 124,451 | | | | | | 175,110 | | | | | | 197,318 | | |
Operating profit (loss)
|
| | | | 15,102 | | | | | | (1,882) | | | | | | 9,743 | | | | | | 13,310 | | |
Other income (expense), net
|
| | | | 8,328 | | | | | | (373) | | | | | | 1,803 | | | | | | 1,066 | | |
Income (loss) from operations before income taxes
|
| | | | 23,430 | | | | | | (2,255) | | | | | | 11,546 | | | | | | 14,376 | | |
Income tax expense
|
| | | | 3,922 | | | | | | 517 | | | | | | 4,006 | | | | | | 6,739 | | |
Net income (loss)
|
| | | | 19,508 | | | | | | (2,772) | | | | | | 7,540 | | | | | | 7,637 | | |
Less: net income (loss) attributable to non-controlling interest
|
| | | | 5,523 | | | | | | (1,033) | | | | | | 560 | | | | | | 1,430 | | |
Net income (loss) attributable to Forbes Global Holdings Inc. shareholders
|
| | | | 13,985 | | | | | | (1,739) | | | | | | 6,980 | | | | | | 6,207 | | |
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
($, in thousands)
|
| |||||||||||||||
Total current assets
|
| | | | 94,150 | | | | | | 116,525 | | | | | | 98,823 | | |
Deferred subscription commissions, net of current portion
|
| | | | 2,437 | | | | | | 2,610 | | | | | | 6,086 | | |
Property and equipment, net
|
| | | | 12,889 | | | | | | 10,935 | | | | | | 9,374 | | |
Investments
|
| | | | 1,370 | | | | | | 1,370 | | | | | | 1,050 | | |
Equity method investments
|
| | | | 2,206 | | | | | | — | | | | | | — | | |
Goodwill
|
| | | | 12,040 | | | | | | 12,040 | | | | | | 12,767 | | |
Intangible assets, net
|
| | | | 110,759 | | | | | | 119,049 | | | | | | 130,102 | | |
Deferred tax assets, net
|
| | | | 45,332 | | | | | | 48,590 | | | | | | 51,918 | | |
Other assets
|
| | | | 4,368 | | | | | | 4,678 | | | | | | 5,401 | | |
Total assets
|
| | | | 285,551 | | | | | | 315,797 | | | | | | 315,521 | | |
Total current liabilities
|
| | | | 41,302 | | | | | | 45,166 | | | | | | 43,038 | | |
Loans payable, net of current portion, debt discount, and debt issuance costs
|
| | | | 11,656 | | | | | | 12,091 | | | | | | 12,671 | | |
Unexpired subscriptions
|
| | | | 5,492 | | | | | | 5,949 | | | | | | 10,059 | | |
Deferred revenues, net of current portion
|
| | | | 3,515 | | | | | | 4,139 | | | | | | 3,509 | | |
Other liabilities
|
| | | | 7,651 | | | | | | 5,033 | | | | | | 7,902 | | |
Total liabilities
|
| | | | 69,616 | | | | | | 72,378 | | | | | | 77,179 | | |
Total shareholders’ equity
|
| | | | 215,935 | | | | | | 243,419 | | | | | | 238,342 | | |
Total liabilities and shareholders’ equity
|
| | | | 285,551 | | | | | | 315,797 | | | | | | 315,521 | | |
| | |
Nine Months Ended September 30,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
($, in thousands)
|
| |||||||||||||||||||||
Net cash provided by operating activities
|
| | | | 32,733 | | | | | | 20,865 | | | | | | 26,989 | | | | | | 18,010 | | |
Net cash used in investing activities
|
| | | | (4,831) | | | | | | (3,363) | | | | | | (6,657) | | | | | | (3,674) | | |
Net cash provided by (used in) financing activities
|
| | | | (47,563) | | | | | | 7,473 | | | | | | 6,567 | | | | | | (23,018) | | |
Effect of exchange rate changes on cash, cash equivalents, and restricted cash
|
| | | | 8 | | | | | | 56 | | | | | | 12 | | | | | | (38) | | |
Net increase (decrease) in cash, cash equivalents, and
restricted cash |
| | | | (19,653) | | | | | | 25,031 | | | | | | 26,911 | | | | | | (8,720) | | |
Cash, cash equivalents, and restricted cash at beginning of period/year
|
| | | | 50,281 | | | | | | 23,370 | | | | | | 23,370 | | | | | | 32,090 | | |
Cash, cash equivalents, and restricted cash at end of period/year
|
| | | | 30,628 | | | | | | 48,401 | | | | | | 50,281 | | | | | | 23,370 | | |
| | |
Pro Forma Combined and Consolidated
|
| |||||||||
| | |
Assuming No
Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
| | |
(in thousands, except share and per share amounts)
|
| |||||||||
Summary Unaudited Pro Forma Condensed Combined and Consolidated Statement of Operations Data
For the Nine Months Ended September 30, 2021 |
| | | | | | | | | | | | |
Net income
|
| | | $ | 20,327 | | | | | $ | 20,327 | | |
Net income per ordinary share – basic and diluted
|
| | | $ | 0.25 | | | | | $ | 0.25 | | |
Weighted average shares of ordinary shares outstanding – basic and diluted
|
| | | | 81,645,554 | | | | | | 81,580,554 | | |
Summary Unaudited Pro Forma Condensed Combined and Consolidated Statement of Operations Data
For the Year Ended December 31, 2020 |
| | | | | | | | | | | | |
Net loss
|
| | | $ | (1,847) | | | | | $ | (1,847) | | |
Net loss per ordinary share – basic and diluted
|
| | | $ | (0.02) | | | | | $ | (0.02) | | |
Weighted average shares of ordinary shares outstanding – basic and diluted
|
| | | | 81,645,554 | | | | | | 81,580,554 | | |
Summary Unaudited Pro Forma Condensed Combined and Consolidated Balance Sheet Data
As of September 30, 2021 |
| | | | | | | | | | | | |
Total assets
|
| | | $ | 407,109 | | | | | $ | 407,109 | | |
Total liabilities
|
| | | $ | 81,969 | | | | | $ | 81,969 | | |
Total shareholders’ equity
|
| | | $ | 325,140 | | | | | $ | 325,140 | | |