
| | Per share |
| | Total |
|
Initial offering price
|
| | $ |
| | $ |
Proceeds to Exodus Movement, Inc., before expenses
|
| | $ |
| | $ |
Proceeds to the selling stockholders, before expenses
|
| | $ |
| | $ |
November 2, 2020
Published on November 2, 2020
| | Per share |
| | Total |
|
Initial offering price
|
| | $ |
| | $ |
Proceeds to Exodus Movement, Inc., before expenses
|
| | $ |
| | $ |
Proceeds to the selling stockholders, before expenses
|
| | $ |
| | $ |
| | Page |
|
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
• |
Custodial key management: In this structure, a company or platform generates the private keys for their customers and administers any and all funds sent to the addresses tied to those private keys. Custodial key management solutions become custodians of their customers funds and in that respect are extremely similar to centralized banks. |
• |
Non-custodial key management: In this solution, a person or entity generates (using software or other means) and secures (often on their own computer or written down on a piece of paper) their own private keys and all funds are sent to the address tied to those private keys. Non-custodial key management solutions are not custodians of their users’ funds, but are merely repositories for the funds, similar to the way a physical safety box or leather wallet provides a means for people to secure their own wealth. |
• |
helping to ensure that our customers retain full control over the crypto assets held in their Exodus account by encrypting the private keys locally on our customers’ own devices; |
• |
streamlining the process of creating customer accounts for transacting in over 100 crypto assets, as well as offering a range of wallet options to hold customers’ private keys (including hot and cold wallets) so customers can quickly access the features they want without being distracted by unnecessary or confusing technical information; |
• |
hosting and maintaining our own robust server infrastructure to ensure near 100% uptime, 24/7, for all crypto assets and services offered on our platform; |
• |
integrating cutting-edge third-party apps seamlessly into our highly functional platform to provide our customers with a rich ecosystem of ways to use and manage their crypto assets, as well as providing us with potential additional avenues for monetizing our platform; |
• |
producing reliable, straightforward information on our website and YouTube channel regarding blockchain cryptography, crypto assets and our platform that is relevant for both new and experienced crypto asset users; |
• |
providing fast and smooth purchasing of crypto assets using fiat currency through Apple Pay on iOS devices (our customers can purchase up to USD $250 of Bitcoin at the touch of a button, which is made available on their Exodus account immediately); and |
• |
continually adapting and innovating the Exodus Platform to support our customers’ ability to store other types of valuable assets, including personal information, traditional fiat currencies, and, potentially, traditional securities in tokenized form alongside other tokenized financial products in the future. |
• |
The Exchange Aggregator allows users to swap one crypto asset for another within the Exodus Platform without having to send assets to and from centralized exchanges or trade across multiple order books. For example, if a customer wants to swap Digibyte for DASH inside of Exodus, this trade can be easily executed, while on a centralized exchange, a customer would have to trade Digibyte for Bitcoin and then Bitcoin for DASH. Through the Exodus Platform, customers can access the ability to directly exchange almost 10,000 pairs of crypto assets. |
• |
The Compound Finance app permits Exodus Platform customers to use an algorithmic smart contract protocol to earn interest (in the form of additional crypto asset tokens) on certain supported crypto assets held in their Exodus wallets. |
• |
SportX allows users in certain jurisdictions outside of the United States and its territories to place wagers on select sporting events using a third-party smart contract protocol on the Ethereum Blockchain. SportX is only available to our customers outside the United States and its territories, in |
• |
Rewards allows users to “stake” supported crypto assets held in their Exodus accounts by participating in blockchain validation through a third-party entity that monitors or creates staking pools. |
• |
We have developed the Exodus Platform to facilitate customers independently holding their crypto assets as an alternative to traditional centralized financial institutions. Once customers are able to easily hold their crypto assets, we seek to expand the opportunities for customers to manage and interact with those assets. As part of that goal, when we decided to sell shares of our Class A common stock in this offering, we believed it would go against the fundamental principles of our business if we were to use traditional stock certificates. Instead, shares of our Class A common stock will be represented in digital format by our Common Stock Tokens. The Common Stock Tokens are a representation of how many shares of Class A common stock are owned by an individual, and a holder can reasonably expect that the digital stock record created by the Common Stock Tokens is correct, but the Common Stock Tokens are not actual shares. We are creating several apps in our app store to facilitate these Common Stock Tokens, and are exploring the possibility of offering versions of these apps for other companies who might also be interested in issuing their securities with a digital representation instead of a traditional stock certificate. For further information on our Common Stock Tokens and the new apps which we will add to our app store, please see “Plan of Distribution.” |
• |
our business depends on attracting and retaining new wallet customers, and any failure of our platform to satisfy customer demands, achieve increased market acceptance or adapt to changing market dynamics would adversely affect our business, results of operations, financial condition and growth prospects; |
• |
our business depends in part on third-party services integrated with the Exodus Platform, and, if these third-party services fail to provide adequate functionality for our customers, our business, results of operations and financial condition could be adversely affected; |
• |
because our business is dependent, in part, on the continued market acceptance and development of crypto assets and blockchain technology by consumers, any declines or negative trends affecting crypto assets or blockchain technology will adversely affect our business operations; |
• |
our ability to maintain customer satisfaction depends in part on the quality of our customer support, and any failure to maintain high-quality customer support could have an adverse effect on our business, results of operation, and financial condition; |
• |
our relatively limited operating history makes it difficult to evaluate our current business and prospects and may increase the risk that we will not be successful; |
• |
any actual or perceived failure of the Exodus Platform to block malware or prevent failures or security breaches or incidents could harm our reputation, cause the Exodus Platform to be perceived as insecure, underperforming, or unreliable, impede our efforts to attract and retain customers, and otherwise negatively impact our business, results of operations and financial condition; |
• |
our risk management efforts may not be effective to prevent fraudulent activities by third-party providers or other parties, which could expose us to material financial losses and liability and otherwise harm our business; |
• |
customer or third-party activities may subject us to liability or cause us to experience adverse political, business, and reputational consequences with customers, employees, third parties, government entities, and others; |
• |
we believe our long-term value as a company will be greater if we focus on improving our customers’ experience with our platform, rather than growth or profitability, which may negatively impact our profitability; |
• |
if our customers’ or contractual providers’ access to our platform is interrupted or delayed for any reason, our business could suffer; |
• |
our Class A common stock may be traded exclusively on a specific trading system that is registered with the SEC as an alternative trading system, and this alternative trading system may experience limited volume and liquidity; |
• |
the trading ledger showing trades in our Common Stock Tokens is publicly available, which may give rise to privacy concerns; |
• |
there is no guarantee that our Class A common stock will hold its value or increase in value, and you may lose the amount of your investment in our Class A common stock in whole or in part; |
• |
an active trading market for our Class A common stock may not develop or be sustained following this offering; |
• |
the dual class structure of our common stock will have the effect of concentrating voting capital with our executive officers and directors and it may depress the trading price of our Class A common stock; |
• |
the regulatory regime governing blockchain technologies, cryptocurrencies, tokens and token offerings such as the Exodus Platform and the Common Stock Tokens is uncertain, and new regulations or policies may materially adversely affect the development and utilization of the Exodus Platform; |
• |
we operate an interface that allows our customers to connect to exchanges on which the customers can trade crypto assets, and we receive compensation from these exchanges. Certain crypto assets traded using our platform could be viewed as “securities” for purposes of state or federal regulations, and regulators might determine that the payments we receive from the exchanges would cause us or the third-party app providers that offer apps through our platform to be in violation of federal and state securities laws, which would negatively affect our business, financial condition and results of operation; and |
• |
we are subject to export control, import, and sanctions laws and regulations that could impair our ability to compete in international markets or subject us to liability if we violate such laws and regulations. |
• |
1,407,482 shares of our Class B common stock issuable upon exercise of options outstanding, at a weighted-average exercise price of $4.78 per share, as of June 30, 2020; and |
• |
89,442 shares of our Class B common stock reserved for future issuance under our 2019 Equity Incentive Plan as of June 30, 2020. |
| | Six months ended June 30, |
| | Year ended December 31, |
|||||||
| | 2020 |
| | 2019 |
| | 2019 |
| | 2018 |
|
| | (amounts in thousands, except per share data) |
||||||||||
| | (UNAUDITED) |
| | ||||||||
Revenues
|
| |
$6,619
|
| |
$4,045
|
| |
$7,922
|
| |
$7,138
|
Cost of revenues |
| | | | | | | | ||||
Software development
|
| | 2,069 |
| | 365 |
| | 3,000 |
| | 894 |
Customer support
|
| | 714 |
| | 310 |
| | 1,044 |
| | 771 |
Security and wallet operations
|
| |
1,630
|
| | 459 |
| | 2,578 |
| | 751 |
Total cost of revenues
|
| |
4,413
|
| | 1,134 |
| | 6,622 |
| | 2,416 |
Gross profit
|
| |
2,206
|
| | 2,911 |
| | 1,300 |
| | 4,722 |
Operating expenses |
| | | | | | | | ||||
General and administrative
|
| |
1,579 |
| |
630 |
| | 2,235 |
| | 1,021 |
Advertising and marketing
|
| |
245 |
| | 189 |
| | 569 |
| | 111 |
Depreciation and amortization
|
| | 112 |
| | 28 |
| | 103 |
| | 31 |
Impairment of digital assets
|
| |
1,911
|
| | 805 |
| |
1,738
|
| |
5,644
|
Total operating expenses
|
| |
3,847
|
| |
1,652
|
| |
4,645
|
| |
6,807
|
Operating income (loss)
|
| |
(1,641)
|
| |
1,259
|
| |
(3,345)
|
| |
(2,085)
|
Other income |
| | | | | | | | ||||
Gain on digital assets
|
| |
2,586 |
| | 790 |
| |
3,118 |
| | 2,643 |
Interest expense
|
| | (4) |
| | — |
| | (3) |
| | — |
Interest income
|
| | 30 |
| | 13 |
| | 55 |
| | 20 |
Total other income
|
| |
2,612
|
| | 803 |
| |
3,170
|
| |
2,663
|
Income (loss) before income taxes
|
| | 971 |
| |
2,062
|
| |
(175)
|
| |
578
|
Income tax (expense) benefit
|
| |
51
|
| | — |
| |
(55)
|
| |
1,318
|
Net income (loss)
|
| |
$1,022
|
| |
$2,062
|
| |
$(230)
|
| |
$1,896
|
Basic net income (loss) per share of common stock
|
| | $0.10
|
| | $0.21
|
| | (0.02) |
| | $0.19
|
Diluted net income (loss) per share of common stock
|
| | $0.09
|
| | $0.21
|
| | (0.02) |
| | $0.19
|
Weighted average shares and share equivalents outstanding |
| | | | | | | | ||||
Basic
|
| | 10,002 |
| | 10,000 |
| | 10,000 |
| | 10,000 |
Diluted
|
| | 10,975 |
| | 10,000 |
| | 10,000 |
| | 10,000 |
| | As of June 30, 2020 |
||||
| | Actual |
| | As Adjusted(1)
|
|
| | (UNAUDITED) |
||||
| | (in thousands) |
||||
Cash and cash equivalents
|
| | $3,950
|
| | |
Working capital(2)
|
| |
3,385 |
| | |
Total assets
|
| | 11,550 |
| | |
Other liabilities, non-current
|
| | 692 |
| | |
Stockholders' equity
|
| |
9,806 |
| |
(1) |
The as adjusted balance sheet data gives effect to the sale and issuance by us of shares of our Class A common stock in this offering, based on a price per share of $ , which is the midpoint of the price range set forth on the cover page of this prospectus, and after deducting estimated offering expenses payable by us. |
(2) |
We define working capital as current assets less current liabilities. See our financial statements and related notes included elsewhere in this offering circular for further details regarding our current assets and current liabilities. |
• |
Scalability is a challenge for platforms working with large blockchains, because addition of records to a blockchain requires the network to achieve consensus through a transaction validation mechanism, which often involves redundant and extensive computation; processing of transactions is slower than that achieved by a central clearing-house; and delays and bottlenecks in the clearance of transactions may result as the crypto assets expand to a greater number of users. |
• |
Because some crypto assets may be considered securities, the fees we receive from exchanges could potentially raise regulatory issues related to whether the recipient of the fees is required to register as a broker-dealer under the Securities Exchange Act of 1934, as amended (“Exchange Act”). We believe that our fee structure does not require us to register as a broker-dealer, as discussed in the section of this offering circular captioned “Business”; however, there is no guarantee that regulatory agencies will agree with our position. |
• |
Blockchain technology can have complex validation processes, and confirmation of a transaction may not always be instantaneous. Users of any crypto asset wallet who do not wait a sufficient period before treating blockchain as permanently written may lose assets and funds in exchange for blockchain payments that are never completed. While this risk is not unique to the Exodus Platform, and is not due to any feature of the Exodus Platform, customers may blame us for such transaction errors, which could harm our reputation and make it difficult to retain customers or persuade new customers to use our platform. |
• |
Although blockchains are generally considered reliable, they are subject to certain attacks as described below under “Risk Factors—Risks Related to the Digital Token Representing Shares of Our Common Stock—The distributed ledger technology used by the alternative trading system is novel with respect to digital securities and has been subject to limited testing and usage.”
|
• |
Because many blockchains are public, malicious users may freely view, access and interact with key components of the networks on these blockchains. For example, some of the applications on our platform rely on “smart contracts” written to the Ethereum Blockchain, an open-source, public, distributed ledger that is secured using cryptography (the “Ethereum Blockchain”), and malicious users will be able to freely access this code in ways that could allow them to steal or otherwise affect crypto asset transactions. |
• |
worldwide growth in the adoption and use of digital assets and other blockchain technologies; |
• |
government and quasi-government regulation of digital assets and their use, or restrictions on or regulation of access to and operation of blockchain networks or similar systems; |
• |
the maintenance and development of the open source software protocol of blockchain networks; |
• |
changes in consumer demographics and public tastes and preferences; |
• |
the availability and popularity of other forms or methods of buying and selling goods and services, or trading assets including new means of using government-backed currencies or existing networks; |
• |
the extent to which current interest in crypto assets represents a speculative “bubble”; |
• |
general economic conditions in the United States and the world; |
• |
the regulatory environment relating to crypto assets and blockchains; and |
• |
a decline in the popularity or acceptance of crypto assets or other blockchain-based tokens. |
• |
A loss of existing or potential customers or third-party relationships; |
• |
Harm to our financial condition and results of operations; |
• |
Delay or inability to attain market acceptance of our platform; |
• |
Expenditure of significant financial resources in efforts to analyze, correct, eliminate, remediate, or work around errors or defects, to address and eliminate vulnerabilities, and to address any applicable legal or contractual obligations relating to any actual or perceived security breach or incident; |
• |
Negative publicity and damage to our reputation and brand; and |
• |
Legal claims and demands (including for stolen assets or information, repair of system damages, and compensation to customers), litigation, regulatory audits, proceedings or investigations, and other liabilities. |
• |
The development, maintenance, and functioning of the infrastructure of the Internet as a whole; |
• |
The performance and availability of third-party telecommunications services with the necessary speed, data capacity, and security for providing reliable Internet access and services; |
• |
Decisions by the owners and operators of facilities through which our platform is deployed or by global telecommunications service providers who provide us with network bandwidth to terminate our contracts, discontinue services to us, shut down operations or facilities, increase prices, change service levels, limit bandwidth, declare bankruptcy, or prioritize the traffic of other parties; |
• |
The occurrence of earthquakes, floods, fires, power loss, system failures, physical or electronic break-ins, acts of war or terrorism, human error or interference (including by disgruntled employees, former employees, or contractors), pandemics, and other catastrophic events; |
• |
Cyberattacks targeted at us, facilities where our platform infrastructure is located, our global telecommunications service providers, or the infrastructure of the Internet; |
• |
Errors, defects, or performance problems in the software we use to operate our platform to our customers; |
• |
Our customers’ or contractual providers’ improper deployment or configuration of our customers’ access to our platform; |
• |
The maintenance of the APIs in our systems that our providers use to interact with our platform; |
• |
The failure of our redundancy systems, in the event of a service disruption at one of the facilities hosting our platform infrastructure, to redistribute load to other components of our platform; and |
• |
The failure of our disaster recovery and business continuity arrangements. |
• |
maintaining the integrity of our core business purpose, to design the best customer experience for crypto assets; |
• |
maintaining high levels of customer support; |
• |
ensuring the integrity and security of our platform and IT infrastructure; |
• |
identifying and continuing to expand strategic relationships with third-party API providers and executing agreements to integrate third-party software into the Exodus Platform; |
• |
further improving our key business applications, processes, and IT infrastructure; and |
• |
enhancing our information and communication systems to ensure that our employees around the world are well coordinated and can effectively communicate with each other and our growing base of third-party API providers and customers. |
• |
It was determined that as of December 31, 2018, Exodus’s financial close process was not sufficient which caused a material weakness in financial reporting and disclosure controls |
• |
building out and documenting policies and procedures related to financial reporting and accounting practices. |
• |
hiring of additional finance and accounting personnel and/or consultants |
• |
increased management, travel, infrastructure and legal compliance costs associated with having operations in multiple jurisdictions; |
• |
providing our platform and operating our business across a significant distance, in different languages, among different cultures and time zones, including the potential need to modify our platform to ensure that they are culturally appropriate and relevant in different countries; |
• |
compliance with foreign privacy, data protection, and security laws and regulations, including data localization requirements, and the risks and costs of non-compliance; |
• |
greater difficulty in enforcing contracts and accounts receivable collection, and longer collection periods; |
• |
limitations on our ability to market our platform and for our solution to be effective in foreign markets that have different cultural norms and related business practices that de-emphasize the importance of positive customer and employee experiences; |
• |
differing technical standards, existing or future regulatory and certification requirements and required features and functionality; |
• |
political and economic conditions and uncertainty in each country or region in which we operate and general economic and political conditions and uncertainty around the world; |
• |
compliance with laws and regulations for foreign operations, including anti-bribery laws, import and export control laws, tariffs, trade barriers, economic sanctions and other regulatory or contractual limits on our ability to acquire new customers in certain foreign markets, and the risks and costs of noncompliance; |
• |
changes in a specific country’s or region’s political or economic conditions; |
• |
reduced or uncertain protection for intellectual property rights in some countries; |
• |
greater risk of unexpected changes in regulatory practices, tariffs, and tax laws and treaties; |
• |
greater risk of a failure of foreign personnel and third-party API providers to comply with both U.S. and foreign laws, including antitrust regulations, anti-bribery laws, export and import control laws, and any applicable trade regulations ensuring fair trade practices; |
• |
differing employment practices and labor relations issues; |
• |
Exchanges that specialize in crypto assets, including Binance US, Bittrex, Coinbase, Gemini, Kraken, Paxos, and ShapeShift; |
• |
Crypto asset wallets, such as Bitpay Wallet, Bread Wallet, Coinbase Wallet, Coinomi Wallet, Jaxx Wallet, and Trust Wallet; |
• |
Banks, non-depository trust companies and other chartered financial institutions that offer crypto asset custody services, including Gemini, Paxos and Prime Trust; |
• |
Custodial financial applications such as Venmo and Cash App, which may in the future seek to create a non-custodial model; and |
• |
Exchanges or other fintech companies with substantial infrastructure and market share that decide to and may be legally able to offer crypto assets, such as NYSE, Nasdaq and Robinhood. |
• |
greater name recognition; |
• |
longer operating histories and larger customer bases; |
• |
larger sales and marketing budgets and capital resources; |
• |
broader distribution and established relationships with providers and customers; |
• |
greater customer support resources; |
• |
greater resources to make acquisitions and enter into strategic relationships; |
• |
lower labor and software development costs; |
• |
range of supported crypto assets; |
• |
lower customer acquisition costs; and |
• |
substantially greater financial, technical, and other resources. |
• |
implement usage-based pricing; |
• |
discount pricing for competitive products; |
• |
otherwise materially change their pricing rates or schemes; |
• |
charge us to deliver our traffic at certain levels or at all; |
• |
throttle traffic based on its source or type; |
• |
implement bandwidth caps or other usage restrictions; or |
• |
otherwise try to monetize or control access to their networks. |
• |
issue additional equity securities that would dilute our stockholders; |
• |
use cash that we may need in the future to operate our business; |
• |
incur debt on terms unfavorable to us or that we are unable to repay; |
• |
incur large charges or substantial liabilities; |
• |
encounter difficulties integrating diverse business cultures; and |
• |
become subject to adverse tax consequences, substantial depreciation, or deferred compensation charges. |
• |
a rapidly-evolving regulatory landscape focused on digital tokens and, potentially, on the technology underlying distributed ledgers, which might include security, privacy or other regulatory concerns that could require the Transfer Agent to implement changes to its trading system for securities represented by digital tokens that could disrupt trading in our Class A common stock, or could shut down the Transfer Agent; |
• |
the possibility of undiscovered technical flaws, including in the process by which system participants come to agreement on the state of the distributed ledger and the ownership of our Common Stock Tokens recorded on the ledger; |
• |
the possibility that cryptographic security measures that authenticate transactions and the distributed ledger could be compromised, which could allow an attacker to alter the distributed ledger and the ownership of Common Stock Tokens recorded on the ledger, resulting in a corresponding loss of the holder’s Class A common stock represented by the Common Stock Tokens; |
• |
the possibility of breakdowns and trading halts as a result of undiscovered flaws in the Transfer Agent that could prevent trades for a period of time; |
• |
the possibility that changes to policies of the ledger limit the ability to withdraw and deposit fiat currency; |
• |
the possibility that new technologies or services inhibit access to the Ethereum Blockchain; |
• |
the possibility that the Transfer Agent does not competently manage transfers, potentially disrupting transfers of Common Stock Tokens; |
• |
the possibility that other participants in the ledger could collude to manipulate the share price or limit liquidity in our Class A common stock which could restrict your ability to divest your holdings of our Class A common stock; and |
• |
the possibility that an investor’s private key is lost or stolen and Exodus is unable to verify the loss or theft could result in irreversible client losses. |
• |
eliminate the ability of our stockholders to call special meetings of our stockholders; |
• |
establish advance notice procedures for stockholders seeking to bring business before our meetings of stockholders or to nominate candidates for election as directors at our meetings of stockholders; |
• |
do not provide for cumulative voting; |
• |
authorize the issuance up to 1,000,000 shares of “blank check” preferred stock by our board of directors without further action by the stockholders; |
• |
reflect the dual class structure for our common stock; and |
• |
restrict the forum for certain litigation against us to certain federal or Delaware state courts. |
• |
permit the board of directors to establish the number of directors and fill any vacancies and newly created directorships; |
• |
establish a board of directors classified into three classes of directors; |
• |
require cause to remove a director; |
• |
require super-majority voting to amend some provisions in our amended and restated certificate of incorporation and amended and restated bylaws; |
• |
provide that our amended and restated bylaws may be amended by a simple majority vote of our board of directors; |
• |
prohibit stockholder action by written consent, which requires all stockholder actions to be taken at a meeting of our stockholders; |
• |
changes in the treatment of crypto assets under tax laws; |
• |
changes in the relative amounts of income before taxes in the various jurisdictions in which we operate due to differing statutory tax rates in various jurisdictions; |
• |
changes in tax laws, tax treaties, and regulations or the interpretation of them, including the Tax Cuts and Jobs Act (“Tax Act”) and the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”); |
• |
changes to our assessment about our ability to realize our deferred tax assets that are based on estimates of our future results, the prudence and feasibility of possible tax planning strategies, and the economic and political environments in which we do business; |
• |
the outcome of current and future tax audits, examinations, or administrative appeals; and |
• |
imitations or adverse findings regarding our ability to do business in some jurisdictions. |
• |
our future financial performance, including our expectations regarding our revenue, cost of revenue, gross profit, operating expenses, |
• |
changes in general and administrative expenses (including any components of the foregoing), advertising and marketing expenses, depreciation and amortization expenses, impairment of digital asset expenses, and stock-based compensation expenses, and our ability to achieve, and maintain, future profitability; |
• |
our business plan and our ability to effectively manage our growth; |
• |
our market opportunity, including our total addressable market; |
• |
anticipated trends, growth rates, and challenges in our business and in the markets in which we operate; |
• |
beliefs and objectives for future operations; |
• |
our ability to further attract, retain, and expand our customer base; |
• |
our ability to develop new products and services and bring them to market in a timely manner; |
• |
our expectations concerning relationships with third parties, including strategic partners; |
• |
our ability to maintain, protect, and enhance our intellectual property; |
• |
our response to emerging and future cybersecurity risks; |
• |
the effects of increased competition in our markets and our ability to compete effectively; |
• |
future acquisitions or investments in complementary companies, products, services, or technologies; |
• |
our ability to maintain compliance with laws and regulations that currently apply or become applicable to our business; |
• |
economic and industry trends, projected growth, or trend analysis; |
• |
our ability to attract and retain qualified employees; and |
• |
the estimates and methodologies used in preparing our financial statements. |
| | 25% |
| | 50% |
| | 75% |
| | 100% |
|
Gross proceeds
|
| | $ |
| | $ |
| | $ |
| | $ |
Offering expenses
|
| | $ |
| | $ |
| | $ |
| | $ |
Net proceeds to Exodus Movement, Inc.
|
| | $ |
| | $ |
| | $ |
| | $ |
| | 25% |
| | 50% |
| | 75% |
| | 100% |
|
Software development
|
| | $ |
| | $ |
| | $ |
| | $ |
Marketing
|
| | $ |
| | $ |
| | $ |
| | $ |
Operations/Cash reserves
|
| | $ |
| | $ |
| | $ |
| | $ |
• |
an actual basis; and |
• |
a pro forma as adjusted basis to give effect to (1) the filing of our amended and restated certificate of incorporation in August 2020 (pursuant to which all then outstanding shares of common stock were converted into shares of Class B common stock), (2) the sale and issuance by us of shares of Class A common stock in this offering and the receipt of the net proceeds from our sale of these shares at the offering price of $ per share, after deducting offering expenses and (3) the sale of shares of Class A common stock by the selling stockholders. |
| | As of June 30, 2020 |
||||
| | Actual |
| |
Pro Forma
As Adjusted
|
|
| | (in thousands, except per share data) |
||||
Cash and cash equivalents
|
| | $3,950 |
| | $ |
Stockholders’ equity: |
| | | | ||
Preferred stock, par value $0.000001 per share: no shares authorized, issued and outstanding, actual; 5,000,000 shares authorized, no shares issued and outstanding, pro forma as adjusted
|
| | $—
|
| | $ |
Common stock, par value $0.000001 per share: 25,000,000 shares authorized, 10,002,076 shares issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma as adjusted
|
| | $—
|
| | |
Class A common stock, par value $0.000001 per share: no shares authorized, issued and outstanding, actual; 20,000,000 shares authorized, shares issued and outstanding, pro forma as adjusted
|
| | — |
| | |
Class B common stock, par value $0.000001 per share: no shares authorized, issued and outstanding, actual; 25,000,000 shares authorized, shares issued and outstanding, pro forma as adjusted
|
| | — |
| | |
Additional paid-in capital
|
| |
2,007 |
| | |
Retained earnings
|
| |
7,799
|
| | |
Total stockholders’ equity
|
| |
9,806
|
| | |
Total capitalization
|
| |
$9,806
|
| | $ |
• |
1,408,482 shares of our Class B common stock issuable upon exercise of options outstanding, at a weighted-average exercise price of $4.78 per share, as of June 30, 2020; and |
• |
89,442 shares of our Class B common stock reserved for future issuance under our 2019 Equity Incentive Plan as of June 30, 2020. |
Price per share of Class A common stock in this offering
|
| | | | $ |
|
Historical net tangible book value per share as of June 30, 2020
|
| | $0.48 |
| | |
Increase per share attributable to new investors purchasing shares in this offering
|
| | | | ||
As adjusted net tangible book value per share after this offering |
| | | | ||
Dilution per share to new investors purchasing shares in this offering
|
| | | |
| | Shares Purchased |
| | Total Consideration |
| |
Average
Price
Per Share
|
|||||||
| | Number |
| | Percent |
| | Amount |
| | Percent |
| |||
| | (in thousands, except per share data and percentages) |
|||||||||||||
Existing stockholders
|
| | | | % |
| | $ |
| | % |
| | $ |
|
New investors participating in this offering
|
| | | | | | | | | | |||||
Total
|
| | | |
%
|
| | $ |
| |
%
|
| |
• |
1,408,482 shares of our Class B common stock issuable upon exercise of options outstanding, at a weighted-average exercise price of $4.78 per share, as of June 30, 2020; and |
• |
89,442 shares of our Class B common stock reserved for future issuance under our 2019 Equity Incentive Plan as of June 30, 2020. |
| | For the six months ended June 30, |
| | For the year ended December 31, |
|||||||
| | 2020 |
| | 2019 |
| | 2019 |
| | 2018 |
|
| | (amounts in thousands) |
||||||||||
| | (unaudited) |
| | | | ||||||
Revenues
|
| |
$6,619
|
| | $4,045 |
| |
$7,922
|
| |
$7,138
|
Cost of revenues |
| | | | | | | | ||||
Software development
|
| | 2,069 |
| | 365 |
| | 3,000 |
| | 894 |
Customer support
|
| | 714 |
| | 310 |
| | 1,044 |
| | 771 |
Security and wallet operations
|
| |
1,630
|
| | 459 |
| | 2,578 |
| | 751 |
Total cost of revenues
|
| |
4,413
|
| | 1,134 |
| | 6,622 |
| | 2,416 |
Gross profit
|
| |
2,206
|
| | 2,911 |
| | 1,300 |
| | 4,722 |
Operating expenses |
| | | | | | | | ||||
General and administrative
|
| |
1,579 |
| |
630 |
| | 2,235 |
| | 1,021 |
Advertising and marketing
|
| |
245 |
| | 189 |
| | 569 |
| | 111 |
Depreciation and amortization
|
| | 112 |
| | 28 |
| | 103 |
| | 31 |
Impairment of digital assets
|
| |
1,911
|
| | 805 |
| |
1,738
|
| |
5,644
|
Total operating expenses
|
| |
3,847
|
| |
1,652
|
| |
4,645
|
| |
6,807
|
Operating income (loss)
|
| |
(1,641)
|
| |
1,259
|
| |
(3,345)
|
| |
(2,085)
|
Other income (expense) |
| | | | | | | | ||||
Gain on digital assets
|
| |
2,586 |
| | 790 |
| |
3,118 |
| | 2,643 |
Interest expense
|
| | (4) |
| | — |
| | (3) |
| | — |
Interest income
|
| | 30 |
| | 13 |
| | 55 |
| | 20 |
Total other income
|
| |
2,612 |
| | 803 |
| | 3,170 |
| | 2,663 |
Income (loss) before income taxes
|
| | 971 |
| |
2,062
|
| |
(175)
|
| | 578 |
Income tax (expense) benefit
|
| |
51
|
| | — |
| |
(55)
|
| | 1,318 |
Net income (loss)
|
| |
$1,022
|
| |
$2,062
|
| |
$(230)
|
| |
$1,896
|
| | For the six months ended June 30, |
| | | |||||||
| | 2020 |
| | 2019 |
| | Percent Change |
| |||
| | (amounts in thousands) |
| |||||||||
| | (UNAUDITED) |
| | | | ||||||
Revenue
|
| | $6,619 |
| | $4,045 |
| | 64% |
|
| | For the six months ended June 30, |
| | |||||
| | 2020 |
| | 2019 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
| | (UNAUDITED) |
| | |||||
Software development expense
|
| | $2,069 |
| | $365 |
| | 467% |
| | For the six months ended June 30, |
| | |||||
| | 2020 |
| | 2019 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
| | (UNAUDITED) |
| | |||||
Customer support expense
|
| | $714 |
| | $310 |
| | 130% |
| | For the six months ended June 30, |
| | |||||
| | 2020 |
| | 2019 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
| | (UNAUDITED) |
| | |||||
Security and wallet operations expense
|
| | $1,630 |
| | $459 |
| | 255% |
| | For the six months ended June 30, |
| | |||||
| | 2020 |
| | 2019 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
| | (UNAUDITED) |
| | |||||
General and administrative expense
|
| | $1,579 |
| | $630 |
| | 151% |
| | For the six months ended June 30, |
| | |||||
| | 2020 |
| | 2019 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
| | (UNAUDITED) |
| | |||||
Advertising and marketing expense
|
| | $245 |
| | $189 |
| | 30% |
| | For the six months ended June 30, |
| | |||||
| | 2020 |
| | 2019 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
| | (UNAUDITED) |
| | |||||
Depreciation and amortization
|
| | $112 |
| | $28 |
| | 300% |
| | For the six months ended June 30, |
| | |||||
| | 2020 |
| | 2019 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
| | (UNAUDITED) |
| | |||||
Impairment of digital assets
|
| | $1,911 |
| | $805 |
| | 137% |
| | For the six months ended June 30, |
| | |||||
| | 2020 |
| | 2019 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
| | (UNAUDITED) |
| | |||||
Gains on digital assets
|
| | $2,586 |
| | $790 |
| | 227% |
| | For the six months ended June 30, |
| | |||||
| | 2020 |
| | 2019 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
| | (UNAUDITED) |
| | |||||
Interest income
|
| | $30 |
| | $13 |
| | 131% |
| | For the year ended December 31, |
| | |||||
| | 2019 |
| | 2018 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
Revenue
|
| | $7,922 |
| | $7,138 |
| | 11% |
| | For the year ended December 31, |
| | |||||
| | 2019 |
| | 2018 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
Software development expense
|
| | $3,000 |
| | $894 |
| | 236% |
| | For the year ended December 31, |
| | |||||
| | 2019 |
| | 2018 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
Customer support expense
|
| | $1,044 |
| | $771 |
| | 35% |
| | For the year ended December 31, |
| | |||||
| | 2019 |
| | 2018 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
Security and wallet operations expense
|
| | $2,578 |
| | $751 |
| | 243% |
| | For the year ended December 31, |
| | |||||
| | 2019 |
| | 2018 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
General and administrative expense
|
| | $2,235 |
| | $1,021 |
| | 119% |
| | For the year ended December 31, |
| | |||||
| | 2019 |
| | 2018 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
Advertising and marketing expense
|
| | $569 |
| | $111 |
| | 413% |
| | For the year ended December 31, |
| | |||||
| | 2019 |
| | 2018 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
Depreciation and amortization
|
| | $103 |
| | $31 |
| | 232% |
| | For the year ended December 31, |
| | |||||
| | 2019 |
| | 2018 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
Impairment of digital assets
|
| | $1,738 |
| | $5,644 |
| | (69)% |
| | For the year ended December 31, |
| | |||||
| | 2019 |
| | 2018 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
Gains on digital assets
|
| | $3,118 |
| | $2,643 |
| | 18% |
| | For the year ended December 31, |
| | |||||
| | 2019 |
| | 2018 |
| | Percent Change |
|
| | (amounts in thousands) |
| | |||||
Interest income
|
| | $55 |
| | $20 |
| | 175% |
| | For the six months ended June 30, |
| | For the year ended December 31, |
|||||||
| | 2020 |
| | 2019 |
| | 2019 |
| | 2018 |
|
| | (amounts in thousands) |
||||||||||
| | (UNAUDITED) |
| | | | ||||||
Net cash from operating activities
|
| | $1,489 |
| | $(343) |
| | $(2,409) |
| | $4,656 |
Net cash from investing activities
|
| | $(415)
|
| | $(473) |
| | $(1,169) |
| | $(248)
|
Net cash from financing activities
|
| | $(12)
|
| | $—
|
| | $220
|
| | $—
|
| | | | Units |
| |
Market
Rate(1)
|
| |
Market
Value
|
| |
Average Book
Value
|
| | Book Value |
||
| | | | | | | | (in thousands) |
| | | | (in thousands) |
|||||
Bitcoin (BTC)
|
| | As of Dec. 31, 2018 |
| | 341 |
| | $3,743
|
| | $1,276 |
| | $3,241 |
| | $1,105 |
| As of June 30, 2019 (UNAUDITED) |
| | 652 |
| | $10,817 |
| | $7,053 |
| | $6,692 |
| | $4,363 |
||
| As of Dec. 31, 2019 |
| | 513 |
| | $7,194
|
| | $3,691 |
| | $6,592 |
| | $3,381 |
||
| As of June 30, 2020 (UNAUDITED) |
| | 634 |
| | $9,138
|
| | $5,793 |
| | $8,333 |
| | $5,283 |
| | | | Units |
| |
Market
Rate
|
| |
Market
Value
|
| |
Average Book
Value
|
| | Book Value |
||
| | | | | | | | (in thousands) |
| | | | (in thousands) |
|||||
Other digital assets
|
| | As of Dec. 31, 2018 |
| | 18,678 |
| | $8.22
|
| | $154 |
| | $5.11 |
| | $95 |
| As of June 30, 2019 (UNAUDITED) |
| | 18,678 |
| | $18.11 |
| | $338 |
| | $5.11 |
| | $95 |
||
| As of Dec. 31, 2019 |
| | 18,678 |
| | $8.08
|
| | $151 |
| |