| , 2018 | | | Sincerely, | | | | |
| | | | Tilman J. Fertitta Co-Chairman and Chief Executive Officer |
| | Richard Handler Co-Chairman and President |
|
| , 2018 | | | By Order of the Board of Directors, | | | | |
| | | | Tilman J. Fertitta Co-Chairman and Chief Executive Officer |
| | Richard Handler Co-Chairman and President |
|
| | |
Page
|
||
| | | | 1 | |
| | | | 5 | |
| | | | 6 | |
| | | | 11 | |
| | | | 26 | |
| | | | 38 | |
| | | | 39 | |
| | | | 40 | |
| | | | 42 | |
| | | | 80 | |
| | | | 91 | |
| | | | 94 | |
| | | | 102 | |
| | | | 133 | |
| | | | 135 | |
| | | | 137 | |
| | | | 138 | |
| | | | 139 | |
| | | | 141 | |
| | | | 142 | |
| | | | 148 | |
| | | | 149 | |
| | | | 161 | |
| | | | 164 | |
| | | | 178 | |
| | | | 195 | |
| | | | 196 | |
| | | | 203 | |
| | | | 208 | |
| | | | 218 | |
| | | | 221 | |
| | | | 229 | |
| | | | 231 | |
| | | | 231 |
| | |
Page
|
||
| | | | 231 | |
| | | | 231 | |
| | | | 231 | |
| | | | 231 | |
| | | | 232 | |
| | | | F-1 | |
| | | | A-1 | |
| | | | B-1 | |
| | | | C-1 | |
| | | | D-1 |
| | |
Six Months ended
June 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||
(in thousands)
|
| |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
Statement of Operations Data: | | | | | | | |||||||||||||||||||||||||
General and administrative expenses
|
| | | $ | 414 | | | | | $ | 290 | | | | | $ | 480 | | | | | $ | 261 | | | | | $ | 12 | | |
Net Income (loss)
|
| | | | 942 | | | | | | 230 | | | | | | 870 | | | | | | (5) | | | | | | (12) | | |
(Loss) per share – basic and diluted
|
| | | $ | (0.04) | | | | | | (0.03) | | | | | | (0.05) | | | | | | (0.03) | | | | | | (0.00) | | |
Statement of Cash Flows: | | | | | | | |||||||||||||||||||||||||
Net cash used in operating activities
|
| | | $ | (787) | | | | | $ | (294) | | | | | $ | (492) | | | | | $ | (298) | | | | | $ | (0) | | |
Net cash provided by (used in) investing activities
|
| | | | 17,863 | | | | | | — | | | | | | — | | | | | | (250,000) | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | (17,420) | | | | | | — | | | | | | — | | | | | | 251,350 | | | | | | 11 | | |
Balance Sheet Data: | | | | | | | |||||||||||||||||||||||||
Total cash
|
| | | $ | 228 | | | | | $ | 769 | | | | | $ | 572 | | | | | $ | 1,063 | | | | | $ | 11 | | |
Total assets
|
| | | | 236,055 | | | | | | 251,769 | | | | | | 252,670 | | | | | | 251,474 | | | | | | 334 | | |
Total liabilities
|
| | | | 9,074 | | | | | | 8,949 | | | | | | 9,211 | | | | | | 8,884 | | | | | | 335 | | |
Total stockholder’s equity (deficit)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | 5,000 | | | | | | 5,000 | | | | | | (1) | | |
| | |
Six Months ended
June 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||
(in thousands)
|
| |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
Statement of Operations Data: | | | | | | | |||||||||||||||||||||||||
Total revenue
|
| | | $ | 28,569 | | | | | $ | 8,448 | | | | | $ | 22,911 | | | | | $ | 5,650 | | | | | $ | 340 | | |
Net (Loss)
|
| | | | (10,826) | | | | | | (7,258) | | | | | | (26,907) | | | | | | (8,722) | | | | | | (818) | | |
(Loss) per share – basic and diluted
|
| | | | (0.97) | | | | | | (0.65) | | | | | | (2.42) | | | | | | (0.91) | | | | | | (0.09) | | |
Statement of Cash Flows: | | | | | | | |||||||||||||||||||||||||
Net cash used in operating activities
|
| | | $ | (4,398) | | | | | $ | (5,748) | | | | | $ | (12,411) | | | | | $ | (4,497) | | | | | $ | (663) | | |
Net cash used in investing activities
|
| | | | (1,124) | | | | | | (860) | | | | | | (1,874) | | | | | | (826) | | | | | | (203) | | |
Net cash provided by financing activities
|
| | | | 3,377 | | | | | | 7,467 | | | | | | 14,947 | | | | | | 8,334 | | | | | | 1,115 | | |
Balance Sheet Data: | | | | | | | |||||||||||||||||||||||||
Total cash
|
| | | $ | 1,802 | | | | | | N/A | | | | | $ | 3,947 | | | | | $ | 3,285 | | | | | | N/A | | |
Total assets
|
| | | | 14,617 | | | | | | N/A | | | | | | 11,407 | | | | | | 7,815 | | | | | | N/A | | |
Total liabilities
|
| | | | 23,058 | | | | | | N/A | | | | | | 12,917 | | | | | | 1,432 | | | | | | N/A | | |
Total stockholder’s equity (deficit)
|
| | | | (8,441) | | | | | | N/A | | | | | | (1,510) | | | | | | 6,383 | | | | | | N/A | | |
| | |
Assuming
Minimum Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
Selected Unaudited Pro Forma Condensed Combined Statement
of Operations Data |
| | | ||||||||||
Six Months Ended June 30, 2018 (in thousands, except share and per share information)
|
| | | ||||||||||
Revenues
|
| | | $ | 28,569 | | | | | $ | 28,569 | | |
Net earnings per share – basic and diluted
|
| | | $ | (0.21) | | | | | $ | (0.24) | | |
Weighted-average shares outstanding – basic and diluted
|
| | | | 52,028,841 | | | | | | 45,857,244 | | |
Selected Unaudited Pro Forma Condensed Combined Statement
of Operations Data |
| | | ||||||||||
Year Ended December 31, 2017 (in thousands, except share and per share information)
|
| | | ||||||||||
Revenues
|
| | | $ | 22,911 | | | | | $ | 22,911 | | |
Net earnings per share – basic and diluted
|
| | | $ | (0.52) | | | | | $ | (0.59) | | |
Weighted-average shares outstanding – basic and diluted
|
| | | | 52,028,841 | | | | | | 45,857,244 | | |
Selected Unaudited Pro Forma Condensed Combined Balance Sheet Data as of June 30, 2018 (in thousands)
|
| | | ||||||||||
Total assets
|
| | | $ | 150,672 | | | | | $ | 87,829 | | |
Total liabilities
|
| | | $ | 14,393 | | | | | $ | 14,393 | | |
Total stockholders’ equity
|
| | | $ | 136,279 | | | | | $ | 73,436 | | |
| | |
Assuming
Minimum Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
(in thousands)
|
| |
Six Months
ended June 30, 2018 |
| |
Six Months
ended June 30, 2018 |
| ||||||
Shares transferred at Closing(1)
|
| | | | 22,500 | | | | | | 25,000 | | |
Value per share(1)
|
| | | $ | 10.00 | | | | | $ | 10.00 | | |
Total Share Consideration
|
| | | $ | 225,000 | | | | | $ | 250,000 | | |
Plus: Cash Transferred(1)
|
| | | | 75,000 | | | | | | 50,000 | | |
Total Cash and Share Consideration – at Closing
|
| | | $ | 300,000 | | | | | $ | 300,000 | | |
Plus: Potential consideration for outstanding incentive stock options(2)
|
| | | $ | 8,000 | | | | | $ | 8,000 | | |
Total Potential Consideration
|
| | | $ | 308,000 | | | | | $ | 308,000 | | |
|
| | |
Assuming
Minimum Redemptions (Shares) |
| |
%
|
| |
Assuming
Maximum Redemptions (Shares) |
| |
%
|
| ||||||||||||
LCA Merger Consideration shares(1)
|
| | | | 22,500,000 | | | | | | | | | | | | 25,000,000 | | | | | | | | |
Total Waitr shares
|
| | | | 22,500,000 | | | | | | 43% | | | | | | 25,000,000 | | | | | | 55% | | |
Common shares held by current LCA shareholders
|
| | | | 23,278,841 | | | | | | | | | | | | 23,278,841 | | | | |||||
Less: public shares redeemed(2)
|
| | | | — | | | | | | | | | | | | (8,671,597) | | | | |||||
Total LCA shares
|
| | | | 23,278,841 | | | | | | 45% | | | | | | 14,607,244 | | | | | | 32% | | |
Founder shares
|
| | | | 6,250,000 | | | | | | 12% | | | | | | 6,250,000 | | | | | | 14% | | |
Pro Forma Common Stock at June 30, 2018
|
| | | | 52,028,841 | | | | | | 100% | | | | | | 45,857,244 | | | | | | 100% | | |
|
| | |
As of
June 30, 2018 |
| | | | | | | |
As of
June 30, 2018 |
| | | | | | | |
As of
June 30, 2018 |
| |||||||||||||||
| | |
Waitr
(Historical) |
| |
Landcadia
(Historical) |
| |
Pro Forma
Adjustments (Assuming Minimum Redemptions) |
| |
Pro Forma
Combined Assuming Minimum Redemptions |
| |
Additional
Pro Forma Adjustments (Assuming Maximum Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||||||||
ASSETS | | | | | | | | ||||||||||||||||||||||||||||||
Current assets:
|
| | | | | | | ||||||||||||||||||||||||||||||
Cash
|
| | | $ | 1,802 | | | | | $ | 228 | | | | | $ | 235,813(A) | | | | | $ | 137,843 | | | | | $ | (87,843)(I) | | | | | $ | 75,000 | | |
| | | | | | | | | | | | | | | | | (75,000)(B) | | | | | | | | | | | | 25,000(J) | | | | |||||
| | | | | | | | | | | | | | | | | (8,750)(D) | | | | | | |||||||||||||||
| | | | | | | | | | | | | | | | | (16,250)(E) | | | | | | |||||||||||||||
Accounts receivable, net
|
| | | | 2,777 | | | | | | — | | | | | | — | | | | | | 2,777 | | | | | | | | | | | | 2,777 | | |
Capitalized contract costs, current
|
| | | | 1,364 | | | | | | — | | | | | | — | | | | | | 1,364 | | | | | | | | | | | | 1,364 | | |
Services receivable
|
| | | | 813 | | | | | | — | | | | | | — | | | | | | 813 | | | | | | | | | | | | 813 | | |
Prepaid expenses and other current assets
|
| | | | 2,845 | | | | | | 14 | | | | | | — | | | | | | 2,859 | | | | | | | | | | | | 2,859 | | |
Total current assets
|
| | | | 9,601 | | | | | | 242 | | | | | | 135,813 | | | | | | 145,656 | | | | | | (62,843) | | | | | | 82,813 | | |
Cash, cash equivalents, and accrued interest held in trust account
|
| | | | — | | | | | | 235,813 | | | | | | (235,813)(A) | | | | | | — | | | | | | | | | | | | — | | |
Property and equipment, net
|
| | | | 2,602 | | | | | | — | | | | | | — | | | | | | 2,602 | | | | | | | | | | | | 2,602 | | |
Capitalized contract costs, noncurrent
|
| | | | 643 | | | | | | — | | | | | | — | | | | | | 643 | | | | | | | | | | | | 643 | | |
Goodwill
|
| | | | 1,408 | | | | | | — | | | | | | — | | | | | | 1,408 | | | | | | | | | | | | 1,408 | | |
Intangible assets, net
|
| | | | 327 | | | | | | — | | | | | | — | | | | | | 327 | | | | | | | | | | | | 327 | | |
Other noncurrent assets
|
| | | | 36 | | | | | | — | | | | | | — | | | | | | 36 | | | | | | | | | | | | 36 | | |
Total assets
|
| | | | 14,617 | | | | | | 236,055 | | | | | | (100,000) | | | | | | 150,672 | | | | | | (62,843) | | | | | | 87,829 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | ||||||||||||||||||||||||||||||
Current Liabilities:
|
| | | | | | | ||||||||||||||||||||||||||||||
Accounts payable
|
| | | | 1,076 | | | | | | 53 | | | | | | — | | | | | | 1,129 | | | | | | | | | | | | 1,129 | | |
Gratuities payable
|
| | | | 612 | | | | | | — | | | | | | — | | | | | | 612 | | | | | | | | | | | | 612 | | |
Deferred revenue, current
|
| | | | 2,536 | | | | | | — | | | | | | — | | | | | | 2,536 | | | | | | | | | | | | 2,536 | | |
Income tax payable
|
| | | | 9 | | | | | | 271 | | | | | | — | | | | | | 280 | | | | | | | | | | | | 280 | | |
Accrued payroll
|
| | | | 1,077 | | | | | | — | | | | | | — | | | | | | 1,077 | | | | | | | | | | | | 1,077 | | |
Accrued interest
|
| | | | 475 | | | | | | — | | | | | | (475)(G) | | | | | | — | | | | | | | | | | | | — | | |
Accrued professional fees
|
| | | | 3,054 | | | | | | — | | | | | | — | | | | | | 3,054 | | | | | | | | | | | | 3,054 | | |
Short-term loan
|
| | | | 1,957 | | | | | | — | | | | | | — | | | | | | 1,957 | | | | | | | | | | | | 1,957 | | |
Other current liabilities
|
| | | | 1,275 | | | | | | — | | | | | | — | | | | | | 1,275 | | | | | | | | | | | | 1,275 | | |
Total current liabilities
|
| | | | 12,071 | | | | | | 324 | | | | | | (475) | | | | | | 11,920 | | | | | | — | | | | | | 11,920 | | |
Long-term liabilities:
|
| | | | | | | ||||||||||||||||||||||||||||||
Convertible notes, net
|
| | | | 8,504 | | | | | | — | | | | | | (8,504)(G) | | | | | | — | | | | | | | | | | | | — | | |
Bifurcated embedded derivatives on convertible notes
|
| | | | 10 | | | | | | — | | | | | | (10)(G) | | | | | | — | | | | | | | | | | | | — | | |
Accrued workers’ compensation liability
|
| | | | 1,250 | | | | | | — | | | | | | | | | | | | 1,250 | | | | | | | | | | | | 1,250 | | |
Deferred revenue, noncurrent
|
| | | | 1,184 | | | | | | — | | | | | | | | | | | | 1,184 | | | | | | | | | | | | 1,184 | | |
Other noncurrent liabilities
|
| | | | 39 | | | | | | 8,750 | | | | | | (8,750)(D) | | | | | | 39 | | | | | | | | | | | | 39 | | |
Total liabilities
|
| | | | 23,058 | | | | | | 9,074 | | | | | | (17,739) | | | | | | 14,393 | | | | | | — | | | | | | 14,393 | | |
Common stock subject to possible conversion (21,913,368 shares at conversion value as of June, 2018)
|
| | | | — | | | | | | 221,981 | | | | | | (221,981)(C) | | | | | | — | | | | | | | | | | | | — | | |
Stockholders’ equity (deficit):
|
| | | | | | | ||||||||||||||||||||||||||||||
Class A common stock, $0.0001 par value
|
| | | | — | | | | | | — | | | | | | 2(C) | | | | | | 5 | | | | | | (1)(I) | | | | | | 4 | | |
| | | | | | | | | | | | | | | | | 2(B) | | | | | | — | | | | |
|
(J)
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 1(H) | | | | | | |||||||||||||||
Class F common stock, $0.0001 par value
|
| | | | — | | | | | | 1 | | | | | | (1)(H) | | | | | | — | | | | | | | | | | | | — | | |
Convertible Preferred Stock: Seed I, Par Value of $0.00001
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Convertible Preferred Stock: Seed II, Par Value of $0.00001
|
| | | | — | | | | | | — | | | | | | — | |