| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | |
Page
|
| |||
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 45 | | | |
| | | | | 48 | | | |
| | | | | 54 | | | |
| | | | | 58 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 64 | | | |
| | | | | 64 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 70 | | | |
| | | | | 70 | | | |
| | | | | 70 | | | |
| | | | | 70 | | | |
| | | | | 71 | | | |
| | | | | 71 | | | |
| | | | | 71 | | | |
| | | | | 72 | | | |
| | | | | 72 | | | |
| | | | | 73 | | | |
| | | | | 76 | | | |
| | | | | 79 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 90 | | | |
| | | | | 91 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 92 | | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | |
Page
|
| |||
| | | | | 95 | | | |
| | | | | 97 | | | |
| | | | | 103 | | | |
| | | | | 104 | | | |
| | | | | 105 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
|
Target
|
| |
Acquirer
|
| |
Enterprise Value /
LTM Revenue |
|
| Cynora GmbH | | | Samsung Display Co. | | |
Not Available
|
|
| Raxium Inc. | | | Google LLC | | |
Not Available
|
|
| Avalex Technologies Corp. | | | Mercury Systems Inc. | | |
3.88x
|
|
| CineMassive Displays, LLC | | | Haivision Systems Inc. | | |
1.50x
|
|
| WaveOptics Ltd | | | Snap Inc. | | |
Not Available
|
|
| Chengdu CEC Panda Display Technology Co., Ltd. | | | BOE Technology Group Co., Ltd. | | |
5.98x
|
|
|
Target
|
| |
Acquirer
|
| |
Enterprise Value /
LTM Revenue |
|
| American Panel Corporation | | | Mercury Systems Inc. | | |
2.78x
|
|
| LG Electronics Inc. (OLED TV T-Con Chip Business) | | | Silicon Works Co., Ltd. | | |
Not Available
|
|
| NVIS, Inc. | | | Kopin Corporation | | |
Not Available
|
|
| LG Chem Ltd. (OLED Business) | | | LG Display Co., Ltd. | | |
Not Available
|
|
| Zhengzhou Xufei Photoelectric Technology Co., Ltd. | | | Dongxu Optoelectronic Technology Co., Ltd. | | |
4.95x
|
|
| Covalent Materials Corp. | | | CoorsTek, Inc. | | |
1.59x
|
|
| Novaled AG | | | Samsung Electronics Co., Ltd.; Cheil Industries Inc. | | |
10.00x
|
|
| Top-Touch Electronics Co., Ltd. | | | Zhejiang Firstar Panel Technology Co., Ltd. | | |
1.76x
|
|
|
Metric
|
| |
Median Multiple
|
| |
Selected Range of
Multiples |
| |
Implied Per Share
Value of Company’s Common Stock |
|
|
Enterprise Value / Revenue (Base Case)
|
| |
3.33x
|
| |
2.7x – 4.0x
|
| |
$0.69 – $1.08
|
|
|
Company
|
| |
CY 2023E Enterprise
Value / Revenue |
| |
CY 2024E Enterprise
Value / Revenue |
| ||||||
|
BOE Technology Group Co., Ltd.
|
| | | | 1.23x | | | | | | 1.06x | | |
|
Universal Display Corporation
|
| | | | 10.57x | | | | | | 8.76x | | |
|
Himax Technologies Inc.
|
| | | | 2.32x | | | | | | 2.06x | | |
|
Kopin Corporation
|
| | | | 2.16x | | | | | | 2.08x | | |
|
Wisechip Semiconductor Inc.
|
| |
Not Available
|
| |
Not Available
|
| ||||||
|
Metric
|
| |
Median Multiple
|
| |
Selected Range of
Multiples |
| |
Implied Per Share
Value of Company Common Stock |
|
|
FY 2023E Enterprise Value / Revenue (Base Case)
|
| |
2.24x
|
| |
1.8x – 2.7x
|
| |
$0.48 – $0.78
|
|
|
FY 2024E Enterprise Value / Revenue (Base Case)
|
| |
2.07x
|
| |
1.7x – 2.5x
|
| |
$0.52 – $0.84
|
|
|
FY 2024E Enterprise Value / Revenue (Illustrative Upside Case)(1)
|
| |
2.07x
|
| |
1.7x – 2.5x
|
| |
$0.68 – $1.07
|
|
|
($ in millions)
|
| |
2021A
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| ||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 26.0 | | | | | $ | 30.5 | | | | | $ | 33.7 | | | | | $ | 39.1 | | | | | $ | 44.2 | | | | | $ | 49.3 | | | | | $ | 54.2 | | | | | $ | 58.7 | | | | | $ | 62.7 | | | | | $ | 66.9 | | |
|
Total COGS
|
| | | $ | 21.5 | | | | | $ | 20.9 | | | | | $ | 23.8 | | | | | $ | 27.1 | | | | | $ | 30.0 | | | | | $ | 32.4 | | | | | $ | 34.7 | | | | | $ | 36.7 | | | | | $ | 38.5 | | | | | $ | 40.3 | | |
|
Total Operating Expenses
|
| | | $ | 14.6 | | | | | $ | 13.2 | | | | | $ | 14.1 | | | | | $ | 14.5 | | | | | $ | 14.8 | | | | | $ | 15.1 | | | | | $ | 15.4 | | | | | $ | 15.7 | | | | | $ | 16.0 | | | | | $ | 16.3 | | |
|
Operating Income (Loss)
|
| | | $ | (10.0) | | | | | $ | (3.6) | | | | | $ | (4.2) | | | | | $ | (2.5) | | | | | $ | (0.6) | | | | | $ | 1.8 | | | | | $ | 4.2 | | | | | $ | 6.3 | | | | | $ | 8.3 | | | | | $ | 10.3 | | |
|
Adjusted EBITDA(1)
|
| | | $ | (4.1) | | | | | $ | 0.8 | | | | | $ | 1.7 | | | | | $ | 5.4 | | | | | $ | 8.1 | | | | | $ | 10.8 | | | | | $ | 13.4 | | | | | $ | 15.9 | | | | | $ | 18.3 | | | | | $ | 20.6 | | |
|
($mm, FYE December)
|
| |
2022A
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |||||||||||||||||||||||||||
|
Unlevered Free Cash Flow (Burdened by Stock Based Compensation)
|
| | | $ | (20) | | | | | $ | (14) | | | | | $ | (5) | | | | | $ | 2 | | | | | $ | 3 | | | | | $ | 6 | | | | | $ | 8 | | | | | $ | 10 | | | | | $ | 12 | | |
|
($ in millions)
|
| |
2021A
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| ||||||||||||||||||||||||||||||
|
Licensing Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9.9 | | | | | | 18.1 | | | | | | 27.8 | | | | | | 38.2 | | | | | | 38.4 | | | | | | 38.6 | | | | | | 42.5 | | |
|
Licensing Gross Profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8.9 | | | | | | 16.3 | | | | | | 25.0 | | | | | | 34.4 | | | | | | 34.5 | | | | | | 34.8 | | | | | | 38.2 | | |
|
Licensing Operating Income (Loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8.3 | | | | | | 15.2 | | | | | | 23.5 | | | | | | 32.2 | | | | | | 32.4 | | | | | | 32.6 | | | | | | 35.9 | | |
|
($mm, FYE December)
|
| |
2022A
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |||||||||||||||||||||||||||
|
Unlevered Free Cash Flow (Burdened by Stock Based Compensation)
|
| | | $ | (20) | | | | | $ | (14) | | | | | $ | 1 | | | | | $ | 14 | | | | | $ | 21 | | | | | $ | 31 | | | | | $ | 33 | | | | | $ | 35 | | | | | $ | 39 | | |
|
($ in millions)
|
| |
2021A
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| ||||||||||||||||||||||||||||||
|
AR/VR Market(1)
|
| | | $ | 25.0 | | | | | $ | 50.9 | | | | | $ | 262.7 | | | | | $ | 2,470.7 | | | | | $ | 3,285.3 | | | | | $ | 4,174.5 | | | | | $ | 5,089.9 | | | | | $ | 5,853.4 | | | | | $ | 6,438.7 | | | | | $ | 7,082.6 | | |
|
eMagin’s Technology
Share(2) |
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 20% | | | | | | 30% | | | | | | 40% | | | | | | 50% | | | | | | 50% | | | | | | 60% | | | | | | 60% | | |
|
eMagin’s Technology Revenue(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 494.1 | | | | | $ | 985.6 | | | | | $ | 1,669.8 | | | | | $ | 2,545.0 | | | | | $ | 2,926.7 | | | | | $ | 3,863.2 | | | | | $ | 4,249.6 | | |
|
Operating Income
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 92.7 | | | | | $ | 184.9 | | | | | $ | 313.2 | | | | | $ | 477.3 | | | | | $ | 548.9 | | | | | $ | 724.6 | | | | | $ | 797.1 | | |
|
Capital Expenditures(3)
|
| | |
|
—
|
| | | | $ | 73.7 | | | | | $ | 131.3 | | | | | $ | 115.2 | | | | | $ | 172.8 | | | | | $ | 172.8 | | | | | $ | 172.8 | | | | | $ | 115.2 | | | | | | — | | | | | | — | | |
|
Incremental Product Lines Needed
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
1
|
| | | |
|
1
|
| | | |
|
1
|
| | | |
|
2
|
| | | |
|
1
|
| | | |
|
2
|
| | | |
|
0
|
| |
| | | |
Number of
Shares Subject to Vested In-the-Money Options (#)(1) |
| |
Weighted
Average Exercise Price of Vested In-the-Money Options ($) |
| |
Number of
Shares Subject to Unvested In-the-Money Options (#)(2) |
| |
Weighted
Average Exercise Price of Unvested In-the-Money Options ($) |
| |
Value of
Shares Subject to In-the-Money Options ($) |
| |
Number of
Unvested Company RSUs (#)(3) |
| |
Value of
Shares Subject to Unvested Company RSUs ($) |
| |
Total
($) |
| ||||||||||||||||||||||||
|
The Company’s Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Andrew G. Sculley
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,128 | | | | | | 35,626 | | | | | | 35,626 | | |
|
Mark A. Koch
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 317,230 | | | | | | 659,838 | | | | | | 659,838 | | |
|
Amalkumar Ghosh
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,119,321 | | | | | | 2,328,188 | | | | | | 2,328,188 | | |
|
Olivier Prache
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,042 | | | | | | 27,127 | | | | | | 27,127 | | |
|
The Company’s Non-Employee Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Eric Braddom
|
| | | | 197,732 | | | | | | 0.83 | | | | | | 22,500 | | | | | | 0.73 | | | | | | 278,173 | | | | | | — | | | | | | — | | | | | | 278,173 | | |
|
Paul Cronson
|
| | | | 345,688 | | | | | | 0.88 | | | | | | 22,500 | | | | | | 0.73 | | | | | | 446,902 | | | | | | — | | | | | | — | | | | | | 446,902 | | |
|
Ellen Richstone
|
| | | | 345,688 | | | | | | 0.88 | | | | | | 22,500 | | | | | | 0.73 | | | | | | 446,902 | | | | | | — | | | | | | — | | | | | | 446,902 | | |
|
Stephen M. Seay
|
| | | | 345,688 | | | | | | 0.88 | | | | | | 22,500 | | | | | | 0.73 | | | | | | 446,902 | | | | | | — | | | | | | — | | | | | | 446,902 | | |
|
Dr. Jill J. Wittels
|
| | | | 683,924 | | | | | | 0.87 | | | | | | 45,000 | | | | | | 0.73 | | | | | | 884,934 | | | | | | — | | | | | | — | | | | | | 884,934 | | |
| | | |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Perquisites/
Benefits ($)(3) |
| |
Total
($) |
| ||||||||||||
| Named Executive Officer | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Andrew G. Sculley
|
| | | | 440,000 | | | | | | 35,626 | | | | | | 10,451 | | | | | | 486,077 | | |
|
Mark A. Koch(4)
|
| | | | 250,000 | | | | | | 659,838 | | | | | | 10,794 | | | | | | 920,632 | | |
|
Dr. Amalkumar Ghosh
|
| | | | 355,000 | | | | | | 2,328,188 | | | | | | 20,653 | | | | | | 2,703,841 | | |
|
Name of Beneficial Owner
|
| |
Common Stock
Beneficially Owned** |
| |
Percent of
Common Stock** |
| ||||||
| Beneficial owners of 5% or more of our common stock | | | | | | | | | | | | | |
|
Stillwater Holdings LLC (f/k/a Stillwater LLC)(1)
|
| | | | 18,434,125 | | | | | | 18.65% | | |
| Directors and named executive officers | | | | | | | | | | | | | |
|
Paul Cronson(2)
|
| | | | 1,056,757 | | | | | | 1.26% | | |
|
Jill J. Wittels(3)
|
| | | | 954,690 | | | | | | 1.14% | | |
|
Stephen Seay(4)
|
| | | | 508,883 | | | | | | * | | |
|
Ellen Richstone(5)
|
| | | | 504,854 | | | | | | * | | |
|
Andrew G. Sculley(6)
|
| | | | 462,306 | | | | | | * | | |
|
Eric Braddom(7)
|
| | | | 286,810 | | | | | | * | | |
|
Amalkumar Ghosh(8)
|
| | | | 93,371 | | | | | | * | | |
|
Mark A. Koch(9)
|
| | | | 66,666 | | | | | | * | | |
|
Other Executive Officers(10)
|
| | | | 3,783 | | | | | | * | | |
|
All executive officers and directors as a group (consisting of 9 individuals)
|
| | | | 3,938,120 | | | | | | 4.56% | | |
| | | |
Page
|
| |||
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-5 | | | |
| | | | | A-6 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-19 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | |
Page
|
| |||
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-35 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | |
Page
|
| |||
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-67 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| | | | | A-70 | | | |
| | | | | A-70 | | | |
| | | | | A-70 | | | |
| | | | | A-71 | | | |
| | | | | A-71 | | | |
| Schedule A — List of Stillwater Entities | | | | | | | |
| Exhibit A — Amended and Restated Certificate of Incorporation | | | | | | | |
| Exhibit B — Form of Series B Charter Amendment | | | | | | | |
| Exhibit C — Form of Loan and Security Agreement | | | | | | | |
| |
Stockholder
[Stockholder] |
| |
Type of Subject Shares Number of Subject Shares [Common Stock / [ ]
Series B Convertible Preferred Stock]
|
|