SEC Form 424B7 filed by Sportradar Group AG
| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-5 | | | |
| | | | | S-7 | | | |
| | | | | S-9 | | | |
| | | | | S-10 | | | |
| | | | | S-11 | | | |
| | | | | S-13 | | | |
| | | | | S-22 | | | |
| | | | | S-32 | | | |
| | | | | S-32 | | | |
| | | | | S-33 | | | |
| | | | | S-33 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
|
Reconciliation of Profit for the Period from Continuing Operations to Adjusted EBITDA
(in thousands) |
| |
Low Range
|
| |
High Range
|
| ||||||
| Revenue | | | | € | 307,000 | | | | | € | 311,000 | | |
|
Profit for the period from continuing operations
|
| | | € | 20,000 | | | | | € | 24,000 | | |
| Add: | | | | | | | | | | | | | |
|
Finance income
|
| | | | (2,000) | | | | | | (2,000) | | |
|
Finance costs
|
| | | | 22,000 | | | | | | 22,000 | | |
|
Depreciation and amortization (excluding amortization of capitalized sport rights licenses)
|
| | | | 16,000 | | | | | | 16,000 | | |
|
Foreign currency loss (gain), net
|
| | | | (28,000) | | | | | | (28,000) | | |
|
Share-based compensation
|
| | | | 15,000 | | | | | | 15,000 | | |
|
Other
|
| | | | 8,000 | | | | | | 6,000 | | |
|
Income tax expense
|
| | | | 5,000 | | | | | | 5,000 | | |
|
Adjusted EBITDA
|
| | | € | 56,000 | | | | | € | 58,000 | | |
| | | |
Ordinary Shares Beneficially Owned Prior to this Offering
|
| | | | | | | |
Ordinary Shares Beneficially Owned After this Offering
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Class A
|
| |
Class B
|
| | | | | | | | | | | | | |
Class A
|
| |
Class B
|
| | | | | | | ||||||||||||||||||||||||||||||||||||
|
Name of Selling Shareholder
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
% of Total
Voting Power Pre-Offering |
| |
Class A
Ordinary Shares Being Offered Hereby |
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
% of
Total Voting Power Post- Offering |
| |||||||||||||||||||||||||||||||||
|
CPP Investment Board Europe
Inc.(1) |
| | | | 79,555,080 | | | | | | 36.1% | | | | | | — | | | | | | — | | | | | | 8.0% | | | | | | 8,968,005 | | | | | | 70,587,075 | | | | | | 32.4% | | | | | | — | | | | | | — | | | | | | 7.0% | | |
|
TCV IX Sports
Corp.(2) |
| | | | 34,079,496 | | | | | | 15.5% | | | | | | — | | | | | | — | | | | | | 3.4% | | | | | | 3,841,679 | | | | | | 30,237,817 | | | | | | 13.9% | | | | | | — | | | | | | — | | | | | | 3.0% | | |
|
Carsten Koerl(3)
|
| | | | 12,031,199 | | | | | | 5.5% | | | | | | 783,670,701 | | | | | | 100.0% | | | | | | 79.2% | | | | | | 10,190,316 | | | | | | 1,840,883 | | | | | | .9% | | | | | | 783,670,701 | | | | | | 100.0% | | | | | | 78.5% | | |
|
Name
|
| |
Number of
Shares |
| |||
|
Goldman Sachs & Co. LLC
|
| | | | | | |
|
J.P. Morgan Securities LLC
|
| | | | | | |
|
Total
|
| | | | 23,000,000 | | |
| | | |
Paid by the Selling Shareholders
|
| |||||||||
| | | |
Without option to purchase
additional shares exercise |
| |
With full option to purchase
additional shares exercise |
| ||||||
|
Per Share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | | |
Feldlistrasse 2
CH-9000 St. Gallen
Switzerland
+41 71 517 72 00
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
Feldlistrasse 2
CH-9000 St. Gallen
Switzerland
+41 71 517 72 00
|
Expenses
|
| |
Amount To
Be Paid |
| |||
|
Securities and Exchange Commission Registration Fee
|
| | | $ | * | | |
|
FINRA Fee
|
| | | | ** | | |
|
Printing and engraving expenses
|
| | | | ** | | |
|
Legal fees and expenses
|
| | | | ** | | |
|
Accounting fees and expenses
|
| | | | ** | | |
|
Miscellaneous
|
| | | | ** | | |
| Total | | | | $ | ** | | |
Joint Book-Running Managers