| | |
PAGE
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 23 | | | |
| | | | 30 | | | |
| | | | 32 | | | |
| | | | 32 | | |
| | |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date (period to expiration
of warrants) |
| |
≥$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Shares Beneficially Owned
Prior to Offering |
| |
Number of
Shares Being Offered(1) |
| |
Shares Beneficially
Owned After the Offering |
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number(1)
|
| |
Percentage(1)
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
Amir Bacchus(2)
|
| | | | 21,989,518 | | | | | | 7.0% | | | | | | 18,790,658 | | | | | | 3,198,860 | | | | | | 1.0% | | |
AssetBlue Ventures, LLC(3)
|
| | | | 426,014 | | | | | | * | | | | | | 426,014 | | | | | | | | | | | | — | | |
Auveek Pat Basu(4)
|
| | | | 29,978 | | | | | | * | | | | | | 29,978 | | | | | | | | | | | | — | | |
Brian Gamache
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | | | | | | | — | | |
Columbia Acorn Fund(5)
|
| | | | 2,500,000 | | | | | | * | | | | | | 2,500,000 | | | | | | | | | | | | — | | |
CRG Partners IV L.P.(6)
|
| | | | 399,014 | | | | | | * | | | | | | 399,014 | | | | | | | | | | | | — | | |
CRG Partners IV – Cayman Levered L.P.(6)
|
| | | | 400,388 | | | | | | * | | | | | | 400,388 | | | | | | | | | | | | — | | |
CRG Partners IV – Parallel Fund “C” (Cayman) L.P.(6)
|
| | | | 794,790 | | | | | | * | | | | | | 794,790 | | | | | | | | | | | | — | | |
David Kahan(7)
|
| | | | 207,907 | | | | | | * | | | | | | 207,907 | | | | | | | | | | | | — | | |
David Yarger(8)
|
| | | | 114,232 | | | | | | * | | | | | | 114,232 | | | | | | | | | | | | — | | |
Donald Trexler(9)
|
| | | | 146,679 | | | | | | * | | | | | | 146,679 | | | | | | | | | | | | — | | |
Entities affiliated with Chicago Pacific Founders(10)
|
| | | | 213,670,745 | | | | | | 57.5% | | | | | | 100,001,834 | | | | | | 113,668,911 | | | | | | 30.6% | | |
Entities affiliated with Fidelity(11)
|
| | | | 2,370,307 | | | | | | * | | | | | | 2,370,307 | | | | | | | | | | | | — | | |
Entities affiliated with Janus Henderson Investors(12)
|
| | | | 3,784,824 | | | | | | 1.2% | | | | | | 3,784,824 | | | | | | | | | | | | — | | |
Eric Atkins(13)
|
| | | | 450,517 | | | | | | * | | | | | | 450,517 | | | | | | | | | | | | — | | |
FA Co-Investment LLC(14)
|
| | | | 1,049,954 | | | | | | * | | | | | | 1,049,954 | | | | | | | | | | | | — | | |
Foresight Sponsor Group, LLC(15)
|
| | | | 2,109,017 | | | | | | * | | | | | | 2,109,017 | | | | | | | | | | | | — | | |
G&K Investment Holdings LLC(16)
|
| | | | 859,648 | | | | | | * | | | | | | 859,648 | | | | | | | | | | | | — | | |
Gary Garrett(17)
|
| | | | 588,828 | | | | | | * | | | | | | 588,828 | | | | | | | | | | | | — | | |
Greg Kazarian(18)
|
| | | | 1,220,426 | | | | | | * | | | | | | 1,177,659 | | | | | | 42,767 | | | | | | * | | |
Hartley White(19)
|
| | | | 207,907 | | | | | | * | | | | | | 207,907 | | | | | | | | | | | | — | | |
Hudson Vegas Investment SPV, LLC(20)
|
| | | | 43,974,331 | | | | | | 14.0% | | | | | | 43,974,331 | | | | | | | | | | | | — | | |
Janine Stoop(21)
|
| | | | 20,790 | | | | | | * | | | | | | 20,790 | | | | | | | | | | | | — | | |
Jessica Puathasnanon(22)
|
| | | | 108,162 | | | | | | * | | | | | | 83,162 | | | | | | 25,000 | | | | | | * | | |
John Svoboda
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | | | | | | | — | | |
Leavitt Equity Partners II, L.P.(23)
|
| | | | 9,070,678 | | | | | | 2.9% | | | | | | 7,505,383 | | | | | | 1,565,295 | | | | | | * | | |
Lorie Glisson(24)
|
| | | | 2,355,319 | | | | | | * | | | | | | 2,355,319 | | | | | | | | | | | | — | | |
Maria Nutile(25)
|
| | | | 20,790 | | | | | | * | | | | | | 20,790 | | | | | | | | | | | | — | | |
Mark El-Tawil(26)
|
| | | | 103,953 | | | | | | * | | | | | | 103,953 | | | | | | | | | | | | — | | |
Michelle Ross(27)
|
| | | | 157,907 | | | | | | * | | | | | | 157,907 | | | | | | | | | | | | — | | |
Patti Berry(28)
|
| | | | 235,531 | | | | | | * | | | | | | 235,531 | | | | | | | | | | | | — | | |
Rebecca Lindy(29)
|
| | | | 209,543 | | | | | | * | | | | | | 209,543 | | | | | | | | | | | | — | | |
Robert Zimmerman
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | | | | | | | — | | |
Salvatore Lento(30)
|
| | | | 41,581 | | | | | | * | | | | | | 41,581 | | | | | | | | | | | | — | | |
Sarah Bussmann(31)
|
| | | | 257,906 | | | | | | * | | | | | | 207,906 | | | | | | 50,000 | | | | | | * | | |
Sherif Abdou(32)
|
| | | | 29,794,207 | | | | | | 9.5% | | | | | | 28,185,982 | | | | | | 1,608,225 | | | | | | * | | |
Stuart Levine(33)
|
| | | | 523,858 | | | | | | * | | | | | | 523,858 | | | | | | | | | | | | — | | |
Thomas Conjurski(34)
|
| | | | 20,557 | | | | | | * | | | | | | 20,557 | | | | | | | | | | | | — | | |
Thomas Price(35)
|
| | | | 1,220,426 | | | | | | * | | | | | | 1,177,659 | | | | | | 42,767 | | | | | | * | | |
Todd Lefkowitz(36)
|
| | | | 2,546,141 | | | | | | * | | | | | | 2,546,141 | | | | | | | | | | | | — | | |
Unmesh Srivastava(37)
|
| | | | 588,828 | | | | | | * | | | | | | 588,828 | | | | | | | | | | | | — | | |
| | |
Beneficial Ownership
Before the Offering |
| |
Warrants to be Sold
in the Offering |
| |
Beneficial Ownership
After the Offering |
| ||||||||||||||||||||||||
Name of Selling Holder
|
| |
Number of
Warrants |
| |
%(1)
|
| |
Number of
Warrants |
| |
%(1)
|
| |
Number of
Warrants |
| |
%
|
| |||||||||||||||
Foresight Sponsor Group LLC(2)
|
| | | | 227,500 | | | | | | 2.1% | | | | | | 227,500 | | | | | | 2.1% | | | | | | | | | — | | |
FA Co-Investment LLC(3)
|
| | | | 39,829 | | | | | | * | | | | | | 39,829 | | | | | | * | | | | | | | | | — | | |