XML 54 R33.htm IDEA: XBRL DOCUMENT v3.23.1
Business Combinations (Tables)
 12 Months Ended
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Reconciliation of Business Combination to Cash Flows and Statement of Equity The following table reconciles the elements of the FEAC Business Combination to the consolidated statement of cash flows and the consolidated statement of stockholders’ equity (deficit) for the year ended December 31, 2020:
Recapitalization
Cash - FEAC trust and cash, net of redemptions$689,979 
Cash - Private Placement Financing158,531 
Non-cash net assets assumed from FEAC— 
Less: cash consideration paid to Old Skillz stockholders(566,204)
Less: transaction costs and advisory fees incurred by FEAC(35,822)
Net cash contributions from FEAC Business Combination and PIPE Financing246,484 
Less: non-cash fair value of Public and Private Common Stock Warrants(1)
(155,183)
Less: non-cash net assets assumed from FEAC— 
Less: accrued transaction costs and advisor fees incurred by Skillz(16,058)
Net FEAC Business Combination and PIPE financing$75,243 
(1) Net of $1.0 million of transaction costs and advisor fees incurred by Skillz attributable to the Public and Private Common Stock Warrants.
The number of shares of common stock issued immediately following the consummation of the Business Combination (share numbers are not in thousands):
Recapitalization
Common stock, outstanding prior to FEAC Business Combination69,000,000
Less: redemption of FEAC shares(2,140)
Common stock of FEAC68,997,860 
FEAC sponsor shares6,350,200 
Earnout shares10,000,000 
Shares issued in Private Placement Financing15,853,052 
FEAC Business Combination and Private Placement Financing shares - Class A common stock101,201,112 
Old Skillz shares converted to New Skillz Class A common stock(1)
191,932,861 
Old Skillz shares converted to New Skillz Class B common stock(2)
76,663,551 
Total shares of common stock immediately after FEAC Business Combination369,797,524 
(1)The number of Old Skillz shares converted to Class A common stock was determined from 332,690,933 shares of Old Skillz Class B common stock outstanding immediately prior to the closing of the FEAC Business Combination, including shares of redeemable convertible preferred stock, converted at the Exchange Ratio, less 56,620,419 shares of New Skillz stock which were repurchased from Old Skillz stockholders as part of the FEAC Business Combination. All fractional shares were rounded down.
(2)The number of Old Skillz shares converted to Class B common stock was determined from the 102,614,847 shares of Old Skillz Class A common stock outstanding immediately prior to the closing of the FEAC Business Combination, including shares of convertible preferred stock, converted at the Exchange Ratio. All fractional shares were rounded down.
Schedule of Business Combination
The following table summarizes the fair value of the purchase price to acquire Aarki:
Description
Amount
Cash
$95,296 
Common stock issued (1)
67,051 
Total purchase price
$162,347 

(1) The fair value of the Skillz Class A Common Stock issued in the merger is based on 4,401,663 shares issued on the July 16, 2021 acquisition date at the closing price of the Company’s common stock on such date of $15.23 per share.
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following is an allocation of the purchase price as of July 16, 2021, the acquisition closing date, and the fair values for each major class of assets acquired and liabilities assumed. The Company retained the services of certified valuation specialists to assist with assigning values to certain acquired assets and assumed liabilities:

DescriptionAmount
(As Restated)
Cash and cash equivalents$11,309 
Accounts receivable, net13,700 
Prepaid expenses and other current assets356 
Property and equipment, net (as restated)5,607 
Intangible assets, net86,800 
Other long-term assets91 
Accounts payable(445)
Accrued professional fees(3,145)
Other current liabilities (as restated)(16,030)
Deferred tax liabilities(20,075)
Other long-term liabilities(1,693)
Identifiable net assets acquired76,475 
Goodwill (as restated)85,872 
Total purchase price$162,347 
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination
The following is a summary of identifiable intangible assets acquired and their expected lives as of the acquisition closing date:
TypeWeighted-average useful life (in years)Fair Value
Developed technology8$60,400 
Customer relationships326,200 
Trademark and trade name0.3200
Total identifiable intangible assets acquired$86,800 
Schedule of Pro-Forma Financial Information
The table below presents the pro forma revenue and net loss of the Company for the year ended December 31, 2021 and 2020. These pro forma results were based on estimates and assumptions, which the Company believes are reasonable. The pro forma results include adjustments primarily related to purchase accounting adjustments, acquisition costs and other non-recurring charges incurred which are included in the earliest period presented. The table below presents the unaudited pro forma revenue and net loss for the years ended December 31, 2021 and 2020.
Year Ended December 31,
20212020
(As Restated)(As Restated)
Revenue$394,988 $257,586 
Net loss$(200,303)$(152,676)