| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 38 | | | |
| | | | | 45 | | | |
| | | | | 55 | | | |
| | | | | 63 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 70 | | | |
| | | | | 70 | | | |
| | | | | 73 | | | |
| | | | | 74 | | | |
| | | | | 78 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 86 | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 89 | | | |
| | | | | 90 | | | |
| | | | | 90 | | | |
| | | | | 91 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 95 | | | |
| | | | | 95 | | | |
| | | | | 95 | | | |
| | | | | 95 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 103 | | | |
| | | | | 106 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 111 | | | |
| | | | | 113 | | | |
| | | | | 113 | | | |
| | | | | 114 | | | |
| | | | | 115 | | | |
| | | | | 116 | | | |
| | | | | 116 | | |
| | | | | 116 | | | |
| | | | | 116 | | | |
| | | | | 116 | | | |
| | | | | 116 | | | |
| | | | | 117 | | | |
| | | | | 117 | | | |
| | | | | 117 | | | |
| | | | | 119 | | | |
| | | | | 120 | | | |
| | | | | 120 | | | |
| | | | | 120 | | | |
| | | | | 124 | | | |
| | | | | 125 | | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
| | | | | 131 | | | |
| | | | | 132 | | | |
| | | | | 132 | | | |
| | | | | 132 | | | |
| | | | | 133 | | | |
| | | | | 133 | | | |
| | | | | 134 | | | |
| | | | | 134 | | | |
| | | | | 137 | | | |
| | | | | 139 | | | |
| | | | | 139 | | | |
| | | | | 140 | | | |
| | | | | 140 | | | |
| | | | | 140 | | | |
| | | | | 141 | | | |
| | | | | 144 | | | |
| | | | | 145 | | | |
| | | | | 146 | | | |
| | | | | 147 | | | |
| | | | | 148 | | | |
| | | | | 150 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | |
| | |
Enterprise
Value / CY 2024E Revenue |
| |
Enterprise
Value / CY 2025E Revenue |
| |
Enterprise
Value / CY 2024E Adj. EBITDA |
| |
Enterprise Value /
CY 2025E Adj. EBITDA |
| ||||||||||||
Low
|
| | | | 0.86x | | | | | | 0.83x | | | | | | 6.2x | | | | | | 5.5x | | |
High
|
| | | | 2.78x | | | | | | 2.35x | | | | | | 13.2x | | | | | | 14.8x | | |
Median
|
| | | | 1.14x | | | | | | 0.99x | | | | | | 10.6x | | | | | | 8.2x | | |
Mean
|
| | | | 1.48x | | | | | | 1.32x | | | | | | 10.1x | | | | | | 9.3x | | |
Announcement Date
|
| |
Target
|
| |
Acquiror
|
|
12/19/2023 | | | Health Trio/Decision Point | | | mPulse Mobile, Inc. | |
9/27/2023 | | | HealthComp, LLC | | | Virgin Pulse, Inc. | |
6/21/2023 | | | Valenz | | | Kelso & Company, L.P. | |
6/8/2023 | | | Limeade, Inc. | | | WebMD Health Services Group, Inc. | |
5/3/2023 | | | Apixio, Inc. | | |
New Mountain Capital, L.L.C.
|
|
2/8/2023 | | | Oak Street Health, Inc. | | | CVS Health Corporation | |
11/1/2022 | | | Benefitfocus.com, Inc. | | | Voya Financial, Inc. | |
9/5/2022 | | | Signify Health, Inc. | | | CVS Pharmacy, Inc. | |
7/21/2022 | | | 1Life Healthcare, Inc. | | | Amazon.com, Inc. | |
6/16/2022 | | | LifeWorks Inc. | | | TELUS Corporation | |
4/5/2022 | | | Tivity Health, Inc. | | | Stone Point Capital LLC | |
2/3/2022 | | | SOC Telemed, Inc. | | | Patient Square Capital, LP | |
1/5/2022 | | | Castlight Health, Inc. | | | Vera Whole Health Inc. | |
6/7/2021 | | | Iora Health, Inc. | | | 1Life Healthcare, Inc. | |
4/23/2021 | | | PlushCare, Inc. | | | Accolade, Inc. | |
1/25/2021 | | | Foley Trasimene Acquisition Corp. | | | Alight, Inc. | |
12/21/2020 | | | HMS Holdings Corp. | | | Gainwell Technologies LLC | |
10/27/2020 | | | West Health Advocate Solutions, Inc. | | | Teleperformance SE | |
Announcement Date
|
| |
Target
|
| |
Acquiror
|
|
4/29/2019 | | | WageWorks, Inc. | | | HealthEquity, Inc. | |
6/19/2018 | | | Cotiviti Holdings, Inc. | | | Verscend Technologies Inc. | |
7/24/2017 | | | WebMD Health Corp. | | | Internet Brands | |
6/19/2017 | | | Best Doctors, Inc. | | | Teladoc, Inc. (nka:Teladoc Health, Inc.) | |
| | |
Transaction Value /
NFY Revenue |
| |||
Low
|
| | | | 1.21x | | |
High
|
| | | | 8.08x | | |
Median
|
| | | | 3.42x | | |
Mean
|
| | | | 4.00x | | |
Announcement Date
|
| |
Target
|
| |
Acquiror
|
|
12/6/2023 | | | Acclara Solutions, LLC | | | R1 RCM Inc. | |
9/6/2023 | | | NextGen Healthcare, Inc. | | | Thoma Bravo | |
8/8/2023 | | | Syntellis Performance Solutions, LLC | | | Strata Decision Technology, L.L.C. | |
4/13/2023 | | |
ScanSTAT Technologies, LLC
|
| | Verisma Sysitems, Inc. | |
3/2/2022 | | | AllScripts Hospitals & Physician Practices | | | N. Harris Computer Corporation | |
6/9/2021 | | | CIOX Health | | | Datavant, Inc. | |
6/7/2021 | | | Sentry Data Systems, Inc. | | | Craneware plc | |
1/6/2021 | | | Change Healthcare Inc. | | | Optum, Inc. | |
11/23/2020 | | | e-MDs, Inc. | | | Compugroup Holding Usa, Inc. | |
10/28/2019 | | | MRO Corporation | | | Parthenon Capital Group | |
2/26/2018 | | | Intermedix Corporation | | | R1 RCM Inc. | |
| | |
Transaction Value /
NFY Adj. EBITDA |
| |||
Low
|
| | | | 13.8x | | |
High
|
| | | | 14.7x | | |
Median
|
| | | | 14.1x | | |
Mean
|
| | | | 14.2x | | |
Announcement Date
|
| |
Target
|
| |
Acquiror
|
|
7/6/2023 | | | CorEvitas, LLC | | | Thermo Fisher Scientific Inc. | |
5/10/2023 | | | Syneos Health, Inc. | | | Veritas / Elliott / Patient Square | |
5/12/2021 | | | Inizio | | | Clayton, Dubilier & Rice | |
12/16/2020 | | | Cerner Enviza LLC | | | Cerner Corporation | |
7/1/2020 | | | Cello Health plc (nka:Cello Health Limited) | | | Value Demonstration UK Holdings Limited | |
3/3/2020 | | | Huntsworth plc (nka:Huntsworth Limited) | | | Clayton, Dubilier & Rice | |
| | |
Transaction Value /
NFY Adj. EBITDA |
| |||
Low
|
| | | | 8.9x | | |
High
|
| | | | 16.2x | | |
Median
|
| | | | 10.2x | | |
Mean
|
| | | | 11.8x | | |
Trading Period
|
| |
VWAP
|
| |||
30 Trading Days
|
| | | $ | 0.80 | | |
Publicly Traded Comparable Companies
|
| |
Enterprise Value
(millions) |
| |||
HealthEquity, Inc.
|
| | | $ | 8,326 | | |
R1 RCM Inc.
|
| | | $ | 7,609 | | |
Alight, Inc.
|
| | | $ | 6,959 | | |
Evolent Health, Inc.
|
| | | $ | 3,219 | | |
Progyny, Inc.
|
| | | $ | 2,058 | | |
Craneware plc
|
| | | $ | 1,038 | | |
HealthStream, Inc.
|
| | | $ | 772 | | |
Definitive Healthcare Corp.
|
| | | $ | 975 | | |
Accolade, Inc.
|
| | | $ | 473 | | |
Health Catalyst, Inc.
|
| | | $ | 289 | | |
OptimizeRx Corporation
|
| | | $ | 225 | | |
Metric
|
| |
Metric Range
|
| |
Implied Enterprise
Value of Sharecare |
| |
Implied Per Share
Values of Sharecare |
|
2024E Implied Value
|
| |
11.7x – 18.3x
|
| |
$250 – $390
|
| |
$0.75 – $1.10
|
|
2025E Implied Value
|
| |
9.0x – 14.2x
|
| |
$550 – $870
|
| |
$1.45 – $2.15
|
|
Metric
|
| |
Metric Range
|
| |
Implied
Enterprise Value of Sharecare |
| |
Implied
Per Share Values of Sharecare |
|
Implied Value (based on Weighted Average Cost of Capital / Perpetual Growth Rate)
|
| |
11% – 15% /2% – 3%
|
| |
$420 – $690
|
| |
$1.15 – $1.75
|
|
Date
|
| |
Target
|
| |
Acquiror
|
| |
Total Enterprise
Value (millions) |
| |||
09/05/2023 | | | NextGen Healthcare, Inc. | | | Thoma Bravo | | | | $ | 1,790 | | |
11/01/2022 | | | Benefitfocus, Inc. | | | Voya Financial, Inc. | | | | $ | 500 | | |
10/03/2022 | | | Bswift LLC | | | Francisco Partners | | | | $ | 735 | | |
06/21/2022 | | |
Convey Health Solutions
Holdings, Inc. |
| | TPG Capital | | | | $ | 1,072 | | |
06/16/2022 | | | LifeWorks Inc. | | | TELUS Corporation | | | | $ | 2,097 | | |
04/05/2022 | | | Tivity Health Inc. | | | Stone Point Capital | | | | $ | 1,921 | | |
01/06/2021 | | | Change Healthcare | | | Optum | | | | $ | 13,008 | | |
10/27/2020 | | | Health Advocate | | | Teleperformance SE | | | | $ | 690 | | |
12/20/2019 | | | Care.com, Inc. | | | IAC Inc. | | | | $ | 487 | | |
07/24/2017 | | | WebMD Health Group Corp. | | | KKR (Internet Brands Inc.) | | | | $ | 2,675 | | |
10/21/2016 | | | Everyday Health, Inc. | | | Ziff Davis, LLC | | | | $ | 467 | | |
Metric
|
| |
Metric Range
|
| |
Implied Enterprise
Value of Sharecare |
| |
Implied Per Share
Values of Sharecare |
|
2024E Implied Value
|
| |
12.3x – 16.3x
|
| |
$260 – $350
|
| |
$0.75 – $1.00
|
|
| | |
Beneficial Ownership of Sharecare Prior to the
Merger(1) |
| |
Beneficial Ownership of Sharecare After the
Merger(1) |
| ||||||||||||||||||||||||||||||
| | |
% Ownership
|
| |
Net Book
Value as of March 31, 2024(2) ($ in thousands) |
| |
Net Earnings
for the three- month period ended March 31, 2024(3) ($ in thousands) |
| |
% Ownership
|
| |
Net Book
Value as of March 31 2024(2) ($ in thousands) |
| |
Net Earnings
for the three- month period ended March 31, 2024(3) ($ in thousands) |
| ||||||||||||||||||
Parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | 100.0% | | | | | | 405,571 | | | | | | (35,087) | | |
Altaris Filing Parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 85.3% | | | | | | 345,952 | | | | | | (29,929) | | |
Arnold Filing Parties
|
| | | | 10.6% | | | | | | 42,828 | | | | | | (3,705) | | | | | | 3.4% | | | | | | 13,789 | | | | | | (1,193) | | |
Claritas Filing Parties
|
| | | | 10.1% | | | | | | 40,963 | | | | | | (3,544) | | | | | | 11.3% | | | | | | 45,830 | | | | | | (3,965) | | |
| | |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||
Enterprise
|
| | | $ | 208.9 | | | | | $ | 283.0 | | | | | $ | 368.8 | | |
Provider
|
| | | $ | 122.7 | | | | | $ | 137.8 | | | | | $ | 152.2 | | |
Life Sciences
|
| | | $ | 85.9 | | | | | $ | 91.5 | | | | | $ | 97.9 | | |
Total Revenue
|
| | | $ | 417.4 | | | | | $ | 512.3 | | | | | $ | 618.9 | | |
Cost of Revenue(1)
|
| | | $ | (223.8) | | | | | $ | (261.9) | | | | | $ | (318.5) | | |
Gross Profit(2)
|
| | | $ | 193.5 | | | | | $ | 250.4 | | | | | $ | 300.4 | | |
Sales and Marketing Expenses(1)
|
| | | $ | (46.2) | | | | | $ | (51.3) | | | | | $ | (55.1) | | |
General and Administrative Expenses(1)
|
| | | $ | (82.6) | | | | | $ | (92.6) | | | | | $ | (103.1) | | |
Product and Technology Expenses(1)
|
| | | $ | (42.6) | | | | | $ | (44.8) | | | | | $ | (50.1) | | |
Total Operating Expenses(3)
|
| | | $ | (171.3) | | | | | $ | (188.7) | | | | | $ | (208.4) | | |
Adjusted EBITDA(4)
|
| | | $ | 22.2 | | | | | $ | 61.7 | | | | | $ | 92.0 | | |
| | |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| ||||||||||||
Enterprise
|
| | | $ | 207.5 | | | | | $ | 283.0 | | | | | $ | 368.8 | | | | | $ | 436.4 | | |
Provider
|
| | | $ | 122.9 | | | | | $ | 137.8 | | | | | $ | 150.1 | | | | | $ | 159.8 | | |
Life Sciences
|
| | | $ | 86.0 | | | | | $ | 91.4 | | | | | $ | 97.9 | | | | | $ | 103.9 | | |
Total Revenue
|
| | | $ | 416.4 | | | | | $ | 512.3 | | | | | $ | 616.8 | | | | | $ | 700.1 | | |
Cost of Revenue(1)
|
| | | $ | (224.5) | | | | | $ | (261.9) | | | | | $ | (316.6) | | | | | $ | (362.9) | | |
Gross Profit(2)
|
| | | $ | 191.9 | | | | | $ | 250.4 | | | | | $ | 300.2 | | | | | $ | 337.2 | | |
Sales and Marketing Expenses(1)
|
| | | $ | (45.5) | | | | | $ | (51.3) | | | | | $ | (55.1) | | | | | $ | (62.2) | | |
General and Administrative Expenses(1)
|
| | | $ | (79.3) | | | | | $ | (92.6) | | | | | $ | (103.0) | | | | | $ | (111.2) | | |
Product and Technology Expenses(1)
|
| | | $ | (45.3) | | | | | $ | (44.8) | | | | | $ | (50.0) | | | | | $ | (53.8) | | |
Total Operating Expenses(3)
|
| | | $ | (170.0) | | | | | $ | (188.7) | | | | | $ | (208.0) | | | | | $ | (227.3) | | |
Adjusted EBITDA(4)
|
| | | $ | 21.5 | | | | | $ | 61.7 | | | | | $ | 92.2 | | | | | $ | 109.9 | | |
| | |
2022
|
| |
2023
|
| ||||||
Enterprise
|
| | | $ | 258.6 | | | | | $ | 243.9 | | |
Provider
|
| | | $ | 104.2 | | | | | $ | 119.3 | | |
Life Sciences
|
| | | $ | 79.6 | | | | | $ | 82.0 | | |
Total Revenue
|
| | | $ | 442.4 | | | | | $ | 445.3 | | |
Cost of Revenue
|
| | | $ | (238.3) | | | | | $ | (254.5) | | |
Gross Profit(1)
|
| | | $ | 204.1 | | | | | $ | 190.7 | | |
Sales and Marketing Expenses
|
| | | $ | (55.9) | | | | | $ | (57.4) | | |
General and Administrative Expenses
|
| | | $ | (171.8) | | | | | $ | (138.0) | | |
Product and Technology Expenses
|
| | | $ | (70.5) | | | | | $ | (70.0) | | |
Total Operating Expenses(2)
|
| | | $ | (298.2) | | | | | $ | (265.5) | | |
Adjusted EBITDA(3)
|
| | | $ | 5.8 | | | | | $ | 16.5 | | |
Name
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)
|
| |
Perquisites/
Benefits ($)(3) |
| |
Total ($)
|
| ||||||||||||
Named Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | |
Brent Layton
Chief Executive Officer |
| | | | 2,500,000 | | | | | | 1,149,247 | | | | | | 40,202 | | | | | | 3,689,449 | | |
Justin Ferrero
President and Chief Financial Officer |
| | | | 2,250,000 | | | | | | 7,254,805 | | | | | | 34,295 | | | | | | 9,539,100 | | |
Dawn Whaley
President and Chief Marketing Officer |
| | | | 2,250,000 | | | | | | 7,254,805 | | | | | | 39,328 | | | | | | 9,544,133 | | |
Jeff Arnold
Founder and Executive Chairman (Former Chief Executive Officer) |
| | | | 4,595,902 | | | | | | 6,539,168 | | | | | | 56,965 | | | | | | 11,192,035 | | |
Name
|
| |
Severance
Payment ($) |
| |
Annual
Bonus ($) |
| ||||||
Named Executive Officers | | | | | | | | | | | | | |
Brent Layton
|
| | | | 2,000,000 | | | | | | 500,000 | | |
Justin Ferrero
|
| | | | 1,800,000 | | | | | | 450,000 | | |
Dawn Whaley
|
| | | | 1,800,000 | | | | | | 450,000 | | |
Jeff Arnold
|
| | | | 4,200,000 | | | | | | 395,902 | | |
Name
|
| |
Time-Vesting
Sharecare RSU Award ($) |
| |
Performance-Vesting
Sharecare RSU Award ($) |
| ||||||
Named Executive Officers | | | | | | | | | | | | | |
Brent Layton
|
| | | | 340,476 | | | | | | 808,770 | | |
Justin Ferrero
|
| | | | 6,200,527 | | | | | | 1,054,278 | | |
Dawn Whaley
|
| | | | 6,200,527 | | | | | | 1,054,278 | | |
Jeff Arnold
|
| | | | 4,189,773 | | | | | | 2,349,395 | | |
Description
|
| |
Amount
($) |
| |||
Financial advisory fees and expenses
|
| | | | [ ] | | |
Legal fees and expenses
|
| | | | [ ] | | |
SEC filing fees
|
| | | | [ ] | | |
Printing, proxy solicitation, EDGAR filing and mailing expenses
|
| | | | [ ] | | |
Miscellaneous
|
| | | | [ ] | | |
Total
|
| | | | [ ] | | |
Name
|
| |
Age
|
| |
Current Position and Office
|
|
Jeff Allred | | |
70
|
| | Director | |
Jeff Arnold | | |
54
|
| | Founder and Executive Chairman of the Board | |
John Chadwick | | |
57
|
| | Lead Independent Director | |
Sandro Galea | | |
54
|
| | Director | |
Ken Goulet | | |
64
|
| | Director | |
Brent Layton | | |
56
|
| | Chief Executive Officer | |
Veronica Mallett | | |
68
|
| | Director | |
Alan Mnuchin | | |
63
|
| | Director | |
Name
|
| |
Age
|
| |
Current Position and Office
|
|
Rajeev Ronanki | | |
53
|
| | Director | |
Jeff Sagansky | | |
72
|
| | Director | |
Nicole Torraco | | |
45
|
| | Director | |
| | |
March 31,
|
| |
December 31,
|
| ||||||||||||
| | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||
Cash and cash equivalents
|
| | | $ | 100,320 | | | | | $ | 128,187 | | | | | $ | 182,508 | | |
Total current assets
|
| | | $ | 240,158 | | | | | $ | 267,807 | | | | | $ | 320,626 | | |
Total assets
|
| | | $ | 578,631 | | | | | $ | 613,634 | | | | | $ | 701,001 | | |
Total current liabilities
|
| | | $ | 106,781 | | | | | $ | 116,611 | | | | | $ | 101,032 | | |
Total liabilities
|
| | | $ | 114,855 | | | | | $ | 125,565 | | | | | $ | 120,196 | | |
Stockholders’ equity
|
| | | $ | 405,571 | | | | | $ | 429,864 | | | | | $ | 522,600 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(in thousands, except
per share information) |
| |||||||||||||||
Revenue
|
| | | $ | 445,251 | | | | | $ | 442,415 | | | | | $ | 412,815 | | |
Loss from operations
|
| | | $ | (135,975) | | | | | $ | (139,342) | | | | | $ | (85,443) | | |
Net loss attributable to Sharecare, Inc.
|
| | | $ | (128,498) | | | | | $ | (118,707) | | | | | $ | (85,000) | | |
Net income (loss) per share, basic and dilutive
|
| | | $ | (0.36) | | | | | $ | (0.34) | | | | | $ | (0.30) | | |
Name of Beneficial Owner
|
| |
Shares of
Common Stock |
| |
% of Common
Stock Outstanding |
| |
% of Voting
Power** |
| |||||||||
Directors and Named Executive Officers | | | | | | | | | | | | | | | | | | | |
Alan G. Mnuchin(1)
|
| | | | 2,600,538 | | | | | | * | | | | | | * | | |
Jeff Sagansky(2)
|
| | | | 1,970,531 | | | | | | * | | | | | | * | | |
Jeff Arnold(3)(4)
|
| | | | 42,336,819 | | | | | | 10.6% | | | | | | 10.4% | | |
John Chadwick(5)
|
| | | | 37,211,125 | | | | | | 10.1% | | | | | | 9.9% | | |
Ken Goulet(3)(6)
|
| | | | 1,262,603 | | | | | | * | | | | | | * | | |
Rajeev Ronanki(3)
|
| | | | 154,506 | | | | | | * | | | | | | * | | |
Dr. Sandro Galea(3)(7)
|
| | | | 332,623 | | | | | | * | | | | | | * | | |
Jeffrey Allred(3)(8)
|
| | | | 705,385 | | | | | | * | | | | | | * | | |
Dr. Veronica Mallett(3)(9)
|
| | | | 271,053 | | | | | | * | | | | | | * | | |
Brent Layton(3)(10)
|
| | | | 1,456,975 | | | | | | * | | | | | | * | | |
Nicole Torraco(3)
|
| | | | 43,124 | | | | | | * | | | | | | * | | |
Justin Ferrero(3)(11)
|
| | | | 14,246,036 | | | | | | 3.8% | | | | | | 3.7% | | |
Dawn Whaley(3)(12)
|
| | | | 14,309,546 | | | | | | 3.8% | | | | | | 3.7% | | |
All executive officers and directors as a group (15 persons)(13)
|
| | | | 119,511,864 | | | | | | 31.3% | | | | | | 30.7% | | |
5% Beneficial Owners | | | | | | | | | | | | | | | | | | | |
Entities Affiliated with Claritas Capital(5)
|
| | | | 37,211,125 | | | | | | | | | | | | | | |
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
June 10, 2024
|
| | | | 131,034 | | | | | | — | | | | | | N/A(1) | | |
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
July 26, 2024
|
| | | | 417,083 | | | | | | — | | | | | | N/A(1) | | |
July 26, 2024
|
| | | | — | | | | | | 9,801(2) | | | | | | 1.38 | | |
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
June 10, 2024
|
| | | | 131,034 | | | | | | — | | | | | | N/A(1) | | |
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
June 10, 2024
|
| | | | 131,034 | | | | | | — | | | | | | N/A(1) | | |
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
July 26, 2024
|
| | | | 833,333 | | | | | | — | | | | | | N/A(1) | | |
June 10, 2024
|
| | | | 131,034 | | | | | | — | | | | | | N/A(2) | | |
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
June 10, 2024
|
| | | | 131,034 | | | | | | — | | | | | | N/A(1) | | |
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
July 26, 2024
|
| | | | 125,000 | | | | | | — | | | | | | N/A(1) | | |
July 26, 2024
|
| | | | — | | | | | | 2,937(2) | | | | | | 1.38 | | |
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
July 11, 2024
|
| | | | 125,000 | | | | | | — | | | | | | N/A(1) | | |
July 11, 2024
|
| | | | — | | | | | | 2,938(2) | | | | | | 1.37 | | |
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
July 26, 2024
|
| | | | 297,620 | | | | | | — | | | | | | N/A(1) | | |
July 26, 2024
|
| | | | — | | | | | | 6,994(2) | | | | | | 1.38 | | |
July 11, 2024
|
| | | | 297,619 | | | | | | — | | | | | | N/A(1) | | |
July 11, 2024
|
| | | | — | | | | | | 6,994(2) | | | | | | 1.37 | | |
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
July 26, 2024
|
| | | | 104,167 | | | | | | — | | | | | | N/A(1) | | |
July 11, 2024
|
| | | | 104,166 | | | | | | — | | | | | | N/A(1) | | |
Date
|
| |
Acquisition
|
| |
Disposition
|
| |
Price
Per Share ($) |
| |||||||||
July 26, 2024
|
| | | | 297,620 | | | | | | — | | | | | | N/A(1) | | |
July 26, 2024
|
| | | | — | | | | | | 6,994(2) | | | | | | 1.38 | | |
July 11, 2024
|
| | | | 297,619 | | | | | | — | | | | | | N/A(1) | | |
July 11, 2024
|
| | | | — | | | | | | 6,994(2) | | | | | | 1.37 | | |
Period
|
| |
Total
Number of Shares Purchased |
| |
Range of
Prices Paid ($) |
| |
Average
Price Paid Per Share ($) |
| ||||||
2022 | | | | | | | | | | | | | | | | |
Third Quarter
|
| | | | — | | | |
—
|
| | | | — | | |
Fourth Quarter
|
| | | | 150,602 | | | |
1.49 – 1.74
|
| | | | 1.66 | | |
2023 | | | | | | | | | | | | | | | | |
First Quarter
|
| | | | — | | | |
—
|
| | | | — | | |
Second Quarter
|
| | | | 1,550,000 | | | |
1.48 – 1.70
|
| | | | 1.67 | | |
Third Quarter
|
| | | | 5,893,035 | | | |
0.95 – 1.25
|
| | | | 1.13 | | |
Fourth Quarter
|
| | | | — | | | |
—
|
| | | | — | | |
2024 | | | | | | | | | | | | | | | | |
First Quarter
|
| | | | — | | | |
—
|
| | | | — | | |
Second Quarter
|
| | | | — | | | |
—
|
| | | | — | | |
Third Quarter (through [ ])
|
| | | | [ ] | | | |
[ ]
|
| | | | [ ] | | |
| | |
Market Price
|
| |||||||||
| | |
High
|
| |
Low
|
| ||||||
2021 | | | | | | | | | | | | | |
Third Quarter
|
| | | $ | 9.56 | | | | | $ | 5.67 | | |
Fourth Quarter
|
| | | $ | 8.54 | | | | | $ | 4.15 | | |
2022 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 5.03 | | | | | $ | 2.28 | | |
Second Quarter
|
| | | $ | 3.20 | | | | | $ | 1.53 | | |
Third Quarter
|
| | | $ | 2.22 | | | | | $ | 1.38 | | |
Fourth Quarter
|
| | | $ | 2.25 | | | | | $ | 1.39 | | |
2023 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 2.71 | | | | | $ | 1.34 | | |
Second Quarter
|
| | | $ | 1.79 | | | | | $ | 1.31 | | |
Third Quarter
|
| | | $ | 1.80 | | | | | $ | 0.77 | | |
Fourth Quarter
|
| | | $ | 1.30 | | | | | $ | 0.84 | | |
2024 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 1.21 | | | | | $ | 0.74 | | |
Second Quarter
|
| | | $ | 1.40 | | | | | $ | 0.48 | | |
Third Quarter (through [ ])
|
| | | $ | [ ] | | | | | $ | [ ] | | |
Name
|
| |
Citizenship
|
| |
Material Occupations, Positions, Offices or Employment
During the Past Five Years |
|
Nicholas D. Fulco
|
| |
U.S.
|
| | Mr. Fulco is a member of the board of directors of the Parent Entities and Upper Parent and the Board of Managers of Aggregator. Mr. Fulco is also the President of Parent, Merger Sub and Upper Parent. Mr. Fulco is a Managing Director at Altaris, LLC | |
Charles T. Mullens
|
| |
U.S.
|
| | Mr. Mullens is a member of the board of directors of the Parent Entities and Upper Parent and the Board of Managers of Aggregator. Mr. Mullens is also the Vice President and Secretary of Parent, Merger Sub and Upper Parent. Mr. Mullens is the Chief Financial Officer and Chief Operating Officer of Altaris, LLC | |
Name
|
| |
Citizenship
|
| |
Material Occupations, Positions, Offices or Employment
During the Past Five Years |
|
George E. Aitken-Davies | | |
U.S.
|
| | Mr. Aitken-Davies is a member of the board of managers of Altaris Partners. Mr. Aitken-Davies is a Managing Director of Altaris, which he co-founded in November 2002. | |
Daniel G. Tully | | |
U.S.
|
| | Mr. Tully is a member of the board of managers of Altaris, LLC and Mr. Tully is a Managing Director at Altaris, LLC, which he co-founded in November 2002. Mr. Tully also serves as a director of Trean Insurance Group, Inc., a publicly traded provider of specialty insurance products. Mr. Tully has also served as a director of Tivity Health, Inc., a publicly traded provider of health solutions, from August 2019 to September 2020. | |
Individual
|
| |
Biography
|
| |
Citizenship
|
|
John H. Chadwick
|
| | Mr. Chadwick founded and has been a partner of Claritas Capital, LLC since its inception in 2001. | | |
U.S. Citizen
|
|
Theresa Sexton | | | Ms. Sexton is a Managing Partner at Claritas Capital, LLC, joining in 2008. | | |
U.S. Citizen
|
|
| | |
Page
|
| |||
ARTICLE I
|
| ||||||
The Merger; Closing; Effective Time
|
| ||||||
1.1.
|
| | | | A-2 | | |
1.2.
|
| | | | A-2 | | |
1.3.
|
| | | | A-2 | | |
ARTICLE II
|
| ||||||
Certificate of Incorporation and Bylaws of the Surviving Corporation
|
| ||||||
2.1.
|
| | | | A-2 | | |
2.2.
|
| | | | A-2 | | |
ARTICLE III
|
| ||||||
Directors and Officers of the Surviving Corporation
|
| ||||||
3.1.
|
| | | | A-2 | | |
3.2.
|
| | | | A-2 | | |
ARTICLE IV
|
| ||||||
Effect of the Merger on Capital Stock; Exchange of Share Certificates
|
| ||||||
4.1.
|
| | | | A-3 | | |
4.2.
|
| | | | A-3 | | |
4.3.
|
| | | | A-6 | | |
4.4.
|
| | | | A-8 | | |
4.5.
|
| | | | A-8 | | |
ARTICLE V
|
| ||||||
Representations and Warranties
|
| ||||||
5.1.
|
| | | | A-8 | | |
5.2.
|
| | | | A-20 | | |
ARTICLE VI
|
| ||||||
Covenants
|
| ||||||
6.1.
|
| | | | A-24 | | |
6.2.
|
| | | | A-27 | | |
6.3.
|
| | | | A-30 | | |
6.4.
|
| | | | A-32 | | |
6.5.
|
| | | | A-32 | | |
6.6.
|
| | | | A-34 | | |
6.7.
|
| | | | A-35 | | |
6.8.
|
| | | | A-35 | | |
| | |
Page
|
| |||
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
ARTICLE VII
|
| ||||||
Conditions
|
| ||||||
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
ARTICLE VIII
|
| ||||||
Termination
|
| ||||||
| | | | A-44 | | | |
| | | | A-45 | | | |
ARTICLE IX
|
| ||||||
Miscellaneous and General
|
| ||||||
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-54 | | | |
| | | | A-62 | | |
| IMPACT ACQUIROR INC. | | |||
| By: | | | /s/ Nicholas Fulco | |
| | | |
Name:
Nicholas Fulco
|
|
| | | |
Title:
President
|
|
| IMPACT MERGER SUB INC. | | |||
| By: | | | /s/ Nicholas Fulco | |
| | | |
Name:
Nicholas Fulco
|
|
| | | |
Title:
President
|
|
| SHARECARE, INC. | | |||
| By: | | | /s/ Justin Ferrero | |
| | | |
Name:
Justin Ferrero
|
|
| | | |
Title:
President and Chief Financial Officer
|
|
Term
|
| |
Section
|
|
Action
|
| |
5.1(h)
|
|
Agreement
|
| |
Preamble
|
|
Alternative Acquisition Agreement
|
| |
6.2(d)(iv)
|
|
Antitrust Law
|
| |
6.5(g)
|
|
Applicable Date
|
| |
5.1(e)(i)
|
|
Bankruptcy and Equity Exception
|
| |
5.1(c)(i)
|
|
Benefit Plans
|
| |
5.1(i)(i)
|
|
Book-Entry Shares
|
| |
4.1(a)
|
|
Bylaws
|
| |
2.2
|
|
cash balance
|
| |
6.15(d)
|
|
Certificate of Merger
|
| |
1.3
|
|
Change of Recommendation
|
| |
6.2(d)(iv)
|
|
Term
|
| |
Section
|
|
Charter
|
| |
2.1
|
|
Chosen Courts
|
| |
9.5(a)
|
|
CIC Plan
|
| |
4.3(a)(i)
|
|
CIC Plan Participants
|
| |
4.3(a)(i)
|
|
Closing
|
| |
1.2
|
|
Closing Date
|
| |
1.2
|
|
Code
|
| |
4.2(h)
|
|
Company
|
| |
Preamble
|
|
Company Board
|
| |
Recitals
|
|
Company Disclosure Schedule
|
| |
5.1
|
|
Company Equity Awards
|
| |
4.2(b)
|
|
Company Option
|
| |
4.3(a)(i)
|
|
Company Permits
|
| |
5.1(j)(ii)
|
|
Company Recommendation
|
| |
5.1(c)(iii)(C)
|
|
Company Reports
|
| |
5.1(e)(i)
|
|
Company RSU Award
|
| |
4.3(b)(i)
|
|
Company Severance Plan
|
| |
6.9(a)
|
|
Company Stockholders Meeting
|
| |
6.4(a)
|
|
Company Termination Fee
|
| |
8.2(b)
|
|
Confidentiality Agreement
|
| |
6.6(b)
|
|
Contingent Cash Award
|
| |
4.3(a)(i)
|
|
Contingent Unit Award
|
| |
4.3(a)(i)
|
|
Continuing Employee
|
| |
6.9(a)
|
|
Contract
|
| |
5.1(d)(ii)
|
|
Credit Agreement Termination
|
| |
6.14
|
|
D&O Insurance
|
| |
6.11(c)
|
|
Debt Financing
|
| |
6.17(a)
|
|
DGCL
|
| |
Recitals
|
|
DOJ
|
| |
6.5(b)
|
|
DTC
|
| |
4.2(c)(i)
|
|
Effective Time
|
| |
1.3
|
|
Employees
|
| |
5.1(i)(i)
|
|
Equity Commitment Letter
|
| |
5.2(f)(i)
|
|
Equity Investors
|
| |
5.2(f)(i)
|
|
ERISA
|
| |
5.1(i)(i)
|
|
Exchange Act
|
| |
5.1(d)(i)
|
|
Extended Outside Date
|
| |
8.1(b)
|
|
Financing
|
| |
5.2(f)(i)
|
|
FTC
|
| |
6.5(b)
|
|
Governmental Authority
|
| |
5.1(d)(i)
|
|
Guarantee
|
| |
Recitals
|
|
Guarantor
|
| |
Recitals
|
|
HSR Act
|
| |
5.1(d)(i)
|
|
Term
|
| |
Section
|
|
Indemnified Parties
|
| |
6.11(a)
|
|
Initial Outside Date
|
| |
8.1(b)
|
|
Interests and Expenses
|
| |
8.2(c)
|
|
Intervening Event
|
| |
6.2(e)(ii)
|
|
IRS
|
| |
5.1(i)(i)
|
|
Labor Agreement
|
| |
5.1(p)(i)
|
|
Laws
|
| |
5.1(j)(i)
|
|
Letter of Transmittal
|
| |
4.2(c)(i)
|
|
Liability Limitation
|
| |
8.2(d)
|
|
Material Contract
|
| |
5.1(k)(i)
|
|
material weakness
|
| |
5.1(e)(ii)
|
|
Measurement Time
|
| |
5.1(b)(i)
|
|
Merger
|
| |
Recitals
|
|
Merger Consideration
|
| |
4.1(a)
|
|
Merger Sub
|
| |
Preamble
|
|
Multiemployer Plan
|
| |
5.1(i)(ii)
|
|
non-CIC Plan Participant
|
| |
4.3(a)
|
|
Option Consideration
|
| |
4.3(a)(i)
|
|
Order
|
| |
5.1(h)
|
|
Other Required Company Filing
|
| |
6.3(a)
|
|
Outside Date
|
| |
8.1(b)
|
|
Parent
|
| |
Preamble
|
|
Parent Disclosure Schedule
|
| |
5.2
|
|
Parties
|
| |
Preamble
|
|
Party
|
| |
Preamble
|
|
Paying Agent
|
| |
4.2(a)
|
|
Payment Fund
|
| |
4.2(b)
|
|
Payoff Amount
|
| |
6.14
|
|
Preferred Shares
|
| |
4.1(a)
|
|
Proxy Statement
|
| |
6.3(a)
|
|
Related Party
|
| |
8.2(d)
|
|
SEC
|
| |
5.1(e)(i)
|
|
Securities Act
|
| |
5.1(d)(i)
|
|
Share Certificate
|
| |
4.1(a)
|
|
Shares
|
| |
4.1(a)
|
|
significant deficiency
|
| |
5.1(e)(ii)
|
|
Special Committee
|
| |
Recitals
|
|
Specified Acquisition
|
| |
6.1(e)
|
|
Surviving Corporation
|
| |
1.1
|
|
Tail Period
|
| |
6.11(c)
|
|
Takeover Statute
|
| |
5.1(m)
|
|
| Sharecare, Inc. | | |||
| By: | | | | |
| Name: | | | Brent Layton | |
| Title: | | | Chief Executive Officer | |
Rollover Stockholder
|
| |
Value of Rollover
Shares and Value of New Topco Units |
| |
Number of Rollover
Shares to be Contributed |
| |||
Claritas Capital Fund IV, LP
|
| | | $ | 1,131,311.61 | | | |
791,127 shares of Company Common Stock
|
|
Claritas Dozoretz Partners, LLC
|
| | | $ | 1,076,665.59 | | | |
752,913 shares of Company Common Stock
|
|
Claritas Irby, LLC
|
| | | $ | 399,185.93 | | | |
279,151 shares of Company Common Stock
|
|
Claritas Opportunity Fund 2013, LP
|
| | | $ | 2,660,166.08 | | | |
1,860,256 shares of Company Common Stock
|
|
Claritas Opportunity Fund II, LP
|
| | | $ | 1,131,311.61 | | | |
791,127 shares of Company Common Stock
|
|
Claritas Sharecare CN Partners, LLC
|
| | | $ | 12,083,417.06 | | | |
8,449,942 shares of Company Common Stock
|
|
Claritas Opportunity Fund IV, L.P.
|
| | | $ | 5,684,231.41 | | | |
3,974,987 shares of Company Common Stock
|
|
Claritas Cornerstone Fund, LP
|
| | | $ | 1,914,954.47 | | | |
1,339,129 shares of Company Common Stock
|
|
Claritas Sharecare 2018 Notes, LLC
|
| | | $ | 1,505,652.72 | | | |
1,052,904 shares of Company Common Stock
|
|
Claritas Sharecare Notes, LLC
|
| | | $ | 4,089,222.28 | | | |
2,859,596 shares of Company Common Stock
|
|
Claritas Sharecare 2019 Notes LLC
|
| | | $ | 2,014,632.62 | | | |
1,408,834 shares of Company Common Stock
|
|
Claritas Opportunity Fund V, LP
|
| | | $ | 2,625,381.33 | | | |
1,835,931 shares of Company Common Stock
|
|
Claritas SC Bactes Partners, LLC
|
| | | $ | 668,120.31 | | | |
467,217 shares of Company Common Stock
|
|
Claritas SC Partners, LLC
|
| | | $ | 616,979.22 | | | |
431,454 shares of Company Common Stock
|
|
Claritas Sharecare F3 LLC
|
| | | $ | 99,447.92 | | | |
69,544 shares of Company Common Stock
|
|
Claritas Sharecare – CS Partners, LLC
|
| | | $ | 4,779,007.09 | | | |
3,341,963 shares of Company Common Stock
|
|
Claritas Frist Partners, LLC
|
| | | $ | 6,768,380.19 | | | |
4,733,133 shares of Company Common Stock
|
|
Claritas Sharp Partners, LLC
|
| | | $ | 2,356,160.95 | | | |
1,647,665 shares of Company Common Stock
|
|
Claritas Sharecare Partners, LLC
|
| | | $ | 696,438.60 | | | |
487,020 shares of Company Common Stock
|
|
Claritas Irby Partners II, LLC
|
| | | $ | 169,261.95 | | | |
118,365 shares of Company Common Stock
|
|
Claritas Capital Management Services, Inc.
|
| | | $ | 236,294.63 | | | |
165,241 shares of Company Common Stock(1)
|
|
John H. Chadwick
|
| | | $ | 454,736.71 | | | |
317,997 shares of Company Common Stock
|
|
Exhibit 107
Calculation of Filing Fee Tables
Schedule
14A
(Form Type)
Sharecare, Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Transaction Valuation
Proposed |
Fee Rate | Amount of Filing Fee | |
Fees to be Paid | $553,799,894.27(1)(2) | 0.00014760 | $81,740.86(3) |
Fees Previously Paid | — | — | |
Total Transaction Valuation | $553,799,894.27 | ||
Total Fees Due for Filing | $81,740.86 | ||
Total Fees Previously Paid | — | ||
Total Fee Offsets | — | ||
Net Fee Due | $81,740.86 |
(1) | Aggregate number of securities to which transaction applies: As of July 25, 2024, the maximum number of shares of common stock of Sharecare, Inc. (“ShareCare”) to which this transaction applies is estimated to be 407,954,469, which consists of (1) 378,476,333 shares of common stock entitled to receive the per share merger consideration of $1.43 per share (including 7,991,966 shares of common stock underlying certain outstanding restricted stock unit awards that are expected to convert into shares of common stock prior to or as of the closing of the transaction); (2) 27,900,940 shares of common stock underlying in-the-money stock options that are vested or that will vest upon the closing of the transaction in accordance with their terms, which are entitled to receive the per share merger consideration of $1.43 per share minus any applicable exercise price; and (3) 1,577,196 shares of common stock underlying outstanding restricted stock units held by non-employee directors of Sharecare, which are entitled to receive the per share merger consideration of $1.43 per share. |
(2) | Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined): Estimated solely for the purposes of calculating the filing fee, as of July 25, 2024, the underlying value of the transaction was calculated based on the sum of (1) the product of 378,476,333 shares of common stock and the per share merger consideration of $1.43 per share; (2) the product of 27,900,940 shares of common stock underlying in-the-money stock options that are vested or that vest upon the closing of the transaction in accordance with their terms and $0.37 (which is the difference between the per share merger consideration of $1.43 and the weighted average exercise price of such options of approximately $1.06); and (3) the product of 1,577,196 shares of common stock underlying outstanding restricted stock units held by non-employee directors of Sharecare and the per share merger consideration of $1.43 per share. Pursuant to the Merger Agreement, at the Effective Time, each outstanding Company Warrant (as defined in the Merger Agreement) of Sharecare shall, in accordance with its terms, automatically and without any required action on the part of the holder thereof, cease to represent a warrant of Sharecare in respect of shares of Sharecare common stock and shall become a warrant exercisable for the per share merger consideration of $1.43. If a holder properly exercises a Company Warrant within thirty (30) days following the public disclosure of the consummation of the Merger pursuant to a current report on Form 8-K, the exercise price of the Company Warrant, as determined by the applicable warrant agreement, with respect to such exercise shall be reduced by an amount (in dollars and in no event less than zero) equal to the difference of (a) the exercise price in effect prior to such reduction minus (b) (i) the per share merger consideration of $1.43 minus (ii) the Black-Scholes Warrant Value (as defined in the applicable warrant agreement). As of the close of business on July 25, 2024, Sharecare estimated that the exercise price of outstanding Company Warrants, as adjusted pursuant to the foregoing sentence, to be approximately $1.43 and, accordingly, the Company does not expect any Company Warrants to be exercised following the Effective Time. The Company has excluded the Company Warrants from the maximum number of shares of Sharecare common stock to which this transaction applies in the table above. |
(3) | In accordance with Section 14(g) of the Securities Exchange Act of 1934, as amended, the filing fee was determined by multiplying the sum calculated in note (2) above by .00014760. |