|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
7372
(Primary Standard Industrial
Classification Code Number) |
| |
83-4388331
(I.R.S. Employer
Identification Number) |
|
|
Copies to:
|
| |||
|
Jaclyn L. Cohen
P.J. Himelfarb Merritt S. Johnson Weil, Gotshal & Manges LLP 767 Fifth Avenue New York, New York 10153 Tel: (212) 310-8000 Fax: (212) 310-8007 |
| |
Sarah Hilty
300 Innovative Way, Suite 201 Nashua, New Hampshire 03062 (603) 324-3000 |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☐ | |
| | | | | | | Emerging growth company | | | ☒ | |
| | ||||||||||||||||||||||||||||
Title of each Class of Securities to be Registered
|
| | |
Amount to
be Registered(1) |
| | |
Proposed Maximum
Offering Price Per Share |
| | |
Proposed Maximum
Aggregate Offering Price |
| | |
Amount of
Registration Fee(2)(9) |
| ||||||||||||
Class A common stock, par value $0.0001 per share(3)
|
| | | | | 70,250,000 | | | | | | $ | 9.79(4) | | | | | | $ | 687,747,500.00 | | | | | | $ | 75,033.25 | | |
Warrants to purchase Class A common stock(5)
|
| | | | | 33,966,667 | | | | | | $ | —(6) | | | | | | $ | —(6) | | | | | | $ | —(6) | | |
Class A common stock, par value $0.0001 per share(7)
|
| | | | | 56,966,667 | | | | | | $ | 11.50(8) | | | | | | $ | 655,116,671.12 | | | | | | $ | 71,473.22 | | |
Total
|
| | | | | | | | | | | | | | | | | | $ | 1,342,864,171.12 | | | | | | $ | 146,506.48 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | iv | | | |
| | | | vii | | | |
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 59 | | | |
| | | | 94 | | | |
| | | | 106 | | | |
| | | | 113 | | | |
| | | | 120 | | | |
| | | | 125 | | | |
| | | | 127 | | | |
| | | | 130 | | | |
| | | | 142 | | | |
| | | | 144 | | | |
| | | | 147 | | | |
| | | | 151 | | | |
| | | | 152 | | | |
| | | | 153 | | | |
| | | | 154 | | | |
| | | | F-1 | | |
| | |
For the Three
Months Ended March 31, 2021 |
| |
For the Three
Months Ended March 31, 2020 |
| |
For the Year
Ended December 31, 2020 |
| |
For the Period
from April 11, 2019 (Inception) Through December 31, 2019 |
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Income Statement Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 41,740,801 | | | | | $ | (8,823,514) | | | | | $ | (72,459,185) | | | | | $ | (14,682,592) | | |
Less: Income attributable to common stock subject to possible redemption
|
| | | | — | | | | | | (1,325,482) | | | | | | (1,230,480) | | | | | | (4,868,674) | | |
Nonredeemable net income (loss)
|
| | | $ | 41,740,801 | | | | | $ | (10,148,996) | | | | | $ | (73,689,665) | | | | | $ | (19,551,226) | | |
Weighted average shares outstanding, basic and diluted)
|
| | | | 32,537,498 | | | | | | 25,224,075 | | | | | | 27,526,131 | | | | | | 21,438,529 | | |
Basic and diluted net income (loss) per common share
|
| | | $ | 1.28 | | | | | $ | (0.41) | | | | | $ | (2.68) | | | | | $ | (0.91) | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| |||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Balance Sheet Data (end of period): | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 2,382,560 | | | | | $ | 3,873,865 | | | | | $ | 2,238,275 | | |
Prepaid income taxes
|
| | | | — | | | | | | — | | | | | | 27,140 | | |
Prepaid expenses
|
| | | | 111,174 | | | | | | 94,299 | | | | | | 275,525 | | |
Marketable securities held in Trust Account
|
| | | | 697,018,229 | | | | | | 696,957,196 | | | | | | 695,295,418 | | |
Total assets
|
| | | | 699,511,963 | | | | | | 700,925,360 | | | | | | 697,836,358 | | |
Total liabilities
|
| | | | 110,392,112 | | | | | | 153,546,310 | | | | | | 77,998,123 | | |
Common stock subject to possible redemption
|
| | | | 584,119,845 | | | | | | 542,379,040 | | | | | | 614,838,229 | | |
Total stockholders’ equity
|
| | | | 5,000,006 | | | | | | 5,000,010 | | | | | | 5,000,006 | | |
| | |
Three
months ended April 30, 2021 |
| |
Three
months ended April 30, 2020 |
| | |
Aug. 28,
2020 through Jan. 31, 2021 |
| |
Feb. 1, 2020
through Aug. 27, 2020 |
| |
Fiscal Year
Ended January 31, 2020 |
| |
Fiscal Year
Ended January 31, 2019 |
| |
Fiscal Year
Ended January 31, 2018 |
| |||||||||||||||||||||
($ in thousands)
|
| |
Successor
|
| |
Predecessor
|
| | |
Successor
|
| |
Predecessor
|
| |
Predecessor
|
| |
Predecessor
|
| |
Predecessor
|
| |||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues(1)
|
| | | | 91,701 | | | | | | 118,329 | | | | | | $ | 108,768 | | | | | $ | 273,851 | | | | | $ | 514,021 | | | | | $ | 534,141 | | | | | $ | 547,309 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues:
|
| | | | 24,521 | | | | | | 24,214 | | | | | | | 40,898 | | | | | | 52,160 | | | | | | 96,044 | | | | | | 98,636 | | | | | | 106,274 | | |
Content and software development
|
| | | | 16,607 | | | | | | 16,943 | | | | | | | 30,028 | | | | | | 38,986 | | | | | | 67,951 | | | | | | 57,332 | | | | | | 60,500 | | |
Selling and marketing
|
| | | | 28,502 | | | | | | 32,737 | | | | | | | 55,285 | | | | | | 75,028 | | | | | | 140,785 | | | | | | 150,179 | | | | | | 143,898 | | |
General and administrative
|
| | | | 12,362 | | | | | | 15,688 | | | | | | | 21,636 | | | | | | 37,455 | | | | | | 57,356 | | | | | | 51,421 | | | | | | 45,344 | | |
| | |
Three
months ended April 30, 2021 |
| |
Three
months ended April 30, 2020 |
| | |
Aug. 28,
2020 through Jan. 31, 2021 |
| |
Feb. 1, 2020
through Aug. 27, 2020 |
| |
Fiscal Year
Ended January 31, 2020 |
| |
Fiscal Year
Ended January 31, 2019 |
| |
Fiscal Year
Ended January 31, 2018 |
| |||||||||||||||||||||
($ in thousands)
|
| |
Successor
|
| |
Predecessor
|
| | |
Successor
|
| |
Predecessor
|
| |
Predecessor
|
| |
Predecessor
|
| |
Predecessor
|
| |||||||||||||||||||||
Recapitalization and transaction-
related costs |
| | | | 1,932 | | | | | | 16,376 | | | | | | | 15,928 | | | | | | 32,099 | | | | | | 16,244 | | | | | | — | | | | | | — | | |
Amortization of intangible assets
|
| | | | 34,943 | | | | | | 17,370 | | | | | | | 39,824 | | | | | | 34,378 | | | | | | 96,359 | | | | | | 151,752 | | | | | | 194,739 | | |
Impairment of goodwill and intangible assets
|
| | | | — | | | | | | 332,376 | | | | | | | — | | | | | | 332.376 | | | | | | 440,598 | | | | | | 16,094 | | | | | | — | | |
Restructuring
|
| | | | 537 | | | | | | 370 | | | | | | | 4,341 | | | | | | 1,179 | | | | | | 1,900 | | | | | | 2,073 | | | | | | 2,524 | | |
Total Operating Expenses
|
| | | | 119,404 | | | | | | 456,074 | | | | | | | 207,940 | | | | | | 603,661 | | | | | | 917,237 | | | | | | 527,487 | | | | | | 553,279 | | |
Operating (loss) income
|
| | | | (27,703) | | | | | | (337,745) | | | | | | | (99,172) | | | | | | (329,810) | | | | | | (403,216) | | | | | | 6,654 | | | | | | (5,970) | | |
Interest expense, net
|
| | | | (11,449) | | | | | | 910 | | | | | | | (19,936) | | | | | | (168,236) | | | | | | (429,657) | | | | | | (395,842) | | | | | | (346,186) | | |
Reorganization items, net
|
| | | | — | | | | | | — | | | | | | | — | | | | | | 3,329,245 | | | | | | — | | | | | | — | | | | | | — | | |
Other income (expense)
|
| | | | (342) | | | | | | 929 | | | | | | | 39,452 | | | | | | 1,268 | | | | | | (5,120) | | | | | | (5,624) | | | | | | 8,812 | | |
Loss before provision (benefit) for
income taxes |
| | | | (39,494) | | | | | | (442,794) | | | | | | | (115,656) | | | | | | 2,832,467 | | | | | | (837,993) | | | | | | (394,812) | | | | | | (343,344) | | |
Provision for income taxes
|
| | | | (2,089) | | | | | | (8,891) | | | | | | | (21,934) | | | | | | 68,455 | | | | | | 11,212 | | | | | | 5,027 | | | | | | 1,373 | | |
Net (loss) income
|
| | | | (37,405) | | | | | | (433,903) | | | | | | $ | (93,722) | | | | | $ | (2,764,012) | | | | | $ | (849,205) | | | | | $ | (399,839) | | | | | $ | (344,717) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
As of January 31, 2021
|
| | |
As of January 31, 2020
|
| ||||||
Cash and cash equivalents
|
| | | $ | 71,479 | | | | | | $ | 18,799 | | |
Accounts receivable, net
|
| | | | 179,784 | | | | | | | 193,024 | | |
Total current assets(1)
|
| | | | 284,553 | | | | | | | 263.250 | | |
Accounts payable and accrued liabilities(1)(2)
|
| | | | 66,925 | | | | | | | 68,790 | | |
Term loans and related-party debt and accrued interest
|
| | | | 515,436 | | | | | | | 68,790 | | |
Total shareholder’s equity (deficit)
|
| | | | 579,969 | | | | | | | (2,761,744) | | |
| | |
Fiscal Year Ended
|
| |||||||||
(in thousands)
|
| |
October 2, 2020
|
| |
September 27, 2019
|
| ||||||
Statement of Operations And Comprehensive Loss Data: | | | | | | | | | | | | | |
Revenue
|
| | | $ | 208,535 | | | | | $ | 260,165 | | |
Cost of revenue
|
| | | | 116,203 | | | | | | 139,459 | | |
Gross margin
|
| | | | 92,332 | | | | | | 120,706 | | |
Total operating expenses
|
| | | | 164,636 | | | | | | 121,988 | | |
Loss from operations
|
| | | | (72,304) | | | | | | (1,282) | | |
Interest expense
|
| | | | (27,455) | | | | | | (25,489) | | |
Other (expense) income, net
|
| | | | (1,328) | | | | | | 500 | | |
Loss before income taxes
|
| | | | (101,087) | | | | | | (26,271) | | |
Income tax expense
|
| | | | (271) | | | | | | (28) | | |
Net Loss
|
| | | $ | (101,358) | | | | | $ | (26,299) | | |
| | |
Six Months Ended
|
| |||||||||
(in thousands)
|
| |
April 2, 2021
|
| |
March 27, 2020
|
| ||||||
Statement of Operations And Comprehensive Loss Data: | | | | | | | | | | | | | |
Revenue
|
| | | $ | 94,354 | | | | | $ | 122,047 | | |
Cost of revenue
|
| | | | 46,812 | | | | | | 68,155 | | |
Gross margin
|
| | | | 47,542 | | | | | | 53,892 | | |
Total operating expenses
|
| | | | 50,236 | | | | | | 115,605 | | |
Loss from operations
|
| | | | (2,694) | | | | | | (61,713) | | |
Interest expense
|
| | | | (19,379) | | | | | | (13,127) | | |
Other income (expense), net
|
| | | | 436 | | | | | | (2,066) | | |
Loss before income taxes
|
| | | | (21,637) | | | | | | (76,906) | | |
Income tax expense
|
| | | | (1,316) | | | | | | (738) | | |
Net Loss
|
| | | $ | (22,953) | | | | | $ | (77,644) | | |
| | |
As of
|
| |||||||||||||||
(in thousands)
|
| |
April 2, 2021
|
| |
October 2, 2020
|
| |
September 27, 2019
|
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 17,296 | | | | | $ | 19,836 | | | | | $ | 9,621 | | |
Total assets
|
| | | | 235,528 | | | | | | 240,958 | | | | | | 314,244 | | |
Total liabilities
|
| | | | 384,629 | | | | | | 364,551 | | | | | | 344,439 | | |
Total stockholder’s deficit
|
| | | | (149,101) | | | | | | (123,593) | | | | | | (30,195) | | |
| | |
Six Months Ended
|
| |||||||||
(in thousands)
|
| |
April 2, 2021
|
| |
March 27, 2020
|
| ||||||
Statement of Cash Flow Data: | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities
|
| | | $ | 451 | | | | | $ | (10,532) | | |
Net cash used in investing activities
|
| | | | (2,106) | | | | | | (1,220) | | |
Net cash provided by financing activities
|
| | | | (1,248) | | | | | | 15,841 | | |
| | | | | | | | | | | | | | |
Including Global
Knowledge |
| |||||||||
Total Capitalization (in 000s)
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||
Skillsoft Shareholders
|
| | | | 28,500 | | | | | | 22% | | | | | | 28,500 | | | | | | 21% | | |
Churchill Public Shares
|
| | | | 34,309 | | | | | | 26% | | | | | | 34,309 | | | | | | 26% | | |
Churchill Sponsor II LLC
|
| | | | 17,250 | | | | | | 13% | | | | | | 17,250 | | | | | | 13% | | |
PIPE Investors
|
| | | | 51,000 | | | | | | 39% | | | | | | 51,000 | | | | | | 38% | | |
Lodbrok PIPE Investments
|
| | | | — | | | | | | — | | | | | | 2,000 | | | | | | 2% | | |
Total Churchill Class A shares*
|
| | | | 131,059 | | | | | | 100% | | | | | | 133,059 | | | | | | 100% | | |
| | |
As of
March 31, 2021 |
| |
As of
April 30, 2021 |
| |
Pro Forma
Adjustments (Note 4) |
| |
Skillsoft
Purchase Accounting Adjustments (Note 5) |
| |
As of
March 31, 2021 |
| |||||||||||||||||||||||||||
|
Churchill
Capital Corp II |
| |
Skillsoft
|
| |
Pro Forma
Condensed Combined |
| |||||||||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,383 | | | | | $ | 105,004 | | | | | $ | 697,018 | | | | | | 4A | | | | | $ | (505,000) | | | | | | 5A | | | | | $ | 400,111 | | |
| | | | | | | | | | | | | | | | | (21,371) | | | | |
|
4B
|
| | | | | (11,300) | | | | |
|
5I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 500,000 | | | | |
|
4C
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (16,244) | | | | |
|
4D
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (350,379) | | | | |
|
4F
|
| | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | — | | | | | | 2,656 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,656 | | |
Accounts receivable (net)
|
| | | | — | | | | | | 92,792 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 92,792 | | |
Prepaid expenses and other current assets
|
| | | | 111 | | | | | | 31,825 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 31,936 | | |
Total Current Assets
|
| | | | 2,494 | | | | | | 232,277 | | | | | | 809,024 | | | | | | | | | | | | (516,300) | | | | | | | | | | | | 527,495 | | |
Property and equipment, net
|
| | | | — | | | | | | 11,798 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 11,798 | | |
Intangible assets, net
|
| | | | — | | | | | | 694,930 | | | | | | — | | | | | | | | | | | | 177,071 | | | | |
|
5D
|
| | | | | 872,001 | | |
Goodwill
|
| | | | — | | | | | | 494,942 | | | | | | — | | | | | | | | | | | | 61,902 | | | | |
|
5H
|
| | | | | 557,844 | | |
Right of use assets
|
| | | | — | | | | | | 14,654 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 14,654 | | |
Other assets
|
| | | | — | | | | | | 9,505 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,505 | | |
Deferred tax assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Marketable securities held in Trust Account
|
| | | | 697,018 | | | | | | — | | | | | | (697,018) | | | | |
|
4A
|
| | | | | — | | | | | | | | | | | | — | | |
TOTAL ASSETS
|
| | | $ | 699,512 | | | | | $ | 1,458,106 | | | | | $ | 112,006 | | | | | | | | | | | $ | (276,327) | | | | | | | | | | | $ | 1,993,297 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued expenses
|
| | |
$
|
746
|
| | | |
$
|
18,285
|
| | | |
$
|
2,001
|
| | | |
|
4D
|
| | | |
$
|
1,200
|
| | | |
|
5I
|
| | | |
$
|
22,232
|
| |
Accounts payable
|
| | | | — | | | | | | 9,898 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,898 | | |
Accrued compensation
|
| | | | — | | | | | | 22,941 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 22,941 | | |
Deferred revenues
|
| | | | — | | | | | | 234,069 | | | | | | — | | | | | | | | | | | | (108,860) | | | | |
|
5F
|
| | | | | 125,209 | | |
Current maturities of long-term debt and other short-term debt
|
| | | | 3,132 | | | | | | 6,500 | | | | | | (3,132) | | | | |
|
4H
|
| | | | | — | | | | | | | | | | | | 6,500 | | |
Lease liability – short-term
|
| | | | — | | | | | | 4,690 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,690 | | |
Credit facility
|
| | | | — | | | | | | 14,190 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 14,190 | | |
Income taxes payable
|
| | | | 99 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 99 | | |
Total Current Liabilities
|
| | | | 3,977 | | | | | | 310,573 | | | | | | (1,131) | | | | | | | | | | | | (107,660) | | | | | | | | | | | | 205,759 | | |
Deferred tax liabilities
|
| | | | — | | | | | | 77,662 | | | | | | — | | | | | | | | | | | | 59,794 | | | | |
|
5G
|
| | | | | 137,456 | | |
Lease liability – long-term
|
| | | | — | | | | | | 12,370 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 12,370 | | |
Derivative liabilities
|
| | | | 85,044 | | | | | | — | | | | | | 2,535 | | | | |
|
4H
|
| | | | | — | | | | | | | | | | | | 91,213 | | |
| | | | | | | | | | | | | | | | | 3,634 | | | | |
|
4I
|
| | | | | | | | | | | | | | | | | | | |
Deferred revenue -non-current
|
| | | | — | | | | | | 1,848 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,848 | | |
Other long-term liabilities
|
| | | | — | | | | | | 5,390 | | | | | | — | | | | | | | | | | | | (20,000) | | | | |
|
5C
|
| | | | | 25,390 | | |
Long term debt
|
| | | | — | | | | | | 507,927 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 507,927 | | |
Deferred underwriting fee payable
|
| | | | 21,371 | | | | | | — | | | | | | (21,371) | | | | |
|
4B
|
| | | | | — | | | | | | | | | | | | — | | |
Total Liabilities
|
| | | | 110,392 | | | | | | 915,770 | | | | | | (16,333) | | | | | | | | | | | | (27,866) | | | | | | | | | | | | 981,963 | | |
Commitments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common stock subject to possible redemption
|
| | | | 584,120 | | | | | | — | | | | | | (584,120) | | | | |
|
4E
|
| | | | | — | | | | | | | | | | | | — | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common stock, $0.0001 par value
|
| | | | 1 | | | | | | — | | | | | | 5 | | | | |
|
4C
|
| | | | | 3 | | | | |
|
5B
|
| | | | | 12 | | |
| | | | | | | | | | | | | | | | | 6 | | | | |
|
4E
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (3) | | | | |
|
4F
|
| | | | | | | | | | | | | | | | | | | |
Class B Common stock, $0.0001 par value
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2 | | |
Successor Class A and Class B shares
|
| | | | — | | | | | | 40 | | | | | | — | | | | | | | | | | | | (40) | | | | |
|
5E
|
| | | | | — | | |
Accum. other comprehensive (loss) income
|
| | | | — | | | | | | (910) | | | | | | — | | | | | | | | | | | | 910 | | | | |
|
5E
|
| | | | | — | | |
Additional paid-in capital
|
| | | | 50,398 | | | | | | 674,333 | | | | | | 499,995 | | | | |
|
4C
|
| | | | | (674,333) | | | | |
|
5E
|
| | | | | 1,087,039 | | |
| | | | | | | | | | | | | | | | | 584,114 | | | | |
|
4E
|
| | | | | 306,372 | | | | |
|
5B
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (3,464) | | | | |
|
4I
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (350,376) | | | | |
|
4F
|
| | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (45,401) | | | | | | (131,127) | | | | | | (18,245) | | | | |
|
4D
|
| | | | | 131,127 | | | | |
|
5E
|
| | | | | (75,719) | | |
| | | | | | | | | | | | | | | | | 597 | | | | |
|
4H
|
| | | | | (12,500) | | | | |
|
5I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (170) | | | | |
|
4I
|
| | | | | | | | | | | | | | | | | | | |
Total Stockholders’ Equity (Deficit)
|
| | | | 5,000 | | | | | | 542,336 | | | | | | 712,459 | | | | | | | | | | | | (248,461) | | | | | | | | | | | | 1,011,334 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | $ | 699,512 | | | | | $ | 1,458,106 | | | | | $ | 112,006 | | | | | | | | | | | $ | (276,327) | | | | | | | | | | | $ | 1,993,297 | | |
| | |
As of March 31, 2021
|
| |
As of April 2, 2021
|
| |
Pro Forma
Adjustments (Note 4) |
| |
Accounting Policies,
Reclassifications, and Eliminations (Note 6) |
| |
Global Knowledge
Purchase Accounting Adjustments (Note 7) |
| |
As of March 31, 2021,
including Global Knowledge |
| ||||||||||||||||||||||||||||||||||||
| | |
Pro Forma
Condensed Combined |
| |
Global Knowledge
|
| |
Pro Forma
Condensed Combined |
| |||||||||||||||||||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
$
|
400,111
|
| | | |
$
|
17,296
|
| | | |
$
|
19,600
|
| | | |
|
4G
|
| | | |
$
|
(250)
|
| | | |
|
6B
|
| | | |
$
|
(170,050)
|
| | | |
|
7A
|
| | | |
$
|
259,783
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,924) | | | | |
|
7J
|
| | | | | | | |
Restricted cash
|
| | | | 2,656 | | | | | | — | | | | | | — | | | | | | | | | | | | 250 | | | | |
|
6B
|
| | | | | — | | | | | | | | | | | | 2,906 | | |
Accounts receivable (net)
|
| | | | 92,792 | | | | | | 26,889 | | | | | | — | | | | | | | | | | | | (70) | | | | |
|
6C
|
| | | | | — | | | | | | | | | | | | 119,611 | | |
Prepaid expenses and other current
assets |
| | | | 31,936 | | | | | | 13,779 | | | | | | — | | | | | | | | | | | | (755) | | | | |
|
6A
|
| | | | | — | | | | | | | | | | | | 44,960 | | |
Total Current Assets
|
| | | | 527,495 | | | | | | 57,964 | | | | | | 19,600 | | | | | | | | | | | | (825) | | | | | | | | | | | | (176,974) | | | | | | | | | | | | 427,260 | | |
Property and equipment, net
|
| | | | 11,798 | | | | | | 6,133 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 17,931 | | |
Intangible assets, net
|
| | | | 872,001 | | | | | | 42,607 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 141,483 | | | | |
|
7E
|
| | | | | 1,056,091 | | |
Goodwill
|
| | | | 557,844 | | | | | | 123,848 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (30,017) | | | | |
|
7I
|
| | | | | 651,675 | | |
Right of use assets
|
| | | | 14,654 | | | | | | — | | | | | | — | | | | | | | | | | | | 7,948 | | | | |
|
6A
|
| | | | | 756 | | | | |
|
7G
|
| | | | | 23,358 | | |
Other assets
|
| | | | 9,505 | | | | | | 3,993 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 13,498 | | |
Deferred tax assets
|
| | | | — | | | | | | 983 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 983 | | |
Marketable securities held in Trust
Account |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
TOTAL ASSETS
|
| | | $ | 1,993,297 | | | | | $ | 235,528 | | | | | $ | 19,600 | | | | | | | | | | | $ | 7,123 | | | | | | | | | | | $ | (64,752) | | | | | | | | | | | $ | 2,190,796 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 22,232 | | | | | $ | 57,340 | | | | |
$
|
—
|
| | | | | | | | | |
$
|
(11,537)
|
| | | | | 6B | | | | |
$
|
(28,988)
|
| | | | | 7C | | | | |
$
|
39,824
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 777 | | | | |
|
7J
|
| | | | | | | |
Accounts payable
|
| | | | 9,898 | | | | | | 35,687 | | | | | | — | | | | | | | | | | | | (70) | | | | |
|
6C
|
| | | | | — | | | | | | | | | | | | 45,515 | | |
Accrued compensation
|
| | | | 22,941 | | | | | | — | | | | | | — | | | | | | | | | | | | 10,820 | | | | |
|
6B
|
| | | | | — | | | | | | | | | | | | 33,761 | | |
Deferred revenues
|
| | | | 125,209 | | | | | | 27,551 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (7,516) | | | | |
|
7H
|
| | | | | 145,244 | | |
Current maturities of long-term debt and other short-term
debt |
| | | | 6,500 | | | | | | 213,568 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (213,568) | | | | |
|
7C
|
| | | | | 6,500 | | |
Lease liability – short-term
|
| | | | 4,690 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,735 | | | | |
|
6A
|
| | | | | — | | | | | | | | | | | | 9,425 | | |
Credit facility
|
| | | | 14,190 | | | | | | 36,024 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (36,024) | | | | |
|
7C
|
| | | | | 14,190 | | |
Income taxes payable
|
| | | | 99 | | | | | | — | | | | | | — | | | | | | | | | | | | 717 | | | | |
|
6B
|
| | | | | — | | | | | | | | | | | | 816 | | |
Total Current Liabilities
|
| | | | 205,759 | | | | | | 370,170 | | | | | | — | | | | | | | | | | | | 4,665 | | | | | | | | | | | | (285,319) | | | | | | | | | | | | 295,275 | | |
Deferred tax liabilities
|
| | | | 137,456 | | | | | | 355 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 12,965 | | | | |
|
7K
|
| | | | | 150,776 | | |
Lease liability – long-term
|
| | | | 12,370 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,824 | | | | |
|
6A
|
| | | | | 321 | | | | |
|
7G
|
| | | | | 17,515 | | |
Derivative liabilities
|
| | | | 91,213 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 7,350 | | | | |
|
7D
|
| | | | | 98,563 | | |
Deferred revenue -non-current
|
| | | | 1,848 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,848 | | |
Other long-term liabilities
|
| | | | 25,390 | | | | | | 2,635 | | | | | | — | | | | | | | | | | | | (2,366) | | | | |
|
6A
|
| | | | | — | | | | | | | | | | | | 25,659 | | |
Long term debt
|
| | | | 507,927 | | | | | | 11,469 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (11,469) | | | | |
|
7C
|
| | | | | 577,927 | | |
| | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 70,000 | | | | |
|
7B
|
| | | | | | | |
Deferred underwriting fee
payable |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Total Liabilities
|
| | | | 981,963 | | | | | | 384,629 | | | | | | — | | | | | | | | | | | | 7,123 | | | | | | | | | | | | (206,152) | | | | | | | | | | | | 1,167,563 | | |
Commitments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common stock subject to
possible redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common stock, $0.0001 par value
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 12 | | |
Class B Common stock, $0.0001 par value
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2 | | |
Successor Class A and Class B shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Accum. other comprehensive (loss)
income |
| | | | — | | | | | | (2,262) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,262 | | | | |
|
7F
|
| | | | | — | | |
Additional paid-in capital
|
| | | | 1,087,039 | | | | | | 242,375 | | | | | | 19,600 | | | | |
|
4G
|
| | | | | — | | | | | | | | | | | | (242,375) | | | | |
|
7F
|
| | | | | 1,106,639 | | |
Accumulated deficit
|
| | | | (75,719) | | | | | | (389,214) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 389,214 | | | | |
|
7F
|
| | | | | (83,420) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (7,701) | | | | |
|
7J
|
| | | | | | | |
Total Stockholders’ Equity
|
| | | | 1,011,334 | | | | | | (149,101) | | | | | | 19,600 | | | | | | | | | | | | — | | | | | | | | | | | | 141,400 | | | | | | | | | | | | 1,023,233 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’
EQUITY |
| | | $ | 1,993,297 | | | | | $ | 235,528 | | | | | $ | 19,600 | | | | | | | | | | | $ | 7,123 | | | | | | | | | | | $ | (64,752) | | | | | | | | | | | $ | 2,190,796 | | |
| | |
For the year ended
December 31, 2020 |
| |
For the year ended
January 31, 2021 |
| |
Pro Forma
Adjustments (Note 4) |
| | | | | | | |
Skillsoft
Purchase Accounting Adjustments (Note 5) |
| | | | | | | |
For the year ended
December 31, 2020 |
| |||||||||||||||
| | |
Churchill Capital
Corp II (as restated) |
| |
Pro Forma
Skillsoft As Adjusted (Note 2) |
| |
Pro Forma
Condensed Combined |
| |||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | — | | | | | $ | 350,117 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 350,117 | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | — | | | | | | 93,058 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 93,058 | | |
Content and software development
|
| | | | — | | | | | | 69,014 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 69,014 | | |
Selling and marketing
|
| | | | — | | | | | | 123,783 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 123,783 | | |
General and administrative
|
| | | | (2,000) | | | | | | 59,091 | | | | | | 18,245 | | | | |
|
4BB
|
| | | | | 12,500 | | | | |
|
5DD
|
| | | | | 87,836 | | |
Amortization of intangible assets
|
| | | | — | | | | | | 98,977 | | | | | | — | | | | | | | | | | | | 36,186 | | | | |
|
5AA
|
| | | | | 135,163 | | |
Impairment of intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Impairment of goodwill
|
| | | | — | | | | | | 332,376 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 332,376 | | |
Recapitalization and transaction-related costs
|
| | | | — | | | | | | 48,027 | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | 48,027 | | |
Restructuring
|
| | | | — | | | | | | 5,520 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 5,520 | | |
Operating and formation costs
|
| | | | 2,907 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,907 | | |
Total operating expenses
|
| | | | 907 | | | | | | 829,846 | | | | | | 18,245 | | | | | | | | | | | | 48,686 | | | | | | | | | | | | 897,684 | | |
Operating income (loss):
|
| | | $ | (907) | | | | | $ | (479,729) | | | | | $ | (18,245) | | | | | | | | | | | $ | (48,686) | | | | | | | | | | | $ | (547,567) | | |
Other income (expense), net
|
| | | | 2,518 | | | | | | 4,725 | | | | | | (2,518) | | | | |
|
4AA
|
| | | | | — | | | | | | | | | | | | 4,725 | | |
(Loss) gain on derivative liabilities
|
| | | | (73,583) | | | | | | — | | | | | | (170) | | | | |
|
4CC
|
| | | | | — | | | | | | | | | | | | (73,156) | | |
| | | | | | | | | | | | | | | | | 597 | | | | |
|
4DD
|
| | | | | | | | | | | | | | | | | | | |
Reorganization items, net
|
| | | | — | | | | | | 3,329,245 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 3,329,245 | | |
Loss on derivative instruments
|
| | | | — | | | | | | (5) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (5) | | |
Interest income
|
| | | | — | | | | | | 129 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 129 | | |
Interest expense
|
| | | | — | | | | | | (46,016) | | | | | | — | | | | | | | | | | | | (1,517) | | | | |
|
5BB
|
| | | | | (47,533) | | |
(Loss) income before provision (benefit) for income
taxes |
| | | | (71,972) | | | | | | 2,808,349 | | | | | | (20,336) | | | | | | | | | | | | (50,203) | | | | | | | | | | | | 2,665,838 | | |
Provision (benefit) for income taxes
|
| | | | 487 | | | | | | 65,744 | | | | | | (4,271) | | | | |
|
4EE
|
| | | | | (10,543) | | | | |
|
5CC
|
| | | | | 51,417 | | |
Net (loss) income
|
| | | $ | (72,459) | | | | | $ | 2,742,605 | | | | | $ | (16,065) | | | | | | | | | | | $ | (39,660) | | | | | | | | | | | $ | 2,614,421 | | |
Earnings per Share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average Class A shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131,059,021 | | |
Earnings per share (basic and diluted) attributable to Class A common stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
19.95
|
| |
| | |
For the year ended
December 31, 2020 |
| |
For the twelve
months ended January 1, 2021 |
| |
Accounting Policies,
Reclassifications, and Eliminations (Note 6) |
| | | | | | | |
Global Knowledge
Purchase Accounting Adjustments (Note 7) |
| | | | | | | |
For the year ended
December 31, 2020, including Global Knowledge |
| |||||||||||||||
| | |
Pro Forma
Condensed Combined |
| |
Pro Forma
Condensed Combined |
| |
Pro Forma
Condensed Combined |
| |||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 350,117 | | | | | $ | 189,649 | | | | | $ | (697) | | | | |
|
6BB
|
| | | | $ | (7,516) | | | | |
|
7AA
|
| | | | $ | 531,553 | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 93,058 | | | | | | 104,465 | | | | | | (697) | | | | |
|
6BB
|
| | | | | — | | | | | | | | | | | | 196,826 | | |
Content and software development
|
| | | | 69,014 | | | | | | 2,484 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 71,498 | | |
Selling and marketing
|
| | | | 123,783 | | | | | | 41,511 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 165,294 | | |
General and administrative
|
| | | | 87,836 | | | | | | 34,201 | | | | | | — | | | | | | | | | | | | 117 | | | | |
|
7BB
|
| | | | | 129,855 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,701 | | | | |
|
7FF
|
| | | | | | | |
Amortization of intangible assets
|
| | | | 135,163 | | | | | | 7,279 | | | | | | — | | | | | | | | | | | | 15,133 | | | | |
|
7CC
|
| | | | | 157,575 | | |
Impairment of intangible assets
|
| | | | — | | | | | | 7,879 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 7,879 | | |
Impairment of goodwill
|
| | | | 332,376 | | | | | | 59,553 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 391,929 | | |
Recapitalization and transaction-related costs
|
| | | | 48,027 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 48,027 | | |
Restructuring
|
| | | | 5,520 | | | | | | 7,275 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 12,795 | | |
Operating and formation costs
|
| | | | 2,907 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,907 | | |
Total operating expenses
|
| | | | 897,684 | | | | | | 264,647 | | | | | | (697) | | | | | | | | | | | | 22,951 | | | | | | | | | | | | 1,184,585 | | |
Operating income (loss):
|
| | | $ | (547,567) | | | | | $ | (74,998) | | | | | $ | — | | | | | | | | | | | $ | (30,467) | | | | | | | | | | | $ | (653,032) | | |
Other income (expense), net
|
| | | | 4,725) | | | | | | (1,997) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,728 | | |
(Loss) gain on derivative
liabilities |
| | | | (73,156) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (73,156) | | |
Reorganization items, net
|
| | | | 3,329,245 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 3,329,245 | | |
Loss on derivative instruments
|
| | | | (5) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (5) | | |
Interest income
|
| | | | 129 | | | | | | — | | | | | | 2,966 | | | | |
|
6AA
|
| | | | | — | | | | | | | | | | | | 3,095 | | |
Interest expense
|
| | | | (47,533) | | | | | | (31,750) | | | | | | (2,966) | | | | |
|
6AA
|
| | | | | 28,766 | | | | |
|
7DD
|
| | | | | (53,483) | | |
(Loss) income before provision
(benefit) for income taxes |
| | | | 2,665,838 | | | | | | (108,745) | | | | | | — | | | | | | | | | | | | (1,701) | | | | | | | | | | | | 2,555,392 | | |
Provision (benefit) for income
taxes |
| | | | 51,417 | | | | | | 1,016 | | | | | | — | | | | | | | | | | | | (2,073) | | | | |
|
7EE
|
| | | | | 50,360 | | |
Net (loss) income
|
| | | $ | 2,614,421 | | | | | $ | (109,761) | | | | | $ | — | | | | | | | | | | | $ | 372 | | | | | | | | | | | $ | 2,505,032 | | |
Earnings per Share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average Class A shares outstanding
|
| | | | 131,059,021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133,059,021 | | |
Earnings per share (basic and
diluted) attributable to Class A common stockholders |
| | | $ | 19.95 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 18.83 | | |
| | |
For the Three
Months ended March 31, 2021 |
| |
For the Three
Months ended April 30, 2021 |
| |
Pro Forma
Adjustments (Note 4) |
| | | | | | | |
Skillsoft
Purchase Accounting Adjustments (Note 5) |
| | | | | | | |
For the Three
Months ended March 31, 2021 |
| |||||||||||||||
| | |
Churchill Capital
Corp II |
| |
Skillsoft
|
| |
Pro Forma
Condensed Combined |
| |||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | — | | | | | $ | 91,701 | | | | | $ | — | | | | | | | | | | | $ | 19,269 | | | | | | 5EE | | | | | $ | 110,970 | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | — | | | | | | 24,521 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 24,521 | | |
Content and software development
|
| | | | — | | | | | | 16,607 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 16,607 | | |
Selling and marketing
|
| | | | — | | | | | | 28,502 | | | | | | — | | | | | | | | | | | | 1,565 | | | | |
|
5EE
|
| | | | | 30,067 | | |
General and administrative
|
| | | | — | | | | | | 12,362 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 12,362 | | |
Amortization of intangible assets
|
| | | | — | | | | | | 34,943 | | | | | | — | | | | | | | | | | | | 4,068 | | | | |
|
5AA
|
| | | | | 39,011 | | |
Recapitalization and transaction-related costs
|
| | | | — | | | | | | 1,932 | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | 1,932 | | |
Restructuring
|
| | | | — | | | | | | 537 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 537 | | |
Operating and formation costs
|
| | | | 1,585 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,585 | | |
Total operating expenses
|
| | | | 1,585 | | | | | | 119,404 | | | | | | — | | | | | | | | | | | | 5,633 | | | | | | | | | | | | 126,622 | | |
Operating income (loss):
|
| | | $ | (1,585) | | | | | $ | (27,703) | | | | | $ | — | | | | | | | | | | | $ | 13,636 | | | | | | | | | | | $ | (15,652) | | |
Other income (expense), net
|
| | | | 61 | | | | | | (352) | | | | | | (61) | | | | |
|
4AA
|
| | | | | — | | | | | | | | | | | | (352) | | |
Gain on derivative liabilities
|
| | | | 43,267 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 43,267 | | |
Interest income
|
| | | | — | | | | | | 10 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 10 | | |
Interest expense
|
| | | | — | | | | | | (11,449) | | | | | | — | | | | | | | | | | | | (379) | | | | |
|
5BB
|
| | | | | (11,828) | | |
Income (loss) before provision (benefit) for
income taxes |
| | | | 41,743 | | | | | | (39,494) | | | | | | (61) | | | | | | | | | | | | 13,257 | | | | | | | | | | | | 15,445 | | |
Provision (benefit) for income taxes
|
| | | | 2 | | | | | | (2,089) | | | | | | (13) | | | | |
|
4EE
|
| | | | | 2,784 | | | | |
|
5CC
|
| | | | | 684 | | |
Net income (loss)
|
| | | $ | 41,741 | | | | | $ | (37,405) | | | | | $ | (48) | | | | | | | | | | | $ | 10,473 | | | | | | | | | | | $ | 14,761 | | |
Earnings per Share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average Class A shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131,059,021 | | |
Earnings per share (basic and diluted) attributable to Class A common stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
0.11
|
| |
| | |
For the Three
Months ended March 31, 2021 |
| |
For the Three
Months ended April 2, 2021 |
| |
Accounting
Policies, Reclassifications, and Eliminations (Note 6) |
| | | | | | | |
Global
Knowledge Purchase Accounting Adjustments (Note 7) |
| | | | | | | |
For the Three Months
ended March 31, 2021, including Global Knowledge |
| |||||||||||||||
| | |
Pro Forma
Condensed Combined |
| |
Global
Knowledge |
| |
Pro Forma
Condensed Combined |
| |||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 110,970 | | | | | $ | 45,018 | | | | | $ | (102) | | | | |
|
6BB
|
| | | | $ | — | | | | | | | | | | | $ | 155,886 | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 24,521 | | | | | | 21,852 | | | | | | (102) | | | | |
|
6BB
|
| | | | | — | | | | | | | | | | | | 46,271 | | |
Content and software development
|
| | | | 16,607 | | | | | | 309 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 16,916 | | |
Selling and
marketing |
| | | | 30,067 | | | | | | 11,883 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 41,950 | | |
General and administrative
|
| | | | 12,362 | | | | | | 8,779 | | | | | | — | | | | | | | | | | | | 29 | | | | |
|
7BB
|
| | | | | 21,170 | | |
Amortization of intangible assets
|
| | | | 39,011 | | | | | | 1,665 | | | | | | — | | | | | | | | | | | | 4,819 | | | | |
|
7CC
|
| | | | | 45,495 | | |
Recapitalization and transaction-related costs
|
| | | | 1,932 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,932 | | |
Restructuring
|
| | | | 537 | | | | | | 3,786 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,323 | | |
Operating and formation costs
|
| | | | 1,585 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,585 | | |
Total operating expenses
|
| | | | 126,622 | | | | | | 48,274 | | | | | | (102) | | | | | | | | | | | | 4,848 | | | | | | | | | | | | 179,642 | | |
Operating income (loss):
|
| | | $ | (15,652) | | | | | $ | (3,256) | | | | | $ | — | | | | | | | | | | | $ | (4,848) | | | | | | | | | | | $ | (23,756) | | |
Other income (expense), net
|
| | | | (352)a | | | | | | 1,390 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,038 | | |
Gain on derivative liabilities
|
| | | | 43,267 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 43,267 | | |
Interest income
|
| | | | 10 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 10 | | |
Interest expense
|
| | | | (11,828) | | | | | | (8,669 | | | | | | — | | | | | | | | | | | | 7,183 | | | | |
|
7DD
|
| | | | | (13,314) | | |
Income (loss) before provision (benefit) for income
taxes |
| | | | 15,445 | | | | | | (10,535 | | | | | | — | | | | | | | | | | | | 2,335 | | | | | | | | | | | | 7,245 | | |
Provision (benefit) for income taxes
|
| | | | 684 | | | | | | 516 | | | | | | — | | | | | | | | | | | | (436) | | | | |
|
7EE
|
| | | | | 764 | | |
Net income (loss)
|
| | | $ | 14,761 | | | | | $ | (11,051) | | | | | $ | — | | | | | | | | | | | $ | 2,771 | | | | | | | | | | | $ | 6,481 | | |
Earnings per Share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average Class A shares outstanding
|
| | | | 131,059,021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133,059,021 | | |
Earnings per share (basic and diluted) attributable
to Class A common stockholders |
| | | $ | 0.11 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.05 | | |
| | |
Predecessor
|
| |
Successor
|
| |
Pro Forma
Adjustments |
| |
Pro Forma
Combined Skillsoft As Adjusted |
| ||||||||||||||||||
(amounts in thousands)
|
| |
February 1, 2020
through August 27, 2020 |
| |
For the period
August 28, 2020 through January 31, 2021 |
| ||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 273,851 | | | | | $ | 108,768 | | | | | $ | (32,502) | | | | |
|
2AA
|
| | | | $ | 350,117 | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 52,160 | | | | | | 40,898 | | | | | | — | | | | | | | | | | | | 93,058 | | |
Content and software development
|
| | | | 38,986 | | | | | | 30,028 | | | | | | — | | | | | | | | | | | | 69,014 | | |
Selling and marketing
|
| | | | 75,028 | | | | | | 55,285 | | | | | | (6,530) | | | | |
|
2AA
|
| | | | | 123,783 | | |
General and administrative
|
| | | | 37,455 | | | | | | 21,636 | | | | | | — | | | | | | | | | | | | 59,091 | | |
Amortization of intangible assets
|
| | | | 34,378 | | | | | | 39,824 | | | | | | 24,775 | | | | |
|
2BB
|
| | | | | 98,977 | | |
Impairment of goodwill
|
| | | | 332,376 | | | | | | — | | | | | | — | | | | | | | | | | | | 332,376 | | |
Recapitalization and transaction-related
costs |
| | | | 32,099 | | | | | | 15,928 | | | | | | — | | | | | | | | | | | | 48,027 | | |
Restructuring
|
| | | | 1,179 | | | | | | 4,341 | | | | | | — | | | | | | | | | | | | 5,520 | | |
Total operating expenses
|
| | | | 603,661 | | | | | | 207,940 | | | | | | 18,245 | | | | | | | | | | | | 829,846 | | |
Operating loss:
|
| | | $ | (329,810) | | | | | $ | (99,172) | | | | | $ | (50,747) | | | | | | | | | | | $ | (479,729) | | |
Other expense, net
|
| | | | 1,273 | | | | | | 3,452 | | | | | | — | | | | | | | | | | | | 4,725 | | |
Reorganization items, net
|
| | | | 3,329,245 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,329,245 | | |
Loss on derivative instruments
|
| | | | (5) | | | | | | — | | | | | | — | | | | | | | | | | | | (5) | | |
Interest income
|
| | | | 105 | | | | | | 24 | | | | | | — | | | | | | | | | | | | 129 | | |
Interest expense, net
|
| | | | (168,341) | | | | | | (19,960) | | | | | | 142,285 | | | | |
|
2CC
|
| | | | | (46,016) | | |
Income (loss) before provision for income
taxes |
| | | | 2,832,467 | | | | | | (115,656) | | | | | | 91,538 | | | | | | | | | | | | 2,808,349 | | |
Provision for income taxes
|
| | | | 68,455 | | | | | | (21,934) | | | | | | 19,223 | | | | |
|
2DD
|
| | | | | 65,744 | | |
Net income (loss)
|
| | | $ | 2,764,012 | | | | | $ | (93,722) | | | | | $ | 72,315 | | | | | | | | | | | $ | 2,742,605 | | |
Pro forma adjustment to amortization:
|
| |
For the period from
February 1, 2020 through August 27, 2020 |
| |||
| | |
(in thousands)
|
| |||
Remove predecessor Skillsoft amortization on intangible assets valued
at fresh start |
| | | $ | (34,378) | | |
Add amortization on intangible assets valued at fresh start for predecessor period
|
| | | | 59,153 | | |
Pro forma adjustment
|
| | | $ | 24,775 | | |
Pro forma adjustment to interest and other debt costs, net:
|
| |
For the period from
February 1, 2020 through August 27, 2020 |
| |||
| | |
(in thousands)
|
| |||
Remove predecessor interest and other debt costs, net
|
| | | $ | (168,341) | | |
Add interest and other debt costs, net for Senior Secured Term Loans
|
| | | | 26,056 | | |
Pro forma adjustment
|
| | | $ | (142,285 | | |
Skillsoft Estimated Consideration (in thousands)
|
| | | | | | |
| | |
(in thousands)
|
| |||
Cash consideration(1)
|
| | | $ | 505,000 | | |
Share consideration(2)
|
| | | | 306,375 | | |
Debt consideration(3)
|
| | | | 20,000 | | |
Total estimated consideration
|
| | | $ | 831,375 | | |
Skillsoft Estimated Goodwill (in thousands)
|
| | | | | | |
Cash and cash equivalents, and restricted cash
|
| | | $ | 107,660 | | |
Accounts receivable (net)
|
| | | | 92,792 | | |
Prepaid expenses and other current assets
|
| | | | 31,825 | | |
Property and equipment, net
|
| | | | 11,798 | | |
Intangible assets, net
|
| | | | 872,001 | | |
Right of use assets
|
| | | | 14,654 | | |
Other assets
|
| | | | 9,505 | | |
Total Assets
|
| | | $ | 1,140,235 | | |
Accounts payable
|
| | | | (9,898) | | |
Lease liability – short-term
|
| | | | (4,690) | | |
Accrued compensation
|
| | | | (22,941) | | |
Term loans – short-term
|
| | | | (6,500) | | |
Accrued expenses
|
| | | | (18,285) | | |
Deferred revenue
|
| | | | (127,057) | | |
Long term debt
|
| | | | (507,927) | | |
Lease liability – long-term
|
| | | | (12,370) | | |
Credit facility
|
| | | | (14,190) | | |
Deferred tax liabilities
|
| | | | (137,456) | | |
Other long-term liabilities
|
| | | | (5,390) | | |
Total Liabilities
|
| | | $ | (866,704) | | |
Net assets acquired (a)
|
| | | | 273,531 | | |
Estimated purchase consideration (b)
|
| | | | 831,375 | | |
Estimated goodwill (b) – (a)
|
| | |
$
|
557,844
|
| |
| | |
Preliminary
Estimated Asset Fair Value |
| |
Weighted
Average Useful Life (Years) |
| |||
| | |
(in thousands, except
for useful life) |
| | | | |||
Merger | | | | | | | | | | |
Developed software/ courseware
|
| | | $ | 298,462 | | | |
3 – 5 years
|
|
Customer contracts/ relationships
|
| | | | 318,886 | | | |
12.4 years
|
|
Trademarks and trade names
|
| | | | 7,188 | | | |
9.4 years
|
|
Backlog
|
| | | | 102,911 | | | |
4.4 years
|
|
Skillsoft trademark
|
| | | | 104,394 | | | |
Indefinite
|
|
Publishing rights
|
| | | | 40,160 | | | |
5 years
|
|
Total
|
| | | $ | 872,001 | | | | | |
Less: net intangible assets reported on Skillsoft’s historical financial statements as of April 30, 2021
|
| | | | 694,930 | | | | | |
Pro forma adjustment:
|
| | | $ | 177,071 | | | | | |
Financial statement line item reclassifications
|
| |
As of March 31, 2021
|
| |||
| | |
(in thousands)
|
| |||
Cash and cash equivalents
|
| | | $ | (250) | | |
Restricted cash
|
| | | | 250 | | |
Accrued expenses
|
| | | | (10,820) | | |
Accrued compensation
|
| | | | 10,820 | | |
Accrued expenses
|
| | | | (717) | | |
Income taxes payable
|
| | | | 717 | | |
Financial statement line item reclassifications
|
| |
For the year ended
December 31, 2020 |
| |||
| | |
(in thousands)
|
| |||
Interest income
|
| | | $ | 2,966 | | |
Interest expense
|
| | | | (2,966) | | |
Global Knowledge Estimated Consideration (in thousands)
|
| | | | | | |
Cash consideration(1)
|
| | | $ | 170,050 | | |
Warrant consideration(2)
|
| | | | 7,350 | | |
Global Knowledge Term Loans(3)
|
| | | | 70,000 | | |
Total estimated consideration
|
| | | | 247,400 | | |
| Global Knowledge Estimated Goodwill | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 17,296 | | |
|
Accounts receivable (net)
|
| | | | 26,889 | | |
|
Prepaid expenses and other current assets
|
| | | | 13,779 | | |
|
Property and equipment, net
|
| | | | 6,133 | | |
|
Intangible assets, net
|
| | | | 184,090 | | |
|
Deferred tax assets
|
| | | | 983 | | |
|
Other assets
|
| | | | 3,993 | | |
|
Favorable leasehold interests
|
| | | | 756 | | |
|
Total assets acquired
|
| | | $ | 253,919 | | |
|
Accounts payable
|
| | | | (35,687) | | |
|
Accrued expenses
|
| | | | (28,352) | | |
|
Deferred revenues
|
| | | | (20,035) | | |
|
Unfavorable leasehold interests
|
| | | | (321) | | |
|
Deferred tax liabilities
|
| | | | (13,320) | | |
|
Other long-term liabilities
|
| | | | (2,635) | | |
|
Total liabilities acquired
|
| | | $ | (100,350) | | |
|
Net assets acquired (a)
|
| | | $ | 153,569 | | |
|
Estimated purchase consideration (b)
|
| | | | 247,400 | | |
|
Estimated goodwill (b) – (a)
|
| | | $ | 93,831 | | |
| | |
Preliminary
Estimated Asset Fair Value |
| |
Weighted
Average Useful Life (Years) |
| |||
| | |
(in thousands, except
for useful life) |
| | | | |||
Global Knowledge Merger | | | | | | | | | | |
Trade name
|
| | | $ | 20,940 | | | |
Indefinite
|
|
Customer and vendor relationships
|
| | | | 163,150 | | | |
6.5 years
|
|
Total
|
| | | $ | 184,090 | | | | | |
Less: net intangible assets reported on Global Knowledge’s historical financial statements as of April 2, 2021
|
| | | | 42,607 | | | | | |
Pro forma adjustment:
|
| | | $ | 141,483 | | | | | |
| | | | | | | | | | | | | | |
Including Global Knowledge
|
| |||||||||
(Amounts in thousands, except share and per share data)
|
| |
For the
year ended December 31, 2020 |
| |
For the Three
Months ended March 31, 2021 |
| |
For the
year ended December 31, 2020 |
| |
For the Three
Months ended March 31, 2021 |
| ||||||||||||
Pro forma net income
|
| | | $ | 2,614,421 | | | | | $ | 14,761 | | | | | $ | 2,505,032 | | | | | $ | 6,481 | | |
Weighted average Class A shares outstanding
|
| | | | 131,059,021 | | | | | | 131,059,021 | | | | | | 133,059,021 | | | | | | 133,059,021 | | |
Earnings per share (basic and diluted) attributable to Class A common
stockholders |
| | | $ | 19.95 | | | | | $ | 0.11 | | | | | $ | 18.83 | | | | | $ | 0.05 | | |
| | |
Three Months Ended April 30,
|
| |||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Non-GAAP Financial Measures — Adjusted Revenue | | | | | | | | | | | | | |
Subscription revenue
|
| | | $ | 82,639 | | | | | $ | 106,349 | | |
Non-subscription revenue
|
| | | | 9,062 | | | | | | 11,980 | | |
Total revenue
|
| | | | 91,701 | | | | | | 118,329 | | |
Plus: Impact of fresh-start and purchase accounting
|
| | | | 19,874 | | | | | | — | | |
Total adjusted revenue
|
| | | | 111,575 | | | | | | 118,329 | | |
Consolidated | | | | | | | | | | | | | |
Adjusted subscription revenue
|
| | | | 100,583 | | | | | | 106,349 | | |
Adjusted non-subscription revenue
|
| | | | 10,992 | | | | | | 11,980 | | |
Total Consolidated adjusted revenue
|
| | | | 111,575 | | | | | | 118,329 | | |
Content Business | | | | | | | | | | | | | |
Adjusted subscription revenue
|
| | | | 77,621 | | | | | | 80,418 | | |
Adjusted non-subscription revenue
|
| | | | 4,163 | | | | | | 3,900 | | |
Total Content Business adjusted revenue
|
| | | | 81,784 | | | | | | 84,318 | | |
SumTotal Business | | | | | | | | | | | | | |
Adjusted subscription revenue
|
| | | | 22,962 | | | | | | 25,931 | | |
Adjusted non-subscription revenue
|
| | | | 6,829 | | | | | | 8,080 | | |
Total SumTotal Business adjusted revenue
|
| | | | 29,791 | | | | | | 34,011 | | |
| | |
Three Months Ended April 30,
|
| |||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Non-GAAP Financial Measures — EBITDA, Adjusted EBITDA | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (37,405) | | | | | $ | (433,903) | | |
Interest expense, net
|
| | | | 11,439 | | | | | | 105,959 | | |
Provision for income taxes
|
| | | | (2,089) | | | | | | (8,891) | | |
Depreciation and amortization
|
| | | | 37,362 | | | | | | 20,001 | | |
Impairment of goodwill and intangible assets
|
| | | | — | | | | | | 332,376 | | |
EBITDA
|
| | | | 9,307 | | | | | | 15,542 | | |
Plus: Non-recurring retention and consulting costs
|
| | | | 707 | | | | | | 4,917 | | |
Plus: Recapitalization and transaction-related costs
|
| | | | 1,932 | | | | | | 16,376 | | |
Plus: Restructuring and contract terminations
|
| | | | 537 | | | | | | 370 | | |
Plus: Integration and migration related
|
| | | | 779 | | | | | | 558 | | |
Plus: Foreign currency and other non-cash expense
|
| | | | 171 | | | | | | (854) | | |
Plus: Impact of fresh-start and purchase accounting
|
| | | | 18,021 | | | | |
|
—
|
| |
Plus: Stock-based compensation
|
| | | | — | | | | | | — | | |
Plus: Other add backs
|
| | | | 422 | | | | | | 19 | | |
Adjusted EBITDA
|
| | | $ | 31,876 | | | | | $ | 36,928 | | |
(In thousands)
|
| | | | | | | | | | | | |
Non-GAAP Financial Measures — Free Cash Flow | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities
|
| | | | 39,676 | | | | | | 24,764 | | |
Less: Capital expenditures
|
| | | | (1,880) | | | | | | (3,744) | | |
Adjusted EBITDA
|
| | | $ | 37,796 | | | | | $ | 21,020 | | |
| | |
Three Months Ended April 30,
|
| |||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Content Business Order Intake | | | | | | | | | | | | | |
Percipio Order Intake
|
| | | $ | 17,111 | | | | | $ | 10,117 | | |
Dual Deployment Order Intake
|
| | | | 9,869 | | | | | | 12,675 | | |
Skillport Order Intake
|
| | | | 9,318 | | | | | | 13,912 | | |
Total Subscription Order Intake
|
| | | | 36,298 | | | | | | 36,704 | | |
Services & One-Time Order Intake
|
| | | | 2,572 | | | | | | 1,805 | | |
Total Content Business Order Intake
|
| | | | 38,869 | | | | | | 38,510 | | |
SumTotal Business Order Intake | | | | | | | | | | | | | |
Subscription Order Intake
|
| | | $ | 20,773 | | | | | $ | 26,851 | | |
Services & One-Time Order Intake
|
| | | | 4,651 | | | | | | 5,301 | | |
Total SumTotal Business Order Intake
|
| | | | 25,424 | | | | | | 32,152 | | |
| | |
April 30,
2021 |
| |
January 31,
2020 |
| ||||||
Key Performance Metrics | | | | ||||||||||
Annualized Recurring Revenue (“ARR”) | | | | ||||||||||
Percipio ARR
|
| | | $ | 81,018 | | | | | $ | 75,802 | | |
Dual Deployment ARR
|
| | | | 166,096 | | | | | | 161,327 | | |
Skillport ARR
|
| | | | 72,209 | | | | | | 80,245 | | |
Total Content Business ARR.
|
| | | | 319,323 | | | | | | 317,274 | | |
SumTotal Business ARR
|
| | | | 97,153 | | | | | | 99,148 | | |
| | |
April 30
|
| |||||||||||||||
| | |
LTM
|
| |
2021
|
| |
2020
|
| |||||||||
Dollar Retention Rate (“DRR”) | | | | | | | | | | | | | | | | | | | |
Percipio DRR
|
| | | | 100% | | | | | | 94% | | | | | | 100% | | |
Dual Deployment DRR
|
| | | | 104% | | | | | | 104% | | | | | | 97% | | |
Skillport DRR
|
| | | | 70% | | | | | | 76% | | | | | | 77% | | |
Total Content Business DRR
|
| | | | 93% | | | | | | 91% | | | | | | 88% | | |
SumTotal Business DRR
|
| | | | 91% | | | | | | 95% | | | | | | 96% | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three Months Ended
April 30, 2021 |
| |
Three Months Ended
April 30, 2020 |
| ||||||
Revenues: | | | | | | | | | | | | | |
Total revenues
|
| | | | 100.0% | | | | | | 100.0% | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 26.7% | | | | | | 20.5% | | |
Content and software development
|
| | | | 18.1% | | | | | | 14.3% | | |
Selling and marketing
|
| | | | 31.1% | | | | | | 27.7% | | |
General and administrative
|
| | | | 13.5% | | | | | | 13.3% | | |
Recapitalization and transaction-related costs
|
| | | | 2.1% | | | | | | 13.8% | | |
Amortization of intangible assets
|
| | | | 38.1% | | | | | | 14.7% | | |
Impairment of goodwill and intangible assets
|
| | | | 0.0% | | | | | | 280.9% | | |
Restructuring
|
| | | | 0.6% | | | | | | 0.3% | | |
Total operating expenses
|
| | | | 130.2% | | | | | | 385.4% | | |
Operating loss
|
| | | | -30.2% | | | | | | -285.4% | | |
Interest and other expense, net
|
| | | | -12.9% | | | | | | -88.8% | | |
Loss before benefit from income taxes
|
| | | | -43.1% | | | | | | -374.2% | | |
Benefit from income taxes
|
| | | | -2.3% | | | | | | -7.5% | | |
Net loss
|
| | | | -40.8% | | | | | | -366.7% | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three Months Ended
April 30, 2021 |
| |
Three Months Ended
April 30, 2020 |
| ||||||
Revenues: | | | | | | | | | | | | | |
United States
|
| | | | 76.5% | | | | | | 79.0% | | |
Other Americas
|
| | | | 4.9% | | | | | | 4.2% | | |
Europe, Middle East and Africa
|
| | | | 13.2% | | | | | | 11.7% | | |
Asia-Pacific
|
| | | | 5.4% | | | | | | 5.1% | | |
Total revenues
|
| | | | 100.0% | | | | | | 100.0% | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
(In thousands)
|
| |
Three Months Ended
April 30, 2021 |
| |
Three Months Ended
April 30, 2020 |
| ||||||
Subscription revenues: | | | | | | | | | | | | | |
Content
|
| | | $ | 63,644 | | | | | $ | 80,418 | | |
SumTotal
|
| | | | 18,995 | | | | | | 25,931 | | |
Total subscription revenues
|
| | | | 82,639 | | | | | | 106,349 | | |
Non-subscription revenues: | | | | | | | | | | | | | |
Content
|
| | | | 3,413 | | | | | | 3,900 | | |
SumTotal
|
| | | | 5,649 | | | | | | 8,080 | | |
Total non-subscription revenues
|
| | | | 9,062 | | | | | | 11,980 | | |
Total revenues
|
| | | $ | 91,701 | | | | | $ | 118,329 | | |
| | |
Successor
|
| |
Predecessor
|
| | | | | | | | | | | | | ||||||
(In thousands, except percentages)
|
| |
Three Months
Ended April 30, 2021 |
| |
Three Months
Ended April 30, 2020 |
| |
Dollar
Increase/ (Decrease) |
| |
Percent
Change |
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
SaaS and subscription services
|
| | | $ | 78,574 | | | | | $ | 101,089 | | | | | $ | (22,515) | | | | | | (22.3)% | | |
Software maintenance
|
| | | | 4,064 | | | | | | 5,260 | | | | | | (1,196) | | | | | | (22.7)% | | |
Professional services
|
| | | | 8,191 | | | | | | 10,946 | | | | | | (2,755) | | | | | | (25.2)% | | |
Perpetual and term-based software licenses
|
| | | | 872 | | | | | | 1,031 | | | | | | (159) | | | | | | (15.4)% | | |
Hardware and other
|
| | | | — | | | | | | 3 | | | | | | (3) | | | | | | (100.0)% | | |
Total revenues
|
| | | $ | 91,701 | | | | | $ | 118,329 | | | | | $ | (26,628) | | | | | | (22.5)% | | |
| | |
Successor
|
| |
Predecessor
|
| | | | | | | | | | | | | ||||||
(In thousands, except percentages)
|
| |
Three Months
Ended April 30, 2021 |
| |
Three Months
Ended April 30, 2020 |
| |
Dollar
Increase/ (Decrease) |
| |
Percent
Change |
| ||||||||||||
Cost of revenues
|
| | | $ | 24,521 | | | | | $ | 24,214 | | | | | $ | 307 | | | | | | 1.3% | | |
Content and software development
|
| | | | 16,607 | | | | | | 16,943 | | | | | | (336) | | | | | | (2.0)% | | |
Selling and marketing
|
| | | | 28,502 | | | | | | 32,737 | | | | | | (4,235) | | | | | | (12.9)% | | |
General and administrative
|
| | | | 12,362 | | | | | | 15,688 | | | | | | (3,326) | | | | | | (21.2)% | | |
Recapitalization and transaction-related costs
|
| | | | 1,932 | | | | | | 16,376 | | | | | | (14,444) | | | | | | (88.2)% | | |
Amortization of intangible assets
|
| | | | 34,943 | | | | | | 17,370 | | | | | | 17,573 | | | | | | 101.2% | | |
Impairment of goodwill and intangible assets
|
| | | | — | | | | | | 332,376 | | | | | | (332,376) | | | | | | (100.0)% | | |
Restructuring
|
| | | | 537 | | | | | | 370 | | | | | | 167 | | | | | | 45.1 | | |
Total operating expenses
|
| | | | 119,404 | | | | | | 456,074 | | | | | | (336,670) | | | | | | (73.8)% | | |
| | |
Successor
|
| |
Predecessor
|
| | | | | | | | | | | | | ||||||
(In thousands, except percentages)
|
| |
Three Months
Ended April 30, 2021 |
| |
Three Months
Ended April 30, 2020 |
| |
Dollar
Increase/ (Decrease) |
| |
Percent
Change |
| ||||||||||||
Compensation and benefits
|
| | | $ | 13,188 | | | | | $ | 13,542 | | | | | $ | (354) | | | | | | (2.6)% | | |
Royalties
|
| | | | 4,850 | | | | | | 4,267 | | | | | | 583 | | | | | | 13.7% | | |
Hosting and software maintenance
|
| | | | 3,029 | | | | | | 2,862 | | | | | | 168 | | | | | | 5.9% | | |
Facilities and utilities
|
| | | | 2,347 | | | | | | 1,941 | | | | | | 406 | | | | | | 20.9% | | |
Consulting and outside services
|
| | | | 1,024 | | | | | | 1,479 | | | | | | (406 | | | | | | (30.8)% | | |
Other
|
| | | | 83 | | | | | | 123 | | | | | | (40 | | | | | | (32.5)% | | |
Total cost of revenues
|
| | | $ | 24,521 | | | | | $ | 24,214 | | | | | $ | 307 | | | | | | 1.3% | | |
| | |
Successor
|
| |
Predecessor
|
| | | | | | | | | | | | | ||||||
(In thousands, except percentages)
|
| |
Three Months
Ended April 30, 2021 |
| |
Three Months
Ended April 30, 2020 |
| |
Dollar
Increase/ (Decrease) |
| |
Percent
Change |
| ||||||||||||
Compensation and benefits
|
| | | $ | 10,808 | | | | | $ | 11,243 | | | | | $ | (435) | | | | | | (3.9)% | | |
Consulting and outside services
|
| | | | 3,673 | | | | | | 3,651 | | | | | | 22 | | | | | | 0.6% | | |
Facilities and utilities
|
| | | | 1,308 | | | | | | 1,501 | | | | | | (193) | | | | | | (12.9)% | | |
Software Maintenance
|
| | | | 722 | | | | | | 479 | | | | | | 243 | | | | | | 50.7% | | |
Other
|
| | | | 96 | | | | | | 68 | | | | | | 28 | | | | | | 40.7% | | |
Total content and software development expenses
|
| | | $ | 16,607 | | | | | $ | 16,943 | | | | | $ | (336) | | | | | | (2.0)% | | |
| | |
Successor
|
| |
Predecessor
|
| | | | | | | | | | | | | ||||||
(In thousands, except percentages)
|
| |
Three Months
Ended April 30, 2021 |
| |
Three Months
Ended April 30, 2020 |
| |
Dollar
Increase/ (Decrease) |
| |
Percent
Change |
| ||||||||||||
Compensation and benefits
|
| | | $ | 21,212 | | | | | $ | 23,333 | | | | | $ | (2,121) | | | | | | (9.1)% | | |
Advertising and promotions
|
| | | | 3,485 | | | | | | 3,401 | | | | | | 84 | | | | | | 2.5% | | |
Facilities and utilities
|
| | | | 1,704 | | | | | | 2,534 | | | | | | (830) | | | | | | (32.8)% | | |
Consulting and outside services
|
| | | | 1,139 | | | | | | 1,673 | | | | | | (534) | | | | | | (31.9)% | | |
Software Maintenance
|
| | | | 893 | | | | | | 775 | | | | | | 117 | | | | | | 15.1% | | |
Travel expenses
|
| | | | 19 | | | | | | 981 | | | | | | (962) | | | | | | (98.1)% | | |
Other
|
| | | | 51 | | | | | | 41 | | | | | | 10 | | | | | | 24.8% | | |
Total S&M expenses
|
| | | $ | 28,502 | | | | | $ | 32,737 | | | | | $ | (4,235) | | | | | | (12.9)% | | |
| | |
Successor
|
| |
Predecessor
|
| | | | | | | | | | | | | ||||||
(In thousands, except percentages)
|
| |
Three Months
Ended April 30, 2021 |
| |
Three Months
Ended April 30, 2020 |
| |
Dollar
Increase/ (Decrease) |
| |
Percent
Change |
| ||||||||||||
Compensation and benefits
|
| | | $ | 7,690 | | | | | $ | 12,013 | | | | | $ | (4,323) | | | | | | (36.0)% | | |
Consulting and outside services
|
| | | | 2,861 | | | | | | 1,726 | | | | | | 1,851 | | | | | | 107.3% | | |
Facilities and utilities
|
| | | | 748 | | | | | | 812 | | | | | | (64) | | | | | | (7.8)% | | |
Franchise, sales, and property tax
|
| | | | 520 | | | | | | 375 | | | | | | 145 | | | | | | (38.7)% | | |
Insurance
|
| | | | 371 | | | | | | 319 | | | | | | 52 | | | | | | 16.2% | | |
Other
|
| | | | 172 | | | | | | 443 | | | | | | (271) | | | | | | 61.2% | | |
Total G&A expenses
|
| | | $ | 12,362 | | | | | $ | 15,688 | | | | | $ | (2,610) | | | | | | (16.6)% | | |
| | |
Successor
|
| |
Predecessor
|
| | | | | | | | | | | | | ||||||
(In thousands, except percentages)
|
| |
Three Months
Ended April 30, 2021 |
| |
Three Months
Ended April 30, 2020 |
| |
Dollar
Increase/ (Decrease) |
| |
Percent
Change |
| ||||||||||||
Other (expense) income, net
|
| | | $ | (352) | | | | | $ | 910 | | | | | $ | (1,262) | | | | | | (138.7)% | | |
Interest income
|
| | | | 10 | | | | | | 19 | | | | | | (9) | | | | | | (47.4)% | | |
Interest expense, net
|
| | | | (11,449) | | | | | | (105,978) | | | | | | 94,529 | | | | | | (89.2)% | | |
Interest and other expense, net
|
| | | $ | (11,791) | | | | | $ | (105,978) | | | | | $ | 93,258 | | | | | | (88.8)% | | |
| | |
Successor
|
| |
Predecessor
|
| | | | | | | | | | | | | ||||||
(In thousands, except percentages)
|
| |
Three Months
Ended April 30, 2021 |
| |
Three Months
Ended April 30, 2020 |
| |
Dollar
Increase/ (Decrease) |
| |
Percent
Change |
| ||||||||||||
Benefit from income taxes
|
| | | $ | (2,089) | | | | | $ | (8,891) | | | | | $ | 6,802 | | | | | | (76.5)% | | |
Effective income tax rate
|
| | | | 5.3% | | | | | | 2.0% | | | | | | | | | | | | | | |
| | |
Successor
|
| |
Predecessor
|
| |
Non-GAAP
Combined |
| |
Predecessor
|
| |
Predecessor
|
| |||||||||||||||
(In thousands)
|
| |
Period from
August 28, 2020 through January 31, 2021 |
| |
Period from
February 1, 2020 through August 27, 2020 |
| |
Year Ended
January 31, 2021 |
| |
Year Ended
January 31, 2020 |
| |
Year Ended
January 31, 2019 |
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 108,768 | | | | | $ | 273,851 | | | | | $ | 382,619 | | | | | $ | 514,021 | | | | | $ | 534,141 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 40,898 | | | | | | 52,160 | | | | | | 93,058 | | | | | | 96,044 | | | | | | 98,636 | | |
Content and software development
|
| | | | 30,028 | | | | | | 38,986 | | | | | | 69,014 | | | | | | 67,951 | | | | | | 57,332 | | |
Selling and marketing
|
| | | | 55,285 | | | | | | 75,028 | | | | | | 130,313 | | | | | | 140,785 | | | | | | 150,179 | | |
General and administrative
|
| | | | 21,636 | | | | | | 37,455 | | | | | | 59,091 | | | | | | 57,356 | | | | | | 51,421 | | |
Recapitalization and Transaction-related costs
|
| | | | 15,928 | | | | | | 32,099 | | | | | | 48,027 | | | | | | 16,244 | | | | | | — | | |
Amortization of intangible assets
|
| | | | 39,824 | | | | | | 34,378 | | | | | | 74,202 | | | | | | 96,359 | | | | | | 151,752 | | |
Impairment of goodwill and intangible assets
|
| | | | — | | | | | | 332,376 | | | | | | 332,376 | | | | | | 440,598 | | | | | | 16,094 | | |
Restructuring
|
| | | | 4,341 | | | | | | 1,179 | | | | | | 5,520 | | | | | | 1,900 | | | | | | 2,073 | | |
Total operating expenses
|
| | | | 207,940 | | | | | | 603,661 | | | | | | 811,601 | | | | | | 917,237 | | | | | | 527,487 | | |
Operating (loss) income
|
| | | | (99,172) | | | | | | (329,810) | | | | | | (428,982) | | | | | | (403,216) | | | | | | 6,654 | | |
Interest and other expense, net
|
| | | | (16,484) | | | | | | (166,968) | | | | | | (183,452) | | | | | | (434,777) | | | | | | (401,466) | | |
Reorganization items, net
|
| | | | — | | | | | | 3,329,245 | | | | | | 3,329,245 | | | | | | — | | | | | | — | | |
(Loss) income before (benefit) provision for income taxes
|
| | | | (115,656) | | | | | | 2,832,467 | | | | | | 2,716,811 | | | | | | (837,993) | | | | | | (394,812) | | |
(Benefit) provision for income taxes
|
| | | | (21,934) | | | | | | 68,455 | | | | | | 46,521 | | | | | | 11,212 | | | | | | 5,027 | | |
Net (loss) income
|
| | | $ | (93,722) | | | | | $ | 2,764,012 | | | | | $ | 2,670,290 | | | | | $ | (849,205) | | | | | $ | (399,839) | | |
| | |
Successor
|
| |
Predecessor
|
| |
Non-GAAP
Combined |
| |
Predecessor
|
| |
Predecessor
|
| |||||||||||||||
(In thousands)
|
| |
Period from
August 28, 2020 through January 31, 2021 |
| |
Period from
February 1, 2020 through August 27, 2020 |
| |
Year Ended
January 31, 2021 |
| |
Year Ended
January 31, 2020 |
| |
Year Ended
January 31, 2019 |
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 37.6% | | | | | | 19.0% | | | | | | 24.3% | | | | | | 18.7% | | | | | | 18.5% | | |
Content and software development
|
| | | | 27.6% | | | | | | 14.2% | | | | | | 18.0% | | | | | | 13.2% | | | | | | 10.7% | | |
Selling and marketing
|
| | | | 50.8% | | | | | | 27.4% | | | | | | 34.1% | | | | | | 27.4% | | | | | | 28.1% | | |
General and administrative
|
| | | | 19.9% | | | | | | 13.7% | | | | | | 15.4% | | | | | | 11.2% | | | | | | 9.6% | | |
Recapitalization and transaction costs
|
| | | | 14.6% | | | | | | 11.7% | | | | | | 12.6% | | | | | | 3.2% | | | | | | 0.0% | | |
Amortization of intangible assets
|
| | | | 36.6% | | | | | | 12.6% | | | | | | 19.4% | | | | | | 18.7% | | | | | | 28.4% | | |
Impairment of goodwill and intangible assets
|
| | | | 0.0% | | | | | | 121.4% | | | | | | 86.9% | | | | | | 85.7% | | | | | | 3.0% | | |
Restructuring
|
| | | | 4.0% | | | | | | 0.4% | | | | | | 1.4% | | | | | | 0.4% | | | | | | 0.4% | | |
Total operating expenses
|
| | | | 191.2% | | | | | | 220.4% | | | | | | 212.1% | | | | | | 178.4% | | | | | | 98.8% | | |
Operating (loss) income
|
| | | | -91.2% | | | | | | -120.4% | | | | | | -112.1% | | | | | | -78.4% | | | | | | 1.2% | | |
Interest and other expense, net
|
| | | | -15.2% | | | | | | -61.0% | | | | | | -47.9% | | | | | | -84.6% | | | | | | -75.2% | | |
Reorganization items, net
|
| | | | 0.0% | | | | | | 1215.7% | | | | | | 870.1% | | | | | | 0.0% | | | | | | 0.0% | | |
(Loss) income before (benefit) provision for income
taxes |
| | | | -106.3% | | | | | | 1034.3% | | | | | | 710.1% | | | | | | -163.0% | | | | | | -73.9% | | |
(Benefit) provision for income taxes
|
| | | | -20.2% | | | | | | 25.0% | | | | | | 12.2% | | | | | | 2.2% | | | | | | 0.9% | | |
Net (loss) income
|
| | | | -86.2% | | | | | | 1009.3% | | | | | | 697.9% | | | | | | -165.2% | | | | | | -74.9% | | |
| | |
Year ended January 31,
|
| |||||||||||||||
| | |
(Non-GAAP
Combined) 2021 |
| |
2020
|
| |
2019
|
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | |
United States
|
| | | | 78.9% | | | | | | 78.8% | | | | | | 79.0% | | |
Other Americas
|
| | | | 3.6% | | | | | | 4.3% | | | | | | 4.3% | | |
Europe, Middle East, and Africa
|
| | | | 12.2% | | | | | | 11.9% | | | | | | 12.4% | | |
Asia-Pacific
|
| | | | 5.3% | | | | | | 5.0% | | | | | | 4.4% | | |
Total revenues
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
| | |
Year ended January 31,
|
| |||||||||||||||
| | |
(Non-GAAP
Combined) 2021 |
| |
2020
|
| |
2019
|
| |||||||||
Subscription revenues: | | | | | | | | | | | | | | | | | | | |
Content
|
| | | $ | 257,432 | | | | | $ | 351,124 | | | | | $ | 367,940 | | |
SumTotal
|
| | | | 87,388 | | | | | | 112,649 | | | | | | 124,461 | | |
Total subscription revenues
|
| | | | 344,820 | | | | | | 463,773 | | | | | | 492,401 | | |
Non-subscription revenues: | | | | | | | | | | | | | | | | | | | |
Content
|
| | | | 11,231 | | | | | | 11,379 | | | | | | 10,376 | | |
SumTotal
|
| | | | 26,568 | | | | | | 38,869 | | | | | | 31,364 | | |
Total non-subscription revenues
|
| | | | 37,799 | | | | | | 50,248 | | | | | | 41,740 | | |
Total revenues
|
| | | $ | 382,619 | | | | | $ | 514,021 | | | | | $ | 534,141 | | |
| | |
Year Ended January 31,
|
| | | | | | | | | | | | | |||||||||
(In thousands, except percentages)
|
| |
(Non-GAAP
Combined) 2021 |
| |
2020
|
| |
Dollar
Increase / (Decrease) |
| |
Percent
Change |
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
SaaS and subscription services
|
| | | $ | 327,971 | | | | | $ | 439,791 | | | | | $ | (111,820) | | | | | | (25.4)% | | |
Software maintenance
|
| | | | 16,849 | | | | | | 23,982 | | | | | | (7,133) | | | | | | (29.7)% | | |
Professional services
|
| | | | 34,045 | | | | | | 45,661 | | | | | | (11,616) | | | | | | (25.4)% | | |
Perpetual and term-based software licenses
|
| | | | 3,727 | | | | | | 1,885 | | | | | | 1,841 | | | | | | 97.7% | | |
Hardware and other
|
| | | | 27 | | | | | | 2,702 | | | | | | (2,674) | | | | | | (99.0)% | | |
Total net revenues
|
| | | $ | 382,619 | | | | | $ | 514,021 | | | | | $ | (131,402) | | | | | | (25.6)% | | |
| | |
Year Ended January 31,
|
| | | | | | | | | | | | | |||||||||
(In thousands, except percentages)
|
| |
2020
|
| |
2019
|
| |
Dollar
Increase / (Decrease) |
| |
Percent
Change |
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
SaaS and subscription services
|
| | | $ | 439,791 | | | | | $ | 462,240 | | | | | $ | (22,449) | | | | | | (4.9)% | | |
Software maintenance
|
| | | | 23,982 | | | | | | 30,161 | | | | | | (6,179) | | | | | | (20.5)% | | |
Professional services
|
| | | | 45,661 | | | | | | 38,043 | | | | | | 7,618 | | | | | | 20.0% | | |
Perpetual and term-based software licenses
|
| | | | 1,885 | | | | | | 3,340 | | | | | | (1,455) | | | | | | (43.6)% | | |
Hardware and other
|
| | | | 2,702 | | | | | | 357 | | | | | | 2,345 | | | | | | 656.9% | | |
Total net revenues
|
| | | $ | 514,021 | | | | | $ | 534,141 | | | | | $ | (20,120) | | | | | | (3.8)% | | |
| | |
Year Ended January 31,
|
| | | | | | | | | | | | | |||||||||
(In thousands, except percentages)
|
| |
(Non-GAAP
Combined) 2021 |
| |
2020
|
| |
Dollar
Increase/ (Decrease) |
| |
Percent
Change |
| ||||||||||||
Cost of revenues
|
| | | $ | 93,058 | | | | | $ | 96,044 | | | | | $ | (2,986) | | | | | | (3.1)% | | |
Content and software development
|
| | | | 69,014 | | | | | | 67,951 | | | | | | 1,063 | | | | | | 1.6% | | |
Selling and marketing
|
| | | | 130,313 | | | | | | 140,785 | | | | | | (10,472) | | | | | | (7.4)% | | |
General and administrative
|
| | | | 59,091 | | | | | | 57,356 | | | | | | 1,735 | | | | | | 3.0% | | |
Recapitalization and transaction costs
|
| | | | 48,027 | | | | | | 16,244 | | | | | | 31,783 | | | | | | 195.7% | | |
Amortization of intangible assets
|
| | | | 74,202 | | | | | | 96,359 | | | | | | (22,157) | | | | | | (23.0)% | | |
Impairment of goodwill and intangible assets
|
| | | | 332,376 | | | | | | 440,598 | | | | | | (108,222) | | | | | | (24.6)% | | |
Restructuring
|
| | | | 5,520 | | | | | | 1,900 | | | | | | 3,620 | | | | | | 190.5% | | |
Total operating expenses
|
| | | $ | 811,601 | | | | | $ | 917,237 | | | | | $ | (105,636) | | | | | | (11.5)% | | |
| | |
Year Ended January 31,
|
| | | | | | | | | | | | | |||||||||
(In thousands, except percentages)
|
| |
2020
|
| |
2019
|
| |
Dollar
Increase/ (Decrease) |
| |
Percent
Change |
| ||||||||||||
Cost of revenues
|
| | | $ | 96,044 | | | | | $ | 98,636 | | | | | $ | (2,592) | | | | | | (2.6)% | | |
Content and software development
|
| | | | 67,951 | | | | | | 57,332 | | | | | | 10,619 | | | | | | 18.5% | | |
Selling and marketing
|
| | | | 140,785 | | | | | | 150,179 | | | | | | (9,394) | | | | | | (6.3)% | | |
General and administrative
|
| | | | 57,356 | | | | | | 51,421 | | | | | | 5,935 | | | | | | 11.5% | | |
Recapitalization and transaction costs
|
| | | | 16,244 | | | | | | — | | | | | | 16,244 | | | | | | 100.0% | | |
Amortization of intangible assets
|
| | | | 96,359 | | | | | | 151,752 | | | | | | (55,393) | | | | | | (36.5)% | | |
Impairment of goodwill and intangible assets
|
| | | | 440,598 | | | | | | 16,094 | | | | | | 424,504 | | | | | | 2637.7% | | |
Restructuring
|
| | | | 1,900 | | | | | | 2,073 | | | | | | (173) | | | | | | (8.3)% | | |
Total operating expenses
|
| | | $ | 917,237 | | | | | $ | 527,487 | | | | | $ | 389,750 | | | | | | 73.9% | | |
| | |
2021 Increase/(Decrease)
From 2020 |
| |
2020 Increase/(Decrease)
From 2019 |
| ||||||||||||||||||
(in thousands, except percentages)
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| ||||||||||||
Consulting and outside services
|
| | | $ | (4,746) | | | | | | (60.1)% | | | | | $ | 1,954 | | | | | | 32.9% | | |
Hosting and software maintenance
|
| | | | 2,059 | | | | | | 20.2% | | | | | | 518 | | | | | | 5.3% | | |
Royalties
|
| | | | (863) | | | | | | (4.9)% | | | | | | (1,466) | | | | | | (7.6)% | | |
Facilities and utilities
|
| | | | 588 | | | | | | 37.2% | | | | | | (251) | | | | | | (13.7)% | | |
Compensation and benefits
|
| | | | 326 | | | | | | 0.6% | | | | | | (208) | | | | | | (0.4)% | | |
Depreciation
|
| | | | (389) | | | | | | (7.1)% | | | | | | (3,098) | | | | | | (36.3)% | | |
Other
|
| | | | 39 | | | | | | 13.3% | | | | | | (41) | | | | | | (12.4)% | | |
Total cost of revenues decrease
|
| | | $ | (2,986) | | | | | | (3.1)% | | | | | $ | (2,592) | | | | | | (2.6)% | | |
| | |
2021 Increase/(Decrease)
From 2020 |
| |
2020 Increase/(Decrease)
From 2019 |
| ||||||||||||||||||
(in thousands, except percentages)
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| ||||||||||||
Compensation and benefits
|
| | | $ | 2,560 | | | | | | 6.3% | | | | | $ | 5,302 | | | | | | 15.0% | | |
Consulting and outside services
|
| | | | (1,994) | | | | | | (10.4)% | | | | | | 4,521 | | | | | | 30.8% | | |
Facilities and utilities
|
| | | | 155 | | | | | | 2.7% | | | | | | 771 | | | | | | 15.7% | | |
Other
|
| | | | 342 | | | | | | 14.9% | | | | | | 25 | | | | | | 1.1% | | |
Total content and software development expenses increase
|
| | | $ | 1,063 | | | | | | 1.6% | | | | | $ | 10,619 | | | | | | 18.5% | | |
| | |
2021 Increase/(Decrease)
From 2020 |
| |
2020 Increase/(Decrease)
From 2019 |
| ||||||||||||||||||
(in thousands, except percentages)
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| ||||||||||||
Compensation and benefits
|
| | | $ | (5,793) | | | | | | (5.8)% | | | | | $ | (9,700) | | | | | | (8.8)% | | |
Travel-related
|
| | | | (8,844) | | | | | | (82.6)% | | | | | | (549) | | | | | | (4.9)% | | |
Advertising and promotions
|
| | | | 2,684 | | | | | | 21.8% | | | | | | 2,060 | | | | | | 20.1% | | |
Consulting and outside services
|
| | | | 3,055 | | | | | | 99.1% | | | | | | (508) | | | | | | (14.1)% | | |
Facilities and utilities
|
| | | | (1,392) | | | | | | (12.8)% | | | | | | (682) | | | | | | (5.9)% | | |
Software Maintenance
|
| | | | (63) | | | | | | (1.9)% | | | | | | 133 | | | | | | 4.3% | | |
Other
|
| | | | (119) | | | | | | (40.9)% | | | | | | (148) | | | | | | (33.7)% | | |
Total S&M expenses decrease
|
| | | $ | (10,472) | | | | | | (7.4)% | | | | | $ | (9,394) | | | | | | (6.3)% | | |
| | |
2021 Increase/(Decrease)
From 2020 |
| |
2020 Increase/(Decrease)
From 2019 |
| ||||||||||||||||||
(in thousands, except percentages)
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| ||||||||||||
Compensation and benefits
|
| | | $ | 8,425 | | | | | | 27.9% | | | | | $ | (549) | | | | | | (1.8)% | | |
Related party loan impairment
|
| | | | (5,394) | | | | | | (100.0)% | | | | | | 5,394 | | | | | | 100.0% | | |
Consulting and outside services
|
| | | | (923) | | | | | | (6.4)% | | | | | | (217) | | | | | | (1.5)% | | |
Franchise, sales, and property tax
|
| | | | 651 | | | | | | 40.7% | | | | | | 326 | | | | | | 25.6% | | |
Other
|
| | | | (1,024) | | | | | | (17.8)% | | | | | | 981 | | | | | | 20.5% | | |
Total G&A expenses increase
|
| | | $ | 1,735 | | | | | | 3.0% | | | | | $ | 5,935 | | | | | | 11.5% | | |
| | |
2021 Increase/(Decrease)
From 2020 |
| | | | | | | | | | | | | |||||||||
(in thousands, except percentages)
|
| |
(Non-GAAP
Combined) 2021 |
| |
2020
|
| |
Dollar
(Increase)/ Decrease |
| |
Percent
Change |
| ||||||||||||
Other income (expense), net
|
| | | $ | 4,725 | | | | | $ | (1,058) | | | | | $ | 5,783 | | | | | | (546.6)% | | |
Loss on derivative instruments
|
| | | | (5) | | | | | | (4,062) | | | | | | 4,057 | | | | | | (99.9)% | | |
Interest income
|
| | | | 129 | | | | | | 306 | | | | | | (177) | | | | | | (57.8)% | | |
Interest expense, net
|
| | | | (188,301) | | | | | | (429,963) | | | | | | 241,662 | | | | | | (56.2)% | | |
Interest and other expense, net
|
| | | $ | (183,452) | | | | | $ | (434,777) | | | | | $ | 251,325 | | | | | | (57.8)% | | |
| | |
Year Ended January 31,
|
| | | | | | | | | | | | | |||||||||
(in thousands, except percentages)
|
| |
2020
|
| |
2019
|
| |
Dollar
(Increase)/ Decrease |
| |
Percent
Change |
| ||||||||||||
Other income (expense), net
|
| | | $ | (1,058) | | | | | $ | (3,340) | | | | | $ | 2,282 | | | | | | (68.3)% | | |
Loss on derivative instruments
|
| | | | (4,062) | | | | | | (2,284) | | | | | | (1,778) | | | | | | 77.8% | | |
Interest income
|
| | | | 306 | | | | | | 687 | | | | | | (381) | | | | | | (55.5)% | | |
Interest expense, net
|
| | | | (429,963) | | | | | | (396,529) | | | | | | (33,434) | | | | | | 8.4% | | |
Interest and other expense, net
|
| | | $ | (434,777) | | | | | $ | (401,466) | | | | | $ | (33,311) | | | | | | 8.3% | | |
| | |
Year Ended January 31,
|
| | | | | | | | | | | | | |||||||||
(in thousands, except percentages)
|
| |
(Non-GAAP
Combined) 2021 |
| |
2020
|
| |
Dollar
(Increase)/ Decrease |
| |
Percent
Change |
| ||||||||||||
Provision for income taxes
|
| | | $ | 46,521 | | | | | $ | 11,212 | | | | | $ | 35,309 | | | | | | 314.9% | | |
Effective income tax rate
|
| | | | 1.7% | | | | | | (1.3)% | | | | | | 3.1% | | | | | | (228)% | | |
| | |
Year Ended January 31,
|
| | | | | | | | | | | | | |||||||||
(in thousands, except percentages)
|
| |
2020
|
| |
2019
|
| |
Dollar
(Increase)/ Decrease |
| |
Percent
Change |
| ||||||||||||
Provision for income taxes
|
| | | $ | 11,212 | | | | | $ | 5,027 | | | | | $ | 6,185 | | | | | | 123% | | |
Effective income tax rate
|
| | | | (1.3)% | | | | | | (1.3)% | | | | | | 0.0% | | | | | | 0.0% | | |
| | |
Successor
|
| |
Predecessor
|
| |
Successor
|
| |
Predecessor
|
| |
Predecessor
|
| |||||||||||||||
(In thousands)
|
| |
Three
Months Ended April 30, 2021 |
| |
Three
Months Ended April 30, 2020 |
| |
Aug 28,
2020 through Jan 31, 2021 |
| |
Feb 1,
2020 through Aug 27, 2020 |
| |
Year
Ended January 31, 2020 |
| |||||||||||||||
Net cash provided by operating
activities |
| | | $ | 39,676 | | | | | $ | 24,764 | | | | | $ | 8,180 | | | | | $ | 3,917 | | | | | $ | (37,413) | | |
Net cash used in investing activities
|
| | | | (1,880) | | | | | | (3,744) | | | | | | (4,452) | | | | | | (6,924) | | | | | | (17,400) | | |
Net cash (used in) provided by financing
activities |
| | | | (4,439) | | | | | | 6,275 | | | | | | (32,463) | | | | | | 73,657 | | | | | | 57,801 | | |
Effect of foreign currency exchange
rates on cash and cash equivalents |
| | | | (140) | | | | | | (1,602 | | | | | | 863 | | | | | | (2,139) | | | | | | 348 | | |
Net increase in cash and cash
equivalents |
| | | $ | 33,217 | | | | | $ | 25,693 | | | | | $ | (27,872) | | | | | $ | 68,511 | | | | | $ | 3,336 | | |
| | |
Payments due by Fiscal Year
|
| |||||||||||||||||||||||||||
(In thousands)
|
| |
Total
|
| |
2022(1)
|
| |
2022-2024
|
| |
2024-2026
|
| |
Thereafter
|
| |||||||||||||||
First Out Term Loan
|
| | | $ | 109,725 | | | | | $ | 825 | | | | | $ | 4,400 | | | | | $ | 104,500 | | | | | $ | — | | |
Second Out Term Loan
|
| | | | 408,975 | | | | | | 3,075 | | | | | | 16,400 | | | | | | 389,500 | | | | | | — | | |
Operating leases
|
| | | | 21,636 | | | | | | 3,898 | | | | | | 7,564 | | | | | | 3,929 | | | | | $ | 6,245 | | |
Finance lease
|
| | | | 1,209 | | | | | | 1,209 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 541,545 | | | | | $ | 9,007 | | | | | $ | 28,364 | | | | | $ | 497,929 | | | | | $ | 6,245 | | |
(In thousands)
|
| |
For the Three Months
Ended April 2, 2021 |
| |
For the Three Months
Ended April 30, 2021 |
| ||||||
Net Loss
|
| | | $ | (11,051) | | | | | $ | (12,493) | | |
EBITDA Computation | | | | | | | | | | | | | |
Interest expense, net
|
| | | | 8,670 | | | | | | 10,070 | | |
Provision for income taxes
|
| | | | 425 | | | | | | 840 | | |
Depreciation and amortization
|
| | | | 2,740 | | | | | | 5,022 | | |
EBITDA
|
| | | | 784 | | | | | | 3,439 | | |
Adjusted EBITDA Computation | | | | | | | | | | | | | |
Plus: Non-recurring retention and consulting costs
|
| | | | 31 | | | | | | 1,515 | | |
Plus: Recapitalization and transaction-related costs
|
| | | | 1,901 | | | | | | 1,393 | | |
Plus: Restructuring and contract terminations
|
| | | | 809 | | | | | | 1,103 | | |
Plus: Integration and migration related
|
| | | | 343 | | | | | | — | | |
Plus: Foreign currency and other non-cash expense
|
| | | | (66) | | | | | | (255) | | |
Plus: Other add backs
|
| | | | — | | | | | | (1,168) | | |
Adjusted EBITDA
|
| | | | 3,802 | | | | | | 6,028 | | |
|
Name
|
| |
Age
|
| |
Title
|
|
| Patrick Kolek | | |
50
|
| | Chairperson of the Board | |
| Jeffrey R. Tarr | | |
58
|
| | Chief Executive Officer and Director | |
| Lawrence C. Illg | | |
50
|
| | Director | |
| Helena B. Foulkes | | |
56
|
| | Director | |
| Ronald W. Hovsepian | | |
60
|
| | Director | |
| Michael Klein | | |
57
|
| | Director | |
| Karen G. Mills | | |
67
|
| | Director | |
| Peter Schmitt | | |
54
|
| | Director | |
| Lawrence H. Summers | | |
66
|
| | Director | |
| Apratim Purakayastha | | |
53
|
| | Chief Technology Officer | |
| Michelle Boockoff-Bajdek | | |
51
|
| | Chief Marketing Officer | |
| Sarah Hilty | | |
50
|
| | Chief Legal Officer | |
| Ryan Murray | | |
43
|
| | Chief Accounting Officer and interim Chief Financial Officer | |
| Mark Onisk | | |
48
|
| | Chief Content Officer | |
| Eric Stine | | |
48
|
| | Chief Revenue Officer | |
| Richard Walker | | |
57
|
| | Chief Corporate Strategy and Development Officer | |
Name and Principal Position
|
| |
Year(1)
|
| |
Salary
($) |
| |
Bonus
($)(2) |
| |
All Other Compensation
($)(3) |
| |
Total
($) |
| |||||||||||||||
Mr. Hovsepian | | | | | 2021 | | | | | | 1,000,000 | | | | | | 2,500,000(6) | | | | | | 4,000 | | | | | | 3,504,000 | | |
Executive Chairman(4)
|
| | | | 2020 | | | | | | 963,333 | | | | | | 500,000(5) | | | | | | 4,833 | | | | | | 1,467,166 | | |
Mr. Frederick | | | | | 2021 | | | | | | 650,000 | | | | | | 1,300,000(6) | | | | | | 98,796(7) | | | | | | 2,048,796 | | |
Chief Administrative Officer & CEO, SumTotal
|
| | | | 2020 | | | | | | 620,833 | | | | | | 400,000(5) | | | | | | 82,187(7) | | | | | | 1,103,020 | | |
Mr. Purakayastha | | | | | 2021 | | | | | | 450,000 | | | | | | 645,000(8)(9) | | | | | | 4,000 | | | | | | 1,099,000 | | |
Chief Technology Officer
|
| | | | 2020 | | | | | | 445,000 | | | | | | — | | | | | | 4,000 | | | | | | 449,000 | | |
Name and Address of Beneficial Owner(1)
|
| |
Number of Shares
|
| |
Percent Owned
|
| ||||||
Five Percent Holders: | | | | | | | | | | | | | |
MIH Learning B.V.(2)
|
| | | | 66,666,667 | | | | | | 44.5% | | |
Churchill Sponsor II LLC(3)
|
| | | | 33,550,000 | | | | | | 22.5% | | |
Lodbrok Capital LLP(4)
|
| | | | 8,540,344 | | | | | | 6.4% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | |
Jeffrey Tarr(5)
|
| | | | 1,000,000 | | | | | | * | | |
Ryan Murray
|
| | | | — | | | | | | — | | |
Aparatim Purakayastha
|
| | | | — | | | | | | — | | |
Helena B. Foulkes
|
| | | | — | | | | | | — | | |
Ronald W. Hovsepian
|
| | | | — | | | | | | — | | |
Lawrence C. Illg(6)
|
| | | | 63,333 | | | | | | * | | |
Michael Klein(3)
|
| | | | 33,550,000 | | | | | | 22.5% | | |
Patrick Kolek
|
| | | | 20,000 | | | | | | * | | |
Karen G. Mills
|
| | | | — | | | | | | — | | |
Peter Schmitt
|
| | | | — | | | | | | — | | |
Lawrence H. Summers
|
| | | | — | | | | | | — | | |
All executive officers and directors as a group (16 individuals)
|
| | | | 34,633,333 | | | | | | 23.0% | | |
| | |
Securities Beneficially Owned
Prior to this Offering |
| |
Securities to be Sold in this
Offering(1) |
| |
Securities Beneficially
Owned After this Offering |
| |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Shares of
Class A common stock(2) |
| |
Warrants(3)
|
| |
Shares of
Class A common stock(2) |
| |
Warrants(3)
|
| |
Shares of
Class A common stock(2) |
| |
%
|
| |
Warrants(3)
|
| |
%
|
| ||||||||||||||||||||||||
MIH Learning B.V.(4)
|
| | | | 66,666,667 | | | | | | 16,666,667 | | | | | | 66,666,667 | | | | | | 16,666,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Churchill Sponsor II LLC(5)
|
| | | | 33,550,000 | | | | | | 16,300,000 | | | | | | 33,550,000 | | | | | | 16,300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SuRo Capital Corp.(6)
|
| | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lodbrok Capital LLP(8)
|
| | | | 8,540,344 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | 6,540,344 | | | | | | 4.9% | | | | | | — | | | | | | — | | |
Jeffrey Tarr(9)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | |
| | | | | F-54 | | | |
| | | | | F-56 | | | |
| | | | | F-57 | | | |
| | | | | F-58 | | | |
| | | | | F-59 | | | |
| | | | | F-60 | | | |
| | | | | F-62 | | |
| | | | | F-113 | | | |
| | | | | F-114 | | | |
| | | | | F-115 | | | |
| | | | | F-116 | | | |
| | | | | F-117 | | | |
| | | | | F-119 | | |
| | | | | F-133 | | | |
| | | | | F-135 | | | |
| | | | | F-136 | | | |
| | | | | F-137 | | | |
| | | | | F-138 | | | |
| | | | | F-139 | | |
| | | | | F-161 | | | |
| | | | | F-162 | | | |
| | | | | F-163 | | | |
| | | | | F-164 | | | |
| | | | | F-165 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 3,873,865 | | | | | $ | 2,238,275 | | |
Prepaid Income Taxes
|
| | | | — | | | | | | 27,140 | | |
Prepaid expenses
|
| | | | 94,299 | | | | | | 275,525 | | |
Total Current Assets
|
| | | | 3,968,164 | | | | | | 2,540,940 | | |
Cash and marketable securities held in Trust Account
|
| | | | 696,957,196 | | | | | | 695,295,418 | | |
TOTAL ASSETS
|
| | | $ | 700,925,360 | | | | | $ | 697,836,358 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 635,483 | | | | | $ | 257,466 | | |
Income tax payable
|
| | | | 95,302 | | | | | | — | | |
Convertible promissory note – related party
|
| | | | 3,104,359 | | | | | | — | | |
Total Current Liabilities
|
| | | | 3,835,144 | | | | | | 257,466 | | |
Deferred income tax payable
|
| | | | 976 | | | | | | 9,657 | | |
Deferred underwriting fee payable
|
| | | | 21,371,000 | | | | | | 21,371,000 | | |
Derivative liabilities
|
| | | | 128,339,190 | | | | | | 56,360,000 | | |
Total Liabilities
|
| | | | 153,546,310 | | | | | | 77,998,123 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A Common stock subject to possible redemption, 53,712,502 and 61,025,925 shares at redemption value as of December 31, 2020 and 2019, respectively
|
| | | | 542,379,040 | | | | | | 614,838,229 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued
and outstanding |
| | | | — | | | | | | — | | |
Class A Common stock, $0.0001 par value; 200,000,000 shares authorized;
15,287,498 and 7,974,075 shares issued and outstanding (excluding 53,712,502 and 61,025,925 shares subject to possible redemption) as of December 31, 2020 and 2019, respectively |
| | | | 1,529 | | | | | | 797 | | |
Class B Common stock, $0.0001 par value; 20,000,000 shares authorized; 17,250,000 shares issued and outstanding as of December 31, 2020 and 2019
|
| | | | 1,725 | | | | | | 1,725 | | |
Additional paid-in capital
|
| | | | 92,138,533 | | | | | | 19,680,076 | | |
Accumulated deficit
|
| | | | (87,141,777) | | | | | | (14,682,592) | | |
Total Stockholders’ Equity
|
| | | | 5,000,010 | | | | | | 5,000,006 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 700,925,360 | | | | | $ | 697,836,358 | | |
| | |
Year Ended
December 31, |
| |
For the Period from
April 11, 2019 (Inception) Through December 31, |
| ||||||
| | |
2020
|
| |
2019
|
| ||||||
Formation and operating costs
|
| | | $ | 2,906,903 | | | | | $ | 744,859 | | |
Reimbursement of transaction expenses
|
| | | | (2,000,000) | | | | | | — | | |
Loss from operations
|
| | | | (906,903) | | | | | | (744,859) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 2,516,752 | | | | | | 6,639,430 | | |
Transaction costs attributable to the Initial Public Offering
|
| | | | — | | | | | | (1,125,634) | | |
Loss on derivative liabilities
|
| | | | (73,583,549) | | | | | | (18,450,000) | | |
Unrealized gain on marketable securities held in Trust Account
|
| | | | 1,276 | | | | | | 45,988 | | |
Other expense, net
|
| | | | (71,065,521) | | | | | | (12,690,216) | | |
Loss before income taxes
|
| | | | (71,972,424) | | | | | | (13,435,075) | | |
Provision for income taxes
|
| | | | (486,761) | | | | | | (1,247,517) | | |
Net Loss
|
| | | $ | (72,459,185) | | | | | $ | (14,682,592) | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 58,723,869 | | | | | | 61,961,631 | | |
Basic and diluted net income per share, Class A common stock subject
to possible redemption |
| | | $ | 0.03 | | | | | $ | 0.08 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 27,526,131 | | | | | | 21,438,529 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | $ | (2.68) | | | | | $ | (0.91) | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Capital
|
| |
Earnings
|
| |
Equity
|
| |||||||||||||||||||||
Balance – April 11, 2019 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B common stock to Sponsor
|
| | | | — | | | | | | — | | | | | | 17,250,000 | | | | | | 1,725 | | | | | | 23,275 | | | | | | — | | | | | | 25,000 | | |
Sale of 69,000,000 Units, net of underwriting discount and offering expenses
|
| | | | 69,000,000 | | | | | | 6,900 | | | | | | — | | | | | | — | | | | | | 634,488,927 | | | | | | — | | | | | | 634,495,827 | | |
Class A common stock subject to possible redemption
|
| | | | (61,025,925) | | | | | | (6,103) | | | | | | — | | | | | | — | | | | | | (614,832,126) | | | | | | — | | | | | | (614,838,229) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,682,592) | | | | | | (14,682,592) | | |
Balance – December 31, 2019
|
| | | | 7,974,075 | | | | | | 797 | | | | | | 17,250,000 | | | | | | 1,725 | | | | | | 19,680,076 | | | | | | (14,682,592) | | | | | | 5,000,006 | | |
Change in value of Class A common
stock subject to possible redemption |
| | | | 7,313,423 | | | | | | 732 | | | | | | — | | | | | | — | | | | | | 72,458,457 | | | | | | — | | | | | | 72,459,189 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (72,459,185) | | | | | | (72,459,185) | | |
Balance – December 31, 2020
|
| | | | 15,287,498 | | | | | $ | 1,529 | | | | | | 17,250,000 | | | | | $ | 1,725 | | | | | $ | 92,138,533 | | | | | $ | (87,141,777) | | | | | $ | 5,000,010 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (72,459,185) | | | | | $ | (14,682,592) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (2,516,752) | | | | | | (6,639,430) | | |
Transaction costs attributable to Initial Public Offering
|
| | | | — | | | | | | 1,125,634 | | |
Loss on derivative liabilities
|
| | | | 73,583,549 | | | | | | 18,250,000 | | |
Unrealized gain on marketable securities held in Trust Account
|
| | | | (1,276) | | | | | | (45,988) | | |
Deferred income tax (benefit) provision
|
| | | | (8,681) | | | | | | 9,657 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 181,226 | | | | | | (275,525) | | |
Prepaid income taxes
|
| | | | 27,140 | | | | | | (27,140) | | |
Accounts payable and accrued expenses
|
| | | | 378,017 | | | | | | 257,466 | | |
Income tax payable
|
| | | | 95,302 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (720,660) | | | | | | (2,027,918) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash in Trust Account
|
| | | | — | | | | | | (690,000,000) | | |
Cash withdrawn from Trust Account for working capital
|
| | | | 250,000 | | | | | | 125,000 | | |
Cash withdrawn from Trust Account to pay franchise and income taxes
|
| | | | 606,250 | | | | | | 1,265,000 | | |
Net cash provided by (used in) investing activities
|
| | | | 856,250 | | | | | | (688,610,000) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from issuance of Class B common stock to Sponsor
|
| | | | | | | | | | 25,000 | | |
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | — | | | | | | 677,788,000 | | |
Proceeds from sale of Private Placement Warrants
|
| | | | — | | | | | | 15,800,000 | | |
Proceeds from promissory notes – related party
|
| | | | 1,500,000 | | | | | | 200,000 | | |
Repayment of promissory notes – related party
|
| | | | — | | | | | | (200,000) | | |
Payment of offering costs
|
| | | | — | | | | | | (736,807) | | |
Net cash provided by financing activities
|
| | | | 1,500,000 | | | | | | 692,876,193 | | |
Net Change in Cash
|
| | | | 1,635,590 | | | | | | 2,238,275 | | |
Cash – Beginning
|
| | | | 2,238,275 | | | | | | — | | |
Cash – Ending | | | | $ | 3,873,865 | | | | | $ | 2,238,275 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 373,000 | | | | | $ | 1,265,000 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Initial classification of Class A common stock subject to redemption
|
| | | $ | — | | | | | $ | 628,390,190 | | |
Change in value of Class A common stock subject to possible redemption
|
| | | $ | (72,459,189) | | | | | $ | (13,551,961) | | |
Deferred underwriting fee payable
|
| | | $ | — | | | | | $ | 21,371,000 | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Balance sheet as of July 1, 2019 (audited) | | | | | | | | | | | | | | | | | | | |
Total Liabilities
|
| | | $ | 21,509,982 | | | | | $ | 38,110,000 | | | | | $ | 59,619,982 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 666,500,190 | | | | | | (38,110,000) | | | | | | 628,390,190 | | |
Class A Common Stock
|
| | | | 235 | | | | | | 381 | | | | | | 616 | | |
Additional Paid-in Capital
|
| | | | 5,003,043 | | | | | | 1,125,253 | | | | | | 6,128,296 | | |
Accumulated Deficit
|
| | | | (5,000) | | | | | | (1,125,634) | | | | | | (1,130,634) | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Total Stockholders’ Equity
|
| | | | 5,000,003 | | | | | | — | | | | | | 5,000,003 | | |
Number of Class A common stock subject to redemption
|
| | | | 66,650,019 | | | | | | (3,811,000) | | | | | | 62,839,019 | | |
Balance sheet as of September 30, 2019 (unaudited) | | | | | | | | | | | | | | | | | | | |
Total Liabilities
|
| | | $ | 21,438,614 | | | | | $ | 55,988,000 | | | | | $ | 77,426,614 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 669,011,539 | | | | | | (55,988,000) | | | | | | 613,023,539 | | |
Class A Common Stock
|
| | | | 233 | | | | | | 558 | | | | | | 791 | | |
Additional Paid-in Capital
|
| | | | 2,491,696 | | | | | | 19,003,076 | | | | | | 21,494,772 | | |
Retained Earnings (Accumulated Deficit)
|
| | | | 2,506,354 | | | | | | (19,003,634) | | | | | | (16,497,280) | | |
Total Stockholders’ Equity
|
| | | | 5,000,008 | | | | | | — | | | | | | 5,000,008 | | |
Number of Class A common stock subject to redemption
|
| | | | 66,673,530 | | | | | | (5,579,751) | | | | | | 61,093,779 | | |
Balance sheet as of December 31, 2019 (audited) | | | | | | | | | | | | | | | | | | | |
Total Liabilities
|
| | | $ | 21,638,123 | | | | | $ | 56,360,000 | | | | | $ | 77,998,123 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 671,198,229 | | | | | | (56,360,000) | | | | | | 614,838,229 | | |
Class A Common Stock
|
| | | | 238 | | | | | | 559 | | | | | | 797 | | |
Additional Paid-in Capital
|
| | | | 305,001 | | | | | | 19,375,075 | | | | | | 19,680,076 | | |
Retained Earnings (Accumulated Deficit)
|
| | | | 4,693,042 | | | | | | (19,375,634) | | | | | | (14,682,592) | | |
Total Stockholders’ Equity
|
| | | | 5,000,006 | | | | | | — | | | | | | 5,000,006 | | |
Number of Class A common stock subject to redemption
|
| | | | 66,619,951 | | | | | | (5,594,026) | | | | | | 61,025,925 | | |
Balance sheet as of March 31, 2020 (unaudited) | | | | | | | | | | | | | | | | | | | |
Total Liabilities
|
| | | $ | 21,805,994 | | | | | $ | 66,706,000 | | | | | $ | 88,511,994 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 672,720,712 | | | | | | (66,706,000) | | | | | | 606,014,712 | | |
Class A Common Stock
|
| | | | 240 | | | | | | 660 | | | | | | 900 | | |
Additional Paid-in Capital
|
| | | | — | | | | | | 28,503,490 | | | | | | 28,503,490 | | |
Retained Earnings (Accumulated Deficit)
|
| | | | 4,998,044 | | | | | | (28,504,150) | | | | | | (23,506,106) | | |
Total Stockholders’ Equity
|
| | | | 5,000,009 | | | | | | — | | | | | | 5,000,009 | | |
Number of Class A common stock subject to redemption
|
| | | | 66,602,417 | | | | | | (6,604,198) | | | | | | 59,998,219 | | |
Balance sheet as of June 30, 2020 (unaudited) | | | | | | | | | | | | | | | | | | | |
Total Liabilities
|
| | | $ | 21,739,976 | | | | | $ | 111,342,000 | | | | | $ | 133,081,976 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 672,594,363 | | | | | | (111,342,000) | | | | | | 561,252,363 | | |
Class A Common Stock
|
| | | | 242 | | | | | | 1,102 | | | | | | 1,344 | | |
Additional Paid-in Capital
|
| | | | 126,347 | | | | | | 73,139,048 | | | | | | 73,265,395 | | |
Retained Earnings (Accumulated Deficit)
|
| | | | 4,871,691 | | | | | | (73,140,150) | | | | | | (68,268,459) | | |
Total Stockholders’ Equity
|
| | | | 5,000,005 | | | | | | — | | | | | | 5,000,005 | | |
Number of Class A common stock subject to redemption
|
| | | | 66,584,915 | | | | | | (11,022,539) | | | | | | 55,562,376 | | |
Balance sheet as of September 30, 2020 (unaudited) | | | | | | | | | | | | | | | | | | | |
Total Liabilities
|
| | | $ | 21,689,446 | | | | | $ | 83,004,000 | | | | | $ | 104,693,446 | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Class A Common Stock Subject to Possible Redemption
|
| | | | 672,501,414 | | | | | | (83,004,000) | | | | | | 589,497,414 | | |
Class A Common Stock
|
| | | | 244 | | | | | | 821 | | | | | | 1,065 | | |
Additional Paid-in Capital
|
| | | | 219,294 | | | | | | 44,801,329 | | | | | | 45,020,623 | | |
Retained Earnings (Accumulated Deficit)
|
| | | | 4,778,742 | | | | | | (44,802,150) | | | | | | (40,023,408) | | |
Total Stockholders’ Equity
|
| | | | 5,000,005 | | | | | | — | | | | | | 5,000,005 | | |
Number of Class A common stock subject to redemption
|
| | | | 66,563,478 | | | | | | (8,215,648) | | | | | | 58,347,830 | | |
Balance sheet as of December 31, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Total Liabilities
|
| | | $ | 23,602,761 | | | | | $ | 129,943,549 | | | | | $ | 153,546,310 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 672,322,591 | | | | | | (129,943,551) | | | | | | 542,379,040 | | |
Class A Common Stock
|
| | | | 242 | | | | | | 1,287 | | | | | | 1,529 | | |
Additional Paid-in Capital
|
| | | | 398,119 | | | | | | 91,740,414 | | | | | | 92,138,533 | | |
Retained Earnings (Accumulated Deficit)
|
| | | | 4,599,922 | | | | | | (91,741,699) | | | | | | (87,141,777) | | |
Total Stockholders’ Equity
|
| | | | 5,000,008 | | | | | | 2 | | | | | | 5,000,010 | | |
Number of Class A common stock subject to redemption
|
| | | | 66,580,981 | | | | | | (12,868,479) | | | | | | 53,712,502 | | |
Statement of Operations for the three months ended September 30, 2019 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 2,507,354 | | | | | $ | (19,003,634) | | | | | $ | (16,496,280) | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 66,650,019 | | | | | | (3,811,000) | | | | | | 62,839,019 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.04 | | | | | | — | | | | | | 0.04 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 19,549,981 | | | | | | 3,769,576 | | | | | | 23,319,557 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | 0.00 | | | | | | (0.81) | | | | | | (0.81) | | |
Statement of Operations for the period from April 11, 2019 (inception) to September 30, 2019 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 2,506,354 | | | | | $ | (19,003,634) | | | | | $ | (16,497,280) | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 66,650,019 | | | | | | (3,811,000) | | | | | | 62,839,019 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.04 | | | | | | — | | | | | | 0.04 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 17,433,711 | | | | | | 2,016,285 | | | | | | 19,449,996 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | 0.00 | | | | | | (0.98) | | | | | | (0.98) | | |
Statement of Operations for the period from April 11, 2019 (inception) to December 31, 2019 (audited)
|
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 4,693,042 | | | | | $ | (19,375,634) | | | | | $ | (14,682,592) | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 66,661,839 | | | | | | (4,700,208) | | | | | | 61,961,631 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.07 | | | | | | 0.01 | | | | | | 0.08 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 18,180,430 | | | | | | 3,258,099 | | | | | | 21,438,529 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | (0.01) | | | | | | (0.90) | | | | | | (0.91) | | |
Statement of Operations for the three months ended March 31, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,522,486 | | | | | $ | (10,346,000) | | | | | $ | (8,823,514) | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 66,619,951 | | | | | | (5,594,026) | | | | | | 61,025,925 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.02 | | | | | | — | | | | | | 0.02 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 19,630,049 | | | | | | 5,594,026 | | | | | | 25,224,075 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | 0.00 | | | | | | (0.41) | | | | | | (0.41) | | |
Statement of Operations for the three months ended June 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (126,353) | | | | | $ | (44,636,000) | | | | | $ | (44,762,353) | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 66,585,251 | | | | | | (6,587,032) | | | | | | 59,998,219 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.00 | | | | | | — | | | | | | 0.00 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 19,664,749 | | | | | | 6,587,032 | | | | | | 26,251,781 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | (0.01) | | | | | | (1.70) | | | | | | (1.71) | | |
Statement of Operations for the six months ended June 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,396,133 | | | | | $ | (54,982,000) | | | | | $ | (53,585,867) | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 66,602,601 | | | | | | (6,090,529) | | | | | | 60,512,072 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.02 | | | | | | 0.01 | | | | | | 0.03 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 19,647,399 | | | | | | 6,090,529 | | | | | | 25,737,928 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | (0.01) | | | | | | (2.13) | | | | | | (2.14) | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Statement of Operations for the three months ended September 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (92,949) | | | | | $ | 28,338,000 | | | | | $ | 28,245,051 | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 66,563,636 | | | | | | (11,001,260) | | | | | | 55,562,376 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.00 | | | | | | — | | | | | | 0.00 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 19,686,364 | | | | | | 11,001,260 | | | | | | 30,687,624 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | 0.00 | | | | | | 0.92 | | | | | | 0.92 | | |
Statement of Operations for the nine months ended September 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,303,184 | | | | | $ | (26,644,000) | | | | | $ | (25,340,816) | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 66,589,518 | | | | | | (7,739,388) | | | | | | 58,850,130 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.02 | | | | | | 0.01 | | | | | | 0.03 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 19,660,482 | | | | | | 7,739,388 | | | | | | 27,399,870 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | (0.02) | | | | | | (0.96) | | | | | | (0.98) | | |
Statement of Operations for the year ended December 31, 2020 (audited)
|
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,124,364 | | | | | $ | (73,583,549) | | | | | $ | (72,459,185) | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 66,592,589 | | | | | | (7,868,720) | | | | | | 58,723,869 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.02 | | | | | | 0.01 | | | | | | 0.03 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 19,657,411 | | | | | | 7,868,720 | | | | | | 27,526,131 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | (0.02) | | | | | | (2.67) | | | | | | (2.68) | | |
Statement of Cash Flows for the period from April 11, 2019 (inception) to September 30, 2019 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 2,506,354 | | | | | $ | (19,003,634) | | | | | $ | (16,497,280) | | |
Transaction costs attributable to the Initial Public Offering
|
| | | | — | | | | | | (1,125,634) | | | | | | (1,125,634) | | |
Loss on Derivative Liabilities
|
| | | | — | | | | | | (17,878,000) | | | | | | (17,878,000) | | |
Initial classification of Class A common stock
subject to redemption |
| | | | 666,500,190 | | | | | | (38,110,000) | | | | | | 628,390,190 | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Change in value of Class A common stock subject
to possible redemption |
| | | | 2,511,349 | | | | | | (17,878,000) | | | | | | (15,366,651) | | |
Statement of Cash Flows for the period from April 11, 2019 (inception) to December 31, 2019 (audited)
|
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 4,693,042 | | | | | $ | (19,375,634) | | | | | $ | (14,682,592) | | |
Transaction costs attributable to the Initial Public Offering
|
| | | | — | | | | | | (1,125,634) | | | | | | (1,125,634) | | |
Loss on Derivative Liabilities
|
| | | | — | | | | | | (18,250,000) | | | | | | (18,250,000) | | |
Initial classification of Class A common stock
subject to redemption |
| | | | 666,500,190 | | | | | | (38,110,000) | | | | | | 628,390,190 | | |
Change in value of Class A common stock subject to
possible redemption |
| | | | 4,698,039 | | | | | | (18,250,000) | | | | | | (13,551,961) | | |
Statement of Cash Flows for the three months ended
March 31, 2020 (unaudited) |
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,522,486 | | | | | $ | (10,346,000) | | | | | $ | (8,823,514) | | |
Loss on Derivative Liabilities
|
| | | | — | | | | | | (10,346,000) | | | | | | (10,346,000) | | |
Change in value of Class A common stock subject to
possible redemption |
| | | | 1,522,483 | | | | | | (10,346,000) | | | | | | (8,823,517) | | |
Statement of Cash Flows for the six months ended
June 30, 2020 (unaudited) |
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,396,133 | | | | | $ | (54,982,000) | | | | | $ | (53,585,867) | | |
Loss on Derivative Liabilities
|
| | | | — | | | | | | (54,982,000) | | | | | | (54,982,000) | | |
Change in value of Class A common stock subject to
possible redemption |
| | | | 1,396,134 | | | | | | (54,982,000) | | | | | | (53,585,866) | | |
Statement of Cash Flows for the nine months ended
September 30, 2020 (unaudited) |
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,303,184 | | | | | $ | (26,644,000) | | | | | $ | (25,340,816) | | |
Loss on Derivative Liabilities
|
| | | | — | | | | | | (26,644,000) | | | | | | (26,644,000) | | |
Change in value of Class A common stock subject to
possible redemption |
| | | | 1,303,185 | | | | | | (26,644,000) | | | | | | (25,340,815) | | |
Statement of Cash Flows for the year ended
December 31, 2020 (audited) |
| | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,124,364 | | | | | $ | (73,583,549) | | | | | $ | (72,459,185) | | |
Loss on Derivative Liabilities
|
| | | | — | | | | | | (73,583,549) | | | | | | (73,583,549) | | |
Change in value of Class A common stock subject to
possible redemption |
| | | | 1,124,362 | | | | | | (73,583,551) | | | | | | (72,459,189) | | |
| | |
Year Ended
December 31, 2020 |
| |
For the Period
from April 11, 2019 (Inception) Through December 31, 2019 |
| ||||||
Class A Common Stock Subject to Possible Redemption | | | | | | | | | | | | | |
Numerator: Earnings allocable to Class A common stock subject to possible
redemption |
| | | | | | | | | | | | |
Interest income
|
| | | $ | 1,959,040 | | | | | $ | 6,410,370 | | |
Unrealized gain on investments held in Trust Account
|
| | | | 993 | | | | | | 44,401 | | |
Less: Company’s portion available to be withdrawn to pay taxes
|
| | | | (534,953) | | | | | | (1,344,722) | | |
Less: Company’s portion available to be withdrawn for working capital purposes
|
| | | | (194,600) | | | | | | (241,375) | | |
Net income allocable to Class A common stock subject to possible redemption
|
| | |
$
|
1,230,480
|
| | | |
$
|
4,868,674
|
| |
Denominator: Weighted average Class A common stock subject to possible redemption
|
| | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | |
|
58,723,869
|
| | | |
|
61,961,631
|
| |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | |
$
|
0.02
|
| | | |
$
|
0.08
|
| |
Non-Redeemable Common Stock | | | | | | | | | | | | | |
Numerator: Net loss minus net earnings | | | | | | | | | | | | | |
Net loss
|
| | | $ | (72,459,185) | | | | | $ | (14,682,592) | | |
Less: Income attributable to Class A common stock subject to possible redemption
|
| | | | (1,230,480) | | | | | | (4,868,674) | | |
Non-redeemable net loss
|
| | |
$
|
(73,689,665)
|
| | | |
$
|
(19,551,226)
|
| |
Denominator: Weighted Average Non-redeemable common stock | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Non-redeemable Common stock
|
| | |
|
27,526,131
|
| | | |
|
21,438,529
|
| |
Basic and diluted net loss per common share, Non-redeemable common stock
|
| | | $ | (2.68) | | | | | $ | (0.91) | | |
|
Fair value as of January 1, 2020
|
| | | $ | — | | |
|
Initial measurement on November 2, 2020
|
| | | | 1,493,877 | | |
|
Change in valuation inputs and other assumptions
|
| | | | 110,482 | | |
|
Fair value as of December 31, 2020
|
| | | $ | 1,604,359 | | |
|
Fair value as of January 1, 2020
|
| | | $ | — | | |
|
Initial measurement on October 12, 2020
|
| | | | 71,969,454 | | |
|
Change in valuation inputs and other assumptions
|
| | | | (21,488,264) | | |
|
Fair value as of December 31, 2020
|
| | | $ | 50,481,190 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Deferred tax asset (liability) | | | | | | | | | | | | | |
Startup and organizational expenses
|
| | | $ | 148,348 | | | | | $ | — | | |
Unrealized gain on marketable securities
|
| | | | (976) | | | | | | (9,657) | | |
Total deferred tax asset (liability)
|
| | | | 147,372 | | | | | | (9,657) | | |
Valuation Allowance
|
| | | | (148,348) | | | | | | — | | |
Deferred tax asset (liability), net of allowance
|
| | | $ | (976) | | | | | $ | (9,657) | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Federal | | | | | | | | | | | | | |
Current expense
|
| | | $ | 495,442 | | | | | $ | 1,237,860 | | |
Deferred (benefit) expense
|
| | | | (157,029) | | | | | | 9,657 | | |
State and Local | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | |
Deferred
|
| | | | — | | | | | | — | | |
Change in valuation allowance
|
| | | | 148,348 | | | | | | — | | |
Income tax provision
|
| | | $ | 486,761 | | | | | $ | 1,247,517 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Statutory federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State taxes, net of federal tax benefit
|
| | | | 0.0% | | | | | | 0.0% | | |
Transaction costs attributable to Initial Public Offering
|
| | | | 0.0% | | | | | | (1.8)% | | |
Loss on conversion option liability
|
| | | | (0.5)% | | | | | | 0.0% | | |
Loss on warrant liability
|
| | | | (6.3)% | | | | | | (28.5)% | | |
Loss on Prosus agreement
|
| | | | (14.7)% | | | | | | 0.0% | | |
Valuation allowance
|
| | | | (0.2)% | | | | | | 0.0% | | |
Income tax provision
|
| | | | (0.7)% | | | | | | (9.3)% | | |
Description
|
| |
Level
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Cash and marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 696,957,196 | | | | | $ | 695,295,418 | | |
Liabilities: Warrant Liabilities – Public Warrants
|
| | | | 1 | | | | | | 45,310,000 | | | | | | 32,660,000 | | |
Warrant Liabilities – Private Placement Warrants
|
| | | | 3 | | | | | | 32,548,000 | | | | | | 23,700,000 | | |
Prosus subscription agreement liability
|
| | | | 3 | | | | | | 50,481,190 | | | | | | — | | |
Conversion option liability
|
| | | | 3 | | | | | | 1,604,359 | | | | | | — | | |
| | |
Private Placement
|
| |
Public
|
| |
Warrant Liabilities
|
| |||||||||
Fair value as of April 11, 2019 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on July 1, 2019
|
| | | | 15,800,000 | | | | | | 22,310,000 | | | | | | 38,110,000 | | |
Change in valuation inputs or other assumptions
|
| | | | 7,900,000 | | | | | | 10,350,000 | | | | | | 18,250,000 | | |
Fair value as of December 31, 2019
|
| | | | 23,700,000 | | | | | | 32,660,000 | | | | | | 56,360,000 | | |
Change in valuation inputs and other assumptions
|
| | | | 8,848,000 | | | | | | 12,650,000 | | | | | | 21,498,000 | | |
Fair value as of December 31, 2020
|
| | | $ | 32,548,000 | | | | | $ | 45,310,000 | | | | | $ | 77,858,000 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | |||||
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 2,382,560 | | | | | $ | 3,873,865 | | |
Prepaid expenses
|
| | | | 111,174 | | | | | | 94,299 | | |
Total Current Assets
|
| | | | 2,493,734 | | | | | | 3,968,164 | | |
Marketable securities held in Trust Account
|
| | | | 697,018,229 | | | | | | 696,957,196 | | |
TOTAL ASSETS
|
| | | $ | 699,511,963 | | | | | $ | 700,925,360 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 745,986 | | | | | $ | 635,483 | | |
Income taxes payable
|
| | | | 98,700 | | | | | | 95,302 | | |
Convertible promissory note – related party
|
| | | | 3,132,013 | | | | | | 3,104,359 | | |
Total Current Liabilities
|
| | | | 3,976,699 | | | | | | 3,835,144 | | |
Deferred income tax payable
|
| | | | — | | | | | | 976 | | |
Deferred underwriting fee payable
|
| | | | 21,371,000 | | | | | | 21,371,000 | | |
Derivative liabilities
|
| | | | 85,044,413 | | | | | | 128,339,190 | | |
Total Liabilities
|
| | | | 110,392,112 | | | | | | 153,546,310 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 57,909,708 and 53,712,502 shares at redemption value at as of March 31, 2021 and December 31, 2020, respectively
|
| | | | 584,119,845 | | | | | | 542,379,040 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued
or outstanding |
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 200,000,000 shares authorized; 11,090,292 and 15,287,498 shares issued and outstanding (excluding 57,909,708 and 53,712,502 shares subject to possible redemption) at March 31, 2021 and December 31, 2020, respectively
|
| | | | 1,109 | | | | | | 1,529 | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 17,250,000 shares issued and outstanding at March 31, 2021 and December 31, 2020, respectively
|
| | | | 1,725 | | | | | | 1,725 | | |
Additional paid-in capital
|
| | | | 50,398,148 | | | | | | 92,138,533 | | |
Accumulated deficit
|
| | | | (45,400,976) | | | | | | (87,141,777) | | |
Total Stockholders’ Equity
|
| | | | 5,000,006 | | | | | | 5,000,010 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 699,511,963 | | | | | $ | 700,925,360 | | |
| | |
Three Months Ended
March 31, 2021 |
| |
Three Months Ended
March 31, 2020 |
| ||||||
Operating and formation costs
|
| | | $ | 1,584,933 | | | | | $ | 301,863 | | |
Loss from operations
|
| | | | (1,584,933) | | | | | | (301,863) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 59,701 | | | | | | 2,250,075 | | |
Gain (loss) on derivative liabilities
|
| | | | 43,267,123 | | | | | | (10,346,000) | | |
Unrealized gain (loss) on marketable securities held in Trust Account
|
| | | | 1,332 | | | | | | (20,917) | | |
Other income, net
|
| | | | 43,328,156 | | | | | | (8,116,842) | | |
Income (loss) before income taxes
|
| | | | 41,743,223 | | | | | | (8,418,705) | | |
Provision for income taxes
|
| | | | (2,422) | | | | | | (404,809) | | |
Net income (loss)
|
| | | $ | 41,740,801 | | | | | $ | (8,823,514) | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to redemption
|
| | | | 53,712,502 | | | | | | 61,025,925 | | |
Basic and diluted net income per share, Class A common stock subject
to redemption |
| | | $ | 0.00 | | | | | $ | 0.02 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 32,537,498 | | | | | | 25,224,075 | | |
Basic and diluted net income (loss) per share, Non-redeemable common
stock |
| | | $ | 1.28 | | | | | $ | (0.41) | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2021
|
| | | | 15,287,498 | | | | | $ | 1,529 | | | | | | 17,250,000 | | | | | $ | 1,725 | | | | | $ | 92,138,533 | | | | | $ | (87,141,777) | | | | | $ | 5,000,010 | | |
Change in value of common stock
subject to redemption |
| | | | (4,197,206) | | | | | | (420) | | | | | | — | | | | | | — | | | | | | (41,740,385) | | | | | | — | | | | | | (41,740,805) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 41,740,801 | | | | | | 41,740,801 | | |
Balance – March 31, 2021
|
| | | | 11,090,292 | | | | | $ | 1,109 | | | | | | 17,250,000 | | | | | $ | 1,725 | | | | | $ | 50,398,148 | | | | | $ | (45,400,976) | | | | | $ | 5,000,006 | | |
| | |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Additional
Paid in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2020
|
| | | | 7,974,075 | | | | | $ | 797 | | | | | | 17,250,000 | | | | | $ | 1,725 | | | | | $ | 19,680,076 | | | | | $ | (14,682,592) | | | | | $ | 5,000,006 | | |
Change in value of common stock subject to redemption
|
| | | | 1,027,706 | | | | | | 103 | | | | | | — | | | | | | — | | | | | | 8,823,414 | | | | | | — | | | | | | 8.823.517 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,823,514) | | | | | | (8,823,514) | | |
Balance – March 31, 2020
|
| | | | 9,001,781 | | | | | $ | 900 | | | | | | 17,250,000 | | | | | $ | 1,725 | | | | | $ | 28,503,490 | | | | | $ | (23,506,106) | | | | | $ | 5,000,009 | | |
| | |
Three Months Ended
March 31, 2021 |
| |
Three Months Ended
March 31, 2020 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 41,740,801 | | | | | $ | (8,823,514) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (59,701) | | | | | | (2,250,075) | | |
(Gain) loss on derivative liabilities
|
| | | | (43,267,123) | | | | | | 10,346,000 | | |
Unrealized gain on marketable securities held in Trust Account
|
| | | | (1,332) | | | | | | 20,917 | | |
Deferred income tax benefit
|
| | | | (976) | | | | | | (14,050) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (16,875) | | | | | | (12,950) | | |
Prepaid income taxes
|
| | | | — | | | | | | 27,140 | | |
Accounts payable and accrued expenses
|
| | | | 110,503 | | | | | | (54,191) | | |
Income taxes payable
|
| | | | 3,398 | | | | | | 231,719 | | |
Net cash used in operating activities
|
| | | | (1,491,305) | | | | | | (529,004) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Cash withdrawn from Trust Account to pay for franchise and income taxes
|
| | | | — | | | | | | 305,250 | | |
Net cash provided by investing activities
|
| | | | — | | | | |
|
305,250
|
| |
Net Change in Cash
|
| | | | (1,491,305) | | | | | | (223,754) | | |
Cash – Beginning of period
|
| | | | 3,873,865 | | | | | | 2,238,275 | | |
Cash – End of period
|
| | | $ | 2,382,560 | | | | | $ | 2,014,521 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 373,000 | | | | | $ | 160,000 | | |
Non-Cash investing and financing activities: | | | | | | | | | | | | | |
Change in value of Class A common stock subject to possible redemption
|
| | | $ | (30,718,384) | | | | | $ | (8,823,517) | | |
| | |
Three Months
Ended March 31, 2021 |
| |
Three Months
Ended March 31, 2020 |
| ||||||
Class A common stock subject to possible redemption | | | | | | | | | | | | | |
Numerator: Earnings allocable to Class A common stock subject to possible redemption
|
| | | | | | | | | | | | |
Interest income
|
| | | $ | 50,107 | | | | | $ | 1,956,529 | | |
Unrealized gain (loss) on investments held in Trust Account
|
| | | | 1,118 | | | | | | (18,188) | | |
Less: Company’s portion available to be withdrawn to pay taxes
|
| | | | (43,998) | | | | | | (395,474) | | |
Less: Company’s portion available to be withdrawn for working capital purposes
|
| | | | (7,227) | | | | | | (217,385) | | |
Net income allocable to Class A common stock subject to possible redemption
|
| | |
$
|
—
|
| | | |
$
|
1,325,482
|
| |
Denominator: Weighted Average Class A common stock subject to possible redemption
|
| | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | |
|
53,712,502
|
| | | |
|
61,025,925
|
| |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | |
$
|
0.00
|
| | | |
$
|
0.02
|
| |
Non-Redeemable Common Stock | | | | | | | | | | | | | |
Numerator: Net Income (Loss) minus Net Earnings | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 41,740,801 | | | | | $ | (8,823,514) | | |
Less: Income allocable to Class A common stock subject to possible redemption
|
| | | | — | | | | | | (1,325,482) | | |
Non-Redeemable Net Income (Loss)
|
| | |
$
|
41,740,801
|
| | | |
$
|
(10,148,996)
|
| |
Denominator: Weighted Average Non-redeemable Common stock | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Non-redeemable Common stock
|
| | |
|
32,537,498
|
| | | |
|
25,224,075
|
| |
Basic and diluted net income (loss) per share, Non-redeemable Common stock
|
| | | $ | 1.28 | | | | | $ | (0.40) | | |
|
Fair value as of January 1, 2021
|
| | | $ | 1,604,359 | | |
|
Change in valuation inputs and other assumptions
|
| | | | 27,624 | | |
|
Fair value as of March 31, 2021
|
| | | $ | 1,632,013 | | |
|
Fair value as of January 1, 2021
|
| | | $ | 50,481,190 | | |
|
Change in valuation inputs and other assumptions
|
| | | | (25,948,777) | | |
|
Fair value as of March 31, 2021
|
| | | $ | 24,532,413 | | |
Description
|
| |
Level
|
| |
March 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 697,018,229 | | | | | $ | 696,957,196 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Warrant liability – Public Warrants
|
| | | | 1 | | | | | | 33,810,000 | | | | | | 45,310,000 | | |
Warrant liability – Private Placement Warrants
|
| | | | 3 | | | | | | 26,702,000 | | | | | | 32,548,000 | | |
Prosus Agreement liability
|
| | | | 3 | | | | | | 24,532,413 | | | | | | 50,481,190 | | |
Conversion option liability
|
| | | | 3 | | | | | | 1,632,013 | | | | | | 1,604,359 | | |
| | |
At
issuance |
| |
As of
March 31, 2021 |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock price
|
| | | $ | 9.68 | | | | | $ | 10.00 | | |
Volatility
|
| | | | 16.5% | | | | | | 25% | | |
Probability of completing a Business Combination
|
| | | | 80.0% | | | | | | 90% | | |
Term
|
| | | | 5.33 | | | | | | 5.08 | | |
Risk-free rate
|
| | | | 1.86% | | | | | | 0.94% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
At
inception |
| |
As of
March 31, 2021 |
| ||||||
Exercise price
|
| | | $ | 400.0M | | | | | $ | 500.0M | | |
Underlying value
|
| | | $ | 436.8M | | | | | $ | 524.5M | | |
Volatility
|
| | | | 40.0% | | | | | | N/A | | |
Term
|
| | | | 0.55 | | | | | | 0.08 | | |
Risk-free rate
|
| | | | 0.12% | | | | | | 0.08% | | |
Dividend yield
|
| | | | 0.00% | | | | | | N/A | | |
| | |
At
issuance |
| |
As of
March 31, 2021 |
| ||||||
Exercise price
|
| | | $ | 1.00 | | | | | $ | 1.00 | | |
Underlying warrant value
|
| | | $ | 1.92* | | | | | $ | 2.09* | | |
Volatility
|
| | | | 125.0% | | | | | | 115.0% | | |
Number of Class A Shares
|
| | | | 1.5M% | | | | | | 1.5M% | | |
Term
|
| | | | 0.28 | | | | | | 0.08 | | |
Risk-free rate
|
| | | | 0.09% | | | | | | 0.01% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
At
issuance |
| |
As of March 31,
2021 |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock price
|
| | | $ | 9.97 | | | | | $ | 10.00 | | |
Volatility
|
| | | | 30.0% | | | | | | 25% | | |
| | |
At
issuance |
| |
As of March 31,
2021 |
| ||||||
Probability of completing a Business Combination
|
| | | | 85.0% | | | | | | 90% | | |
Term
|
| | | | 5.28 | | | | | | 5.08 | | |
Risk-free rate
|
| | | | 0.41% | | | | | | 0.94% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
Private Placement
Warrants |
| |
Public
Warrants |
| |
Warrant Liabilities
|
| |||||||||
January 1, 2021
|
| | | $ | 32,548,000 | | | | | $ | 45,310,000 | | | | | $ | 77,858,000 | | |
Change in valuation inputs or other assumptions
|
| | | | (5,846,000) | | | | | | (11,500,000) | | | | | | (17,346,000) | | |
Fair value as of March 31, 2021
|
| | | | 26,702,000 | | | | | | 33,810,000 | | | | | | 60,512,000 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
January 31,
2021 |
| | |
January 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 71,479 | | | | | | $ | 18,799 | | |
Restricted cash
|
| | | | 2,964 | | | | | | | 15,005 | | |
Accounts receivable, less reserves of approximately $294 and $696 as of January 31, 2021 and January 31, 2020, respectively
|
| | | | 179,784 | | | | | | | 193,024 | | |
Prepaid expenses and other current assets
|
| | | | 30,326 | | | | | | | 36,422 | | |
Total current assets
|
| | | | 284,553 | | | | | | | 263,250 | | |
Property and equipment, net
|
| | | | 13,780 | | | | | | | 17,902 | | |
Goodwill
|
| | | | 495,004 | | | | | | | 1,253,822 | | |
Intangible assets, net
|
| | | | 728,633 | | | | | | | 434,985 | | |
Right of use assets
|
| | | | 15,131 | | | | | | | — | | |
Other assets
|
| | | | 8,636 | | | | | | | 16,306 | | |
Total assets
|
| | | $ | 1,545,737 | | | | | | $ | 1,986,265 | | |
LIABILITIES AND SHAREHOLDER’S EQUITY (DEFICIT) | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | |
Current maturities of long-term debt
|
| | | $ | 5,200 | | | | | | $ | 981,998 | | |
Borrowings under accounts receivable facility
|
| | | | 17,022 | | | | | | | 84,786 | | |
Loan amounts due to Predecessor parent company
|
| | | | — | | | | | | | 2,188,938 | | |
Accrued interest due to Predecessor parent company
|
| | | | — | | | | | | | 1,067,132 | | |
Accounts payable
|
| | | | 7,425 | | | | | | | 14,947 | | |
Accrued compensation
|
| | | | 36,375 | | | | | | | 24,576 | | |
Accrued expenses and other current liabilities
|
| | | | 23,125 | | | | | | | 29,267 | | |
Lease liabilities
|
| | | | 4,740 | | | | | | | — | | |
Deferred revenue
|
| | | | 257,549 | | | | | | | 307,383 | | |
Total current liabilities
|
| | | | 351,436 | | | | | | | 4,699,027 | | |
Long-term debt
|
| | | | 510,236 | | | | | | | — | | |
Deferred tax liabilities
|
| | | | 81,008 | | | | | | | 37,623 | | |
Long term lease liabilities
|
| | | | 13,155 | | | | | | | — | | |
Deferred revenue – non-current
|
| | | | 3,035 | | | | | | | 3,787 | | |
Other long-term liabilities
|
| | | | 6,898 | | | | | | | 7,572 | | |
Total long-term liabilities
|
| | | | 614,332 | | | | | | | 48,982 | | |
Commitments and contingencies
|
| | | | — | | | | | | | — | | |
Shareholders’ equity (deficit): | | | | | | | | | | | | | | |
Predecessor Shareholder’s ordinary shares, $1.38 par value: 1,000,000 shares authorized at
January 31, 2020; 100,100 shares issued and outstanding at January 31, 2020 |
| | | | — | | | | | | | 138 | | |
Successor Shareholders’ common stock- Class A and Class B common shares, $0.01 par value: 1,000,000,000 shares authorized (800,000,000 Class A, 200,000,000 Class B) at January 31, 2021; 4,000,000 shares issued and outstanding (3,840,000 Class A, 160,000 Class B) at January 31, 2021
|
| | | | 40 | | | | | | | — | | |
Additional paid-in capital
|
| | | | 674,333 | | | | | | | 83 | | |
Accumulated deficit
|
| | | | (93,722) | | | | | | | (2,761,499) | | |
Accumulated other comprehensive loss
|
| | | | (682) | | | | | | | (466) | | |
Total shareholders’ equity (deficit)
|
| | | | 579,969 | | | | | | | (2,761,744) | | |
Total liabilities and shareholders’ equity (deficit)
|
| | | $ | 1,545,737 | | | | | | $ | 1,986,265 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28,
2020 through January 31, 2021 |
| | |
February 1,
2020 through August 27, 2020 |
| |
Year ended
January 31, 2020 |
| |
Year ended
January 31, 2019 |
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 108,768 | | | | | | $ | 273,851 | | | | | $ | 514,021 | | | | | $ | 534,141 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 40,898 | | | | | | | 52,160 | | | | | | 96,044 | | | | | | 98,636 | | |
Content and software development
|
| | | | 30,028 | | | | | | | 38,986 | | | | | | 67,951 | | | | | | 57,332 | | |
Selling and marketing
|
| | | | 55,285 | | | | | | | 75,028 | | | | | | 140,785 | | | | | | 150,179 | | |
General and administrative
|
| | | | 21,636 | | | | | | | 37,455 | | | | | | 57,356 | | | | | | 51,421 | | |
Recapitalization and transaction-related costs
|
| | | | 15,928 | | | | | | | 32,099 | | | | | | 16,244 | | | | | | — | | |
Amortization of intangible assets
|
| | | | 39,824 | | | | | | | 34,378 | | | | | | 96,359 | | | | | | 151,752 | | |
Impairment of goodwill and intangible assets
|
| | | | — | | | | | | | 332,376 | | | | | | 440,598 | | | | | | 16,094 | | |
Restructuring
|
| | | | 4,341 | | | | | | | 1,179 | | | | | | 1,900 | | | | | | 2,073 | | |
Total operating expenses
|
| | | | 207,940 | | | | | | | 603,661 | | | | | | 917,237 | | | | | | 527,487 | | |
Operating (loss) income
|
| | | | (99,172) | | | | | | | (329,810) | | | | | | (403,216) | | | | | | 6,654 | | |
Other income (expense), net
|
| | | | 3,452 | | | | | | | 1,273 | | | | | | (1,058) | | | | | | (3,340) | | |
Loss on derivative instruments
|
| | | | — | | | | | | | (5) | | | | | | (4,062) | | | | | | (2,284) | | |
Interest income
|
| | | | 24 | | | | | | | 105 | | | | | | 306 | | | | | | 687 | | |
Interest expense, net
|
| | | | (19,960) | | | | | | | (168,341) | | | | | | (429,963) | | | | | | (396,529) | | |
Reorganization items, net
|
| | | | — | | | | | | | 3,329,245 | | | | | | — | | | | | | — | | |
(Loss) income before (benefit) provision for income taxes
|
| | | | (115,656) | | | | | | | 2,832,467 | | | | | | (837,993) | | | | | | (394,812) | | |
(Benefit) provision for income taxes
|
| | | | (21,934) | | | | | | | 68,455 | | | | | | 11,212 | | | | | | 5,027 | | |
Net (loss) income
|
| | | $ | (93,722) | | | | | | $ | 2,764,012 | | | | | $ | (849,205) | | | | | $ | (399,839) | | |
Net loss per share class (Successor only) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for Class A
|
| | | $ | (89,973) | | | | | | | * | | | | | | * | | | | | | * | | |
Loss on modifications of terms of participation rights held by Class B shareholders and warrants
|
| | | | (5,900) | | | | | | | * | | | | | | * | | | | | | * | | |
Net loss attributable to Class A
|
| | | $ | (95,873) | | | | | | | * | | | | | | * | | | | | | * | | |
| | | | | | | | | | | | * | | | | | | * | | | | | | * | | |
Net loss for Class B
|
| | | $ | (3,749) | | | | | | | * | | | | | | * | | | | | | * | | |
Gain on modifications of terms of participation rights held by Class B shareholders and warrants
|
| | | | 5,900 | | | | | | | * | | | | | | * | | | | | | * | | |
Net income attributable to Class B
|
| | | $ | 2,151 | | | | | | | * | | | | | | * | | | | | | * | | |
| | | | | | | | | | | | * | | | | | | * | | | | | | * | | |
(Loss) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary – Basic and Diluted (Predecessor)
|
| | | | * | | | | | | $ | 27,612.51 | | | | | $ | (8,483.57) | | | | | $ | (3,994.40) | | |
Class A – Basic and Diluted (Successor)
|
| | | $ | (24.97) | | | | | | | * | | | | | | * | | | | | | * | | |
Class B – Basic and Diluted (Successor)
|
| | | $ | 13.44 | | | | | | | * | | | | | | * | | | | | | * | | |
Weighted average common share outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary – Basic and Diluted (Predecessor)
|
| | | | * | | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
Class A – Basic and Diluted
|
| | | | 3,840 | | | | | | | * | | | | | | * | | | | | | * | | |
Class B – Basic and Diluted
|
| | | | 160 | | | | | | | * | | | | | | * | | | | | | * | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28,
2020 through January 31, 2021 |
| | |
February 1,
2020 through August 27, 2020 |
| |
Year ended
January 31, 2020 |
| |
Year ended
January 31, 2019 |
| ||||||||||||
Comprehensive (loss) income: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (93,722) | | | | | | $ | 2,764,012 | | | | | $ | (849,205) | | | | | $ | (399,839) | | |
Other comprehensive income (loss) – Foreign currency adjustment, net of tax
|
| | | | (682) | | | | | | | (2,268) | | | | | | 784 | | | | | | 957 | | |
Comprehensive (loss) income
|
| | | $ | (94,404) | | | | | | $ | 2,761,744 | | | | | $ | (848,421) | | | | | $ | (398,882) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-In Capital |
| |
Loans
made to related parties |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Total
Shareholders’ Equity (Deficit) |
| ||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Par
Value |
| ||||||||||||||||||||||||||||||||||||
Balance January 31, 2018 (Predecessor)
|
| | | | 100,100 | | | | | $ | 138 | | | | | $ | — | | | | | $ | (5,266) | | | | | $ | (1,508,411) | | | | | $ | (2,207) | | | | | $ | (1,515,746) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 175 | | | | | | — | | | | | | — | | | | | | — | | | | | | 175 | | |
Distribution to parent company
|
| | | | — | | | | | | — | | | | | | (175) | | | | | | — | | | | | | (2,596) | | | | | | — | | | | | | (2,771) | | |
Loans, and interest, made to related
parties |
| | | | — | | | | | | — | | | | | | — | | | | | | (101) | | | | | | — | | | | | | — | | | | | | (101) | | |
Translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 957 | | | | | | 957 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (399,839) | | | | | | — | | | | | | (399,839) | | |
Balance January 31, 2019 (Predecessor)
|
| | | | 100,100 | | | | | $ | 138 | | | | | $ | — | | | | | $ | (5,367) | | | | | $ | (1,910,846) | | | | | $ | (1,250) | | | | | $ | (1,917,325) | | |
Reserve on loans made to related parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,367 | | | | | | — | | | | | | — | | | | | | 5,367 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 83 | | | | | | — | | | | | | — | | | | | | — | | | | | | 83 | | |
Cumulative effect of accounting changes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,448) | | | | | | (1,448) | | | | | | | | |
Translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 784 | | | | | | 784 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (849,205) | | | | | | | | | | | | (849,205) | | |
Balance January 31, 2020 (Predecessor)
|
| | | | 100,100 | | | | | $ | 138 | | | | | $ | 83 | | | | | $ | — | | | | | $ | (2,761,499) | | | | | $ | (466) | | | | | $ | (2,761,744) | | |
Translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (2,268) | | | | | | (2,268) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,764,012 | | | | | | — | | | | | | 2,764,012 | | |
Cancellation of Predecessor equity
|
| | | | (100,100) | | | | | | (138) | | | | | | (83)- | | | | | | — | | | | | | 221 | | | | | | — | | | | | | — | | |
Elimination of Predecessor accumulated other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,734) | | | | | | 2,734 | | | | | | — | | |
Issuance of Successor shares
|
| | | | 4,000,000 | | | | | | 40 | | | | | | 666,933 | | | | | | — | | | | | | — | | | | | | — | | | | | | 666,973 | | |
Balance August 27, 2020 (Predecessor)
|
| | | | 4,000,000 | | | | | $ | 40 | | | | | $ | 666,933 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 666,973 | | |
Balance August 28, 2020 (Successor)
|
| | | | 4,000,000 | | | | | $ | 40 | | | | | $ | 666,933 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 666,973 | | |
Impact of Warrant modification
|
| | | | — | | | | | | — | | | | | | 7,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,400 | | |
Translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (682) | | | | | | (682) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (93,722) | | | | | | — | | | | | | (93,722) | | |
Balance January 31, 2021 (Successor)
|
| | | | 4,000,000 | | | | | $ | 40 | | | | | $ | 674,333 | | | | | $ | | | | | $ | (93,722) | | | | | $ | (682) | | | | | $ | 579,969 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28,
2020 through January 31, 2021 |
| | |
February 1,
2020 through August 27, 2020 |
| |
Year ended
January 31, 2020 |
| |
Year ended
January 31, 2019 |
| ||||||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (93,722) | | | | | | $ | 2,764,012 | | | | | $ | (849,205) | | | | | | (399,839) | | |
Adjustments to reconcile net (loss) income to net cash provided by
operating activities: |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based compensation
|
| | | | — | | | | | | | — | | | | | | 83 | | | | | | 175 | | |
Depreciation
|
| | | | 3,604 | | | | | | | 5,864 | | | | | | 9,716 | | | | | | 12,666 | | |
Amortization of intangible assets
|
| | | | 39,824 | | | | | | | 34,378 | | | | | | 96,359 | | | | | | 151,752 | | |
Change in bad debt reserve
|
| | | | 294 | | | | | | | 24 | | | | | | (42) | | | | | | 184 | | |
(Benefit) provision for income taxes – non-cash
|
| | | | (23,140) | | | | | | | 66,234 | | | | | | 5,759 | | | | | | (415) | | |
Non-cash interest expense
|
| | | | 671 | | | | | | | 2,407 | | | | | | 5,687 | | | | | | 5,555 | | |
Impairment of goodwill and intangible assets
|
| | | | — | | | | | | | 332,376 | | | | | | 440,598 | | | | | | 16,094 | | |
Non-cash reorganization items, net
|
| | | | — | | | | | | | (3,353,326) | | | | | | — | | | | | | — | | |
Impairment of note receivable
|
| | | | — | | | | | | | — | | | | | | — | | | | | | 3,181 | | |
Impairment of note receivable from related parties
|
| | | | — | | | | | | | — | | | | | | 5,367 | | | | | | — | | |
Fair value adjustment on warrants
|
| | | | (2,900) | | | | | | | — | | | | | | — | | | | | | — | | |
Unrealized loss on derivative instruments
|
| | | | — | | | | | | | 5 | | | | | | 4,062 | | | | | | 2,284 | | |
Loss on disposition of assets
|
| | | | 137 | | | | | | | — | | | | | | 104 | | | | | | 366 | | |
Right-of-use assets
|
| | | | 2,690 | | | | | | | 1,594 | | | | | | — | | | | | | — | | |
Changes in current assets and liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of derivative instruments
|
| | | | — | | | | | | | — | | | | | | — | | | | | | (2,418) | | |
Accounts receivable
|
| | | | (103,385) | | | | | | | 116,478 | | | | | | 23,678 | | | | | | 13,310 | | |
Prepaid expenses and other assets
|
| | | | (6,394) | | | | | | | 66 | | | | | | (2,547) | | | | | | (1,707) | | |
Accounts payable
|
| | | | (31) | | | | | | | (7,909) | | | | | | (6,581) | | | | | | 6,279 | | |
Accrued expenses and non-current liabilities
|
| | | | 21,190 | | | | | | | 145,811 | | | | | | 250,694 | | | | | | 221,496 | | |
Lease liability
|
| | | | (3,272) | | | | | | | (2,332) | | | | | | — | | | | | | — | | |
Deferred revenue
|
| | | | 172,614 | | | | | | | (101,765) | | | | | | (21,145) | | | | | | (18,904) | | |
Net cash provided by (used in) operating activities
|
| | | | 8,180 | | | | | | | 3,917 | | | | | | (37,413) | | | | | | 10,059 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (2,326) | | | | | | | (3,105) | | | | | | (10,353) | | | | | | (14,142) | | |
Internal use software development costs
|
| | | | (2,126) | | | | | | | (3,819) | | | | | | (7,047) | | | | | | (8,410) | | |
Net cash used in investing activities
|
| | | | (4,452) | | | | | | | (6,924) | | | | | | (17,400) | | | | | | (22,552) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings under DIP Facility
|
| | | | — | | | | | | | 60,000 | | | | | | — | | | | | | — | | |
Borrowings under Exit Facility
|
| | | | — | | | | | | | 50,000 | | | | | | — | | | | | | — | | |
Debt issuance costs associated with DIP and Exit Facilities
|
| | | | — | | | | | | | (19,524) | | | | | | — | | | | | | — | | |
Distribution to parent company
|
| | | | — | | | | | | | — | | | | | | — | | | | | | (2,771) | | |
Principal repayments of capital lease obligations
|
| | | | (414) | | | | | | | (532) | | | | | | (756) | | | | | | — | | |
Repayments of accounts receivable facility, net of borrowings
|
| | | | (32,049) | | | | | | | (35,787) | | | | | | 9,798 | | | | | | 61,942 | | |
Borrowings under revolving line of credit, net of repayments
|
| | | | — | | | | | | | 19,500 | | | | | | 55,400 | | | | | | (26,600) | | |
Principal payments on First and Second Lien Term Loans
|
| | | | — | | | | | | | — | | | | | | (6,641) | | | | | | (4,938) | | |
Net cash (used in) provided by financing activities
|
| | | | (32,463) | | | | | | | 73,657 | | | | | | 57,801 | | | | | | 27,633 | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | 863 | | | | | | | (2,139) | | | | | | 348 | | | | | | (535) | | |
Net (decrease) increase in cash, cash equivalents and restricted cash
|
| | | | (27,872) | | | | | | | 68,511 | | | | | | 3,336 | | | | | | 14,605 | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 102,315 | | | | | | | 33,804 | | | | | | 30,468 | | | | | | 15,863 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 74,443 | | | | | | $ | 102,315 | | | | | $ | 33,804 | | | | | $ | 30,468 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 71,479 | | | | | | $ | 92,009 | | | | | $ | 18,799 | | | | | | 15,584 | | |
Restricted cash
|
| | | | 2,964 | | | | | | | 10,306 | | | | | | 15,005 | | | | | | 14,884 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 74,443 | | | | | | $ | 102,315 | | | | | $ | 33,804 | | | | | $ | 30,468 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28,
2020 through January 31, 2021 |
| | |
February 1,
2020 through August 27, 2020 |
| |
Year Ended
January 31, 2020 |
| |
Year Ended
January 31, 2019 |
| ||||||||||||
Supplemental disclosure of cash flow information and non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 18,908 | | | | | | $ | — | | | | | $ | 175,748 | | | | | $ | 167,670 | | |
Cash paid for income taxes, net of refunds
|
| | | $ | 2,336 | | | | | | $ | 913 | | | | | $ | (2,069) | | | | | $ | 3,421 | | |
Unpaid capital expenditures
|
| | | $ | 166 | | | | | | $ | 1,039 | | | | | $ | 170 | | | | | $ | 889 | | |
Note issued to parent entity for paid in kind interest
|
| | | $ | — | | | | | | $ | 160,000 | | | | | $ | — | | | | | $ | 50,000 | | |
Lease liabilities arising from right-of-use assets and tenant improvements recognized upon adoption of new accounting standard
|
| | | $ | — | | | | | | $ | 19,415 | | | | | $ | — | | | | | $ | — | | |
Modification of warrants and Class B common stock
|
| | | $ | 7,400 | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Description
|
| |
Estimated Useful Lives
|
|
Computer equipment | | |
3 years
|
|
Furniture and fixtures | | |
5 years
|
|
Leasehold improvements | | |
Lesser of 7 years or life of lease
|
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28, 2020
through January 31, 2021 |
| | |
February 1, 2020
through August 27, 2020 |
| |
Year ended
January 31, 2020 |
| |
Year ended
January 31, 2019 |
| ||||||||||||
Cost of revenues
|
| | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Content and software development
|
| | | | — | | | | | | | — | | | | | | 6 | | | | | | 23 | | |
Selling and marketing
|
| | | | — | | | | | | | — | | | | | | 77 | | | | | | 110 | | |
General and administrative
|
| | | | — | | | | | | | — | | | | | | — | | | | | | 42 | | |
| | |
As of February 1, 2020
|
| |||||||||||||||
| | |
As
Previously Reported |
| |
Impact of
Adoption of Topic 842 |
| |
As Adjusted
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Right of use assets
|
| | | $ | — | | | | | $ | 19,415 | | | | | $ | 19,415 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Accrued expenses and other current liabilities
|
| | | $ | 29,267 | | | | | $ | (2,116) | | | | | $ | 27,151 | | |
Lease liabilities
|
| | | | | | | | | | 3,500 | | | | | | 3,500 | | |
Long-term lease liabilities
|
| | | | — | | | | | | 18,031 | | | | | | 18,031 | | |
| | |
As of February 1, 2019
|
| |||||||||||||||
| | |
Prior to Adoption
of Topic 606 |
| |
Impact of Adoption
of Topic 606(3) |
| |
As Adjusted
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets(1)
|
| | | $ | 52,456 | | | | | $ | (15,523) | | | | | $ | 36,933 | | |
Other long-term assets(1)
|
| | | | 6,037 | | | | | | 10,131 | | | | | | 16,168 | | |
Total assets
|
| | | | 2,545,175 | | | | | | (5,392) | | | | | | 2,539,783 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Deferred revenue, current(2)
|
| | | | 337,086 | | | | | | (3,859) | | | | | | 333,227 | | |
Total current liabilities
|
| | | | 494,032 | | | | | | (3,859) | | | | | | 490,173 | | |
Deferred tax liabilities
|
| | | | 31,949 | | | | | | (85) | | | | | | 31,864 | | |
Total long-term liabilities
|
| | | | 3,968,468 | | | | | | (85) | | | | | | 3,968,383 | | |
Shareholder’s deficit: | | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (1,910,846) | | | | | | (1,448) | | | | | | (1,912,294) | | |
Total shareholder’s deficit
|
| | | | (1,917,325) | | | | | | (1,448) | | | | | | (1,918,773) | | |
| | |
As of January 31, 2020
|
| |||||||||||||||
| | |
As Reported
|
| |
Impact of Adoption
of Topic 606(3) |
| |
Under Previous
GAAP |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | $ | 36,422 | | | | | $ | 12,028 | | | | | $ | 48,450 | | |
Other long-term assets
|
| | | | 16,300 | | | | | | (11,692) | | | | | | 4,608 | | |
Total assets
|
| | | | 1,986,265 | | | | | | 336 | | | | | | 1,986,601 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Deferred revenue, current
|
| | | | 307,383 | | | | | | 8,075 | | | | | | 315,458 | | |
Total current liabilities
|
| | | | 4,699,027 | | | | | | 8,075 | | | | | | 4,707,102 | | |
Deferred revenue, non-current
|
| | | | 3,787 | | | | | | (3,787) | | | | | | — | | |
Total long-term liabilities
|
| | | | 48,982 | | | | | | (3,787) | | | | | | 45,195 | | |
Shareholder’s deficit: | | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (2,761,499) | | | | | | (3,952) | | | | | | (2,765,451) | | |
Total shareholders’ deficit
|
| | | | (2,761,744) | | | | | | (3,952) | | | | | | (2,765,696) | | |
| | |
For the fiscal year ended January 31, 2020
|
| |||||||||||||||
| | |
As Reported
|
| |
Impact of Adoption
of Topic 606 |
| |
Under Previous
GAAP |
| |||||||||
Total revenues
|
| | | $ | 514,021 | | | | | $ | (429) | | | | | $ | 513,592 | | |
Selling and marketing
|
| | | | 140,785 | | | | | | 5,056 | | | | | | 145,841 | | |
Operating loss
|
| | | | (403,216) | | | | | | (5,485) | | | | | | (408,701) | | |
Loss before income taxes
|
| | | | (837,993) | | | | | | (5,485) | | | | | | (843,478) | | |
Provision for income taxes
|
| | | | 11,212 | | | | | | (85) | | | | | | 11,127 | | |
Net loss
|
| | | | (849,205) | | | | | | (5,400) | | | | | | (854,605) | | |
|
Enterprise value(1)
|
| | | $ | 1,150,000 | | |
|
Plus: Cash
|
| | | | 92,009 | | |
|
Less: Borrowings under accounts receivable facility
|
| | | | (48,886) | | |
|
Less: Fair value of debt
|
| | | | (514,950) | | |
|
Less: Fair value of warrants
|
| | | | (11,200) | | |
|
Implied value of Successor Company common stock
|
| | | $ | 666,973 | | |
|
Shares issued upon emergence (Class A and B common stock)
|
| | | | 4,000 | | |
|
Per share
|
| | | $ | 167 | | |
|
Enterprise value(1)
|
| | | $ | 1,150,000 | | |
| Plus: | | | | | | | |
|
Cash
|
| | | | 92,009 | | |
|
Current liabilities (excluding AR facility and Current maturity of long-term
debt) |
| | | | 134,257 | | |
|
Deferred tax liabilities
|
| | | | 103,930 | | |
|
Other long-term liabilities
|
| | | | 7,140 | | |
|
Non-current lease obligations
|
| | | | 16,399 | | |
|
Reorganization value
|
| | | $ | 1,503,735 | | |
| | |
Predecessor
|
| |
Reorganization
Adjustments |
| |
Fresh-Start
Adjustments |
| |
Successor
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 42,341 | | | | | $ | 49,668(1) | | | | | $ | — | | | | | $ | 92,009 | | |
Restricted cash
|
| | | | 35,306 | | | | | | (25,000)(1) | | | | | | — | | | | | | 10,306 | | |
Accounts receivable
|
| | | | 73,607 | | | | | | 1,700(2) | | | | | | (990)(10) | | | | | | 74,317 | | |
Prepaid expense and other current
assets |
| | | | 39,317 | | | | | | (300)(2) | | | | | | (10,573)(11) | | | | | | 28,444 | | |
Total current assets
|
| | | | 190,571 | | | | | | 26,068 | | | | | | (11,563) | | | | | | 205,076 | | |
Property and equipment, net
|
| | | | 15,523 | | | | | | 500(2) | | | | | | — | | | | | | 16,023 | | |
Goodwill
|
| | | | 1,070,674 | | | | | | 5,100(2) | | | | | | (580,639)(12) | | | | | | 495,135 | | |
Intangible asset, net
|
| | | | 249,962 | | | | | | — | | | | | | 516,124(13) | | | | | | 766,086 | | |
Right-of-use assets
|
| | | | 17,454 | | | | | | — | | | | | | 367(14) | | | | | | 17,821 | | |
Other assets
|
| | | | 17,313 | | | | | | (3,500)(2) | | | | | | (10,219)(11) | | | | | | 3,594 | | |
Total assets
|
| | | $ | 1,561,497 | | | | | $ | 28,168 | | | | | $ | (85,930) | | | | | $ | 1,503,735 | | |
Liabilities and shareholders’ (deficit) equity
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current maturity of long-term debt
|
| | | $ | 60,000 | | | | | $ | (57,400)(3) | | | | | $ | — | | | | | $ | 2,600 | | |
Borrowings under accounts receivable facility
|
| | | | 48,886 | | | | | | — | | | | | | — | | | | | | 48,886 | | |
Accounts payable
|
| | | | 7,851 | | | | | | 300(2) | | | | | | — | | | | | | 8,151 | | |
Accrued compensation
|
| | | | 23,587 | | | | | | 1,400(2) | | | | | | — | | | | | | 24,987 | | |
Accrued expenses and other liabilities
|
| | | | 12,105 | | | | | | 500(2) | | | | | | — | | | | | | 12,605 | | |
Lease liabilities
|
| | | | 1,699 | | | | | | 3,245(6) | | | | | | (175)(14) | | | | | | 4,769 | | |
Deferred revenue
|
| | | | 196,469 | | | | | | 2,400(2) | | | | | | (115,124)(15) | | | | | | 83,745 | | |
Total current liabilities
|
| | | | 350,597 | | | | | | (49,555) | | | | | | (115,299) | | | | | | 185,743 | | |
Long-term debt
|
| | | | — | | | | | | 517,400(3)(4) | | | | | | (5,050)(17) | | | | | | 512,350 | | |
Long term lease liabilities
|
| | | | 3,732 | | | | | | 12,442(6) | | | | | | 225(14) | | | | | | 16,399 | | |
Warrants
|
| | | | — | | | | | | 11,200(6)(8) | | | | | | — | | | | | | 11,200 | | |
Deferred tax liabilities
|
| | | | — | | | | | | 30,484(5)(6) | | | | | | 73,446(16) | | | | | | 103,930 | | |
Deferred revenue – non-current
|
| | | | 1,783 | | | | | | — | | | | | | (1,128)(15) | | | | | | 655 | | |
Other long-term liabilities
|
| | | | 2,289 | | | | | | 3,796(6) | | | | | | 400(17) | | | | | | 6,485 | | |
Total long-term liabilities
|
| | | | 7,804 | | | | | | 575,322 | | | | | | 67,893 | | | | | | 651,019 | | |
Liabilities subject to compromise
|
| | | | 4,472,954 | | | | | | (4,472,954)(6) | | | | | | — | | | | | | — | | |
Total liabilities
|
| | | | 4,831,355 | | | | | | (3,947,187) | | | | | | (47,406) | | | | | | 836,762 | | |
Shareholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares (Predecessor)
|
| | | | 138 | | | | | | (138)(7) | | | | | | — | | | | | | — | | |
Additional paid in capital
(Predecessor) |
| | | | 83 | | | | | | (83)(7) | | | | | | — | | | | | | — | | |
Ordinary shares (Successor)
|
| | | | — | | | | | | 40(6)(8) | | | | | | — | | | | | | 40 | | |
Additional paid in capital
(Successor) |
| | | | — | | | | | | 666,933(6)(8) | | | | | | — | | | | | | 666,933 | | |
(Accumulated deficit) retained
earnings |
| | | | (3,267,346) | | | | | | 3,308,603(9) | | | | | | (41,257)(17) | | | | | | — | | |
Accumulated other comprehensive
loss |
| | | | (2,733) | | | | | | — | | | | | | 2,733(18) | | | | | | — | | |
Total shareholder (deficit) equity
|
| | | | (3,269,858) | | | | | | 3,975,355 | | | | | | (38,524) | | | | | | 666,973 | | |
Total liabilities and shareholders’ (deficit) equity
|
| | | $ | 1,561,497 | | | | | $ | 28,168 | | | | | $ | (85,930) | | | | | $ | 1,503,735 | | |
| Sources: | | | | | | | |
|
Release of restricted cash (a)
|
| | | $ | 25,000 | | |
|
Additional funding from First Out Term Loan
|
| | | | 50,000 | | |
|
Reconsolidation of Canadian subsidiary
|
| | | | 1,100 | | |
|
Total sources of cash
|
| | | | 76,100 | | |
| Uses: | | | | | | | |
|
Exit Facility and DIP Facility rollover financing costs paid upon Effective Date
|
| | | | (5,032) | | |
|
Professional success fees paid upon Effective Date
|
| | | | (21,400) | | |
|
Total uses of cash
|
| | | | (26,432) | | |
|
Net increase in cash
|
| | | $ | 49,668 | | |
(in thousands)
|
| | | | | | |
Term Loan Facility: | | | | | | | |
Senior Secured First Out Term Loan
|
| | | $ | 110,000 | | |
Senior Secured Second Out Term Loan
|
| | | | 410,000 | | |
Total Debt – Exit facility(a)
|
| | | | 520,000 | | |
Less: | | | | | | | |
Current portion of Long-term debt
|
| | | | (2,600) | | |
Long-term debt, net of current portion
|
| | | $ | 517,400 | | |
|
Liabilities subject to compromise pre-emergence
|
| | | $ | 4,472,954 | | |
| Reinstated on the Effective Date: | | | | | | | |
|
Lease liabilities (current and non-current)
|
| | | | (15,687) | | |
|
Deferred tax liabilities
|
| | | | (26,107) | | |
|
Other long-term liabilities
|
| | | | (3,796) | | |
|
Total liabilities reinstated
|
| | | | (45,590) | | |
| Less amounts settled per the Plan of Reorganization | | | | | | | |
|
Issuance of new debt
|
| | | | (410,000) | | |
|
Issuance of warrants
|
| | | | (11,200) | | |
|
Equity issued at emergence to creditors in settlement of Liabilities Subject to Compromise
|
| | | | (666,973) | | |
|
Total amounts settled
|
| | | | (1,088,173) | | |
|
Gain on settlement of Liabilities Subject to Compromise
|
| | | $ | 3,339,191 | | |
|
Gain on settlement of Liabilities subject to compromise
|
| | | $ | 3,339,191 | | |
|
Provision for income taxes
|
| | | | (4,377) | | |
|
Professional success fees paid upon Effective Date
|
| | | | (21,400) | | |
|
Exit Facility and DIP Facility rollover financing costs paid upon Effective Date
|
| | | | (5,032) | | |
|
Cancellation of predecessor shares and additional paid in capital
|
| | | | 221 | | |
|
Net impact on Accumulated deficit
|
| | | $ | 3,308,603 | | |
(in thousands)
|
| | | | | | |
Reorganization value of Successor company
|
| | | $ | 1,503,735 | | |
Less: Fair value of Successor company assets
|
| | | | (1,008,600) | | |
Reorganization value of Successor company in excess of asset fair value –
Goodwill |
| | | $ | 495,135 | | |
| | |
Estimated
fair value |
| |
Estimated
useful life |
| |||
Developed software/ courseware
|
| | | $ | 261,600 | | | |
3 – 5 years
|
|
Customer contracts/ relationships
|
| | | | 279,500 | | | |
12.4 years
|
|
Trademarks and trade names
|
| | | | 6,300 | | | |
9.4 years
|
|
Backlog
|
| | | | 90,200 | | | |
4.4 years
|
|
Skillsoft trademark
|
| | | | 91,500 | | | |
Indefinite
|
|
Publishing rights
|
| | | | 35,200 | | | |
5 years
|
|
Capitalized software
|
| | | | 1,786 | | | |
5 years
|
|
Total intangible asset upon emergence
|
| | | | 766,086 | | | | | |
Elimination of historical acquired intangible assets
|
| | | | (249,962) | | | | | |
Fresh-start adjustment to acquired intangibles assets
|
| | | $ | 516,124 | | | | | |
|
Fresh-start adjustment to accounts receivable, net
|
| | | $ | (990) | | |
|
Fresh-start adjustment to prepaid assets and other assets (including long-term)
|
| | | | (20,792) | | |
|
Fresh-start adjustment to goodwill
|
| | | | (580,639) | | |
|
Fresh-start adjustment to intangible assets, net
|
| | | | 516,124 | | |
|
Fresh-start adjustment to operating lease right-of-use assets and liabilities, net
|
| | | | 317 | | |
|
Fresh-start adjustment to deferred revenue (current and non-current)
|
| | | | 116,252 | | |
|
Fair value adjustment to debt
|
| | | | 5,050 | | |
|
Fair value adjustment to other long-term liabilities
|
| | | | (400) | | |
|
Total fresh-start adjustments impacting reorganization items, net
|
| | | | 34,922 | | |
|
Elimination of accumulated other comprehensive loss
|
| | | | (2,733) | | |
|
Tax impact of fresh-start adjustments
|
| | | | (73,446) | | |
|
Net impact on accumulated deficit
|
| | | $ | (41,257) | | |
| | |
Predecessor
|
| |||
| | |
February 1, 2020
through August 27, 2020 |
| |||
Gain on settlement of Liabilities subject to compromise
|
| | | $ | 3,339,191 | | |
Impact of fresh-start adjustments
|
| | | | 34,922 | | |
Exit Facility and DIP Facility rollover financing costs paid upon Effective
Date |
| | | | (5,032) | | |
Write-off of pre-petition debt and DIP issuance costs
|
| | | | (9,461) | | |
Professional success fees paid upon Effective Date
|
| | | | (21,399) | | |
Professional fees and other bankruptcy related costs
|
| | | | (13,076) | | |
Gain on Deconsolidation of Canadian subsidiary
|
| | | | 4,100 | | |
Reorganization items, net
|
| | | $ | 3,329,245 | | |
| | |
Successor
August 28, 2020 through January 31, 2021 |
| | |
Predecessor
February 1, 2020 through August 27, 2020 |
| ||||||
Cash payment for reorganization items, net
|
| | | $ | 784 | | | | | | $ | 42,916 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
January 31, 2021
|
| | |
January 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Developed software/
courseware |
| | | $ | 265,758 | | | | | $ | 24,669 | | | | | $ | 241,089 | | | | | | $ | 157,168 | | | | | $ | 129,663 | | | | | $ | 27,505 | | |
Customer contracts/ relationships
|
| | | | 279,500 | | | | | | 3,627 | | | | | | 275,873 | | | | | | | 670,800 | | | | | | 466,972 | | | | | | 203,828 | | |
Trademarks and trade names
|
| | | | 6,300 | | | | | | 455 | | | | | | 5,845 | | | | | | | 45,300 | | | | | | 27,648 | | | | | | 17,652 | | |
Publishing rights
|
| | | | 35,200 | | | | | | 2,933 | | | | | | 32,267 | | | | | | | — | | | | | | — | | | | | | — | | |
Backlog
|
| | | | 90,200 | | | | | | 8,141 | | | | | | 82,059 | | | | | | | — | | | | | | — | | | | | | — | | |
Skillsoft trademark
|
| | | | 91,500 | | | | | | — | | | | | | 91,500 | | | | | | | 186,000 | | | | | | — | | | | | | 186,000 | | |
Total
|
| | | $ | 768,458 | | | | | $ | 39,825 | | | | | $ | 728,633 | | | | | | $ | 1,059,268 | | | | | $ | 624,283 | | | | | $ | 434,985 | | |
Fiscal Year
|
| |
Amortization
Expense |
| |||
2022
|
| | | $ | 139,408 | | |
2023
|
| | | | 120,339 | | |
2024
|
| | | | 105,910 | | |
2025
|
| | | | 93,842 | | |
2026
|
| | | | 64,269 | | |
Thereafter
|
| | | | 113,365 | | |
Total
|
| | | $ | 637,133 | | |
Description
|
| |
Skillsoft
|
| |
SumTotal
|
| |
Consolidated
|
| |||||||||
Goodwill, January 31, 2018
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,693,906 | | |
Re-allocation of goodwill upon change in reporting units
|
| | | | 1,433,662 | | | | | | 260,244 | | | | | | — | | |
Foreign currency translation adjustment
|
| | | | 385 | | | | | | 22 | | | | | | 407 | | |
Goodwill, January 31, 2019
|
| | | | 1,434,047 | | | | | | 260,266 | | | | | | 1,694,313 | | |
Foreign currency translation adjustment
|
| | | | 113 | | | | | | (6) | | | | | | 107 | | |
Impairment of goodwill
|
| | | | (321,340) | | | | | | (119,258) | | | | | | (440,598) | | |
Goodwill, net January 31, 2020 (Predecessor)
|
| | | | 1,112,820 | | | | | | 141,002 | | | | | | 1,253,822 | | |
Foreign currency translation adjustment
|
| | | | (158) | | | | | | (4) | | | | | | (162) | | |
Impairment of goodwill
|
| | |
|
(107,934)
|
| | | | | (69,952) | | | | | | (177,886) | | |
Canada deconsolidation
|
| | | | (5,100) | | | | | | | | | | | | (5,100) | | |
Goodwill, net August 27, 2020 (Predecessor)
|
| | | $ | 999,628 | | | | | $ | 71,046 | | | | | $ | 1,070,674 | | |
Impact of Fresh-Start Reporting
|
| | | | (507,843) | | | | | | (67,696) | | | | | | (575,539) | | |
Goodwill, net August 28, 2020 (Successor)
|
| | | $ | 491,785 | | | | | $ | 3,350 | | | | | $ | 495,135 | | |
Foreign currency translation adjustment
|
| | | | (131) | | | | | | | | | | | | (131) | | |
Goodwill, net January 31, 2021 (Successor)
|
| | | $ | 491,654 | | | | | $ | 3,350 | | | | | $ | 495,004 | | |
| | |
Successor
January 31, 2021 |
| | |
Predecessor
January 31, 2020 |
| ||||||
Computer equipment
|
| | | $ | 12,455 | | | | | | $ | 80,483 | | |
Furniture and fixtures
|
| | | | 1,894 | | | | | | | 3,046 | | |
Leasehold improvements
|
| | | | 3,383 | | | | | | | 5,220 | | |
Construction in progress
|
| | | | — | | | | | | | 18 | | |
| | | | | 17,732 | | | | | | | 88,767 | | |
Less accumulated depreciation and amortization
|
| | | | (3,952) | | | | | | | (70,865) | | |
| | | | $ | 13,780 | | | | | | $ | 17,902 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28, 2020
through January 31, 2021 |
| | |
February 1, 2020
through August 27, 2020 |
| |
Year Ended
January 31, 2020 |
| |
Year Ended
January 31, 2019 |
| ||||||||||||
CURRENT: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Luxembourg
|
| | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Ireland | | | | | (268) | | | | | | | 333 | | | | | | 1,099 | | | | | | 1,559 | | |
United States
|
| | | | 1,012 | | | | | | | 588 | | | | | | 2,405 | | | | | | 652 | | |
Other foreign locations
|
| | | | 462 | | | | | | | 1,300 | | | | | | 1,949 | | | | | | 3,231 | | |
Current tax provision
|
| | | | 1,206 | | | | | | | 2,221 | | | | | | 5,453 | | | | | | 5,442 | | |
DEFERRED: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Luxembourg
|
| | | | 2,594 | | | | | | | — | | | | | | — | | | | | | — | | |
Ireland | | | | | (1,856) | | | | | | | 43,483 | | | | | | 8,533 | | | | | | 1,517 | | |
United States
|
| | | | (19,265) | | | | | | | 17,256 | | | | | | (2,693) | | | | | | (1,906) | | |
Other foreign locations
|
| | | | (4,613) | | | | | | | 5,495 | | | | | | (81) | | | | | | (26) | | |
Deferred tax (benefit) / provision
|
| | | | (23,140) | | | | | | | 66,234 | | | | | | 5,759 | | | | | | (415) | | |
Income tax (benefit) / provision
|
| | | $ | (21,934) | | | | | | $ | 68,455 | | | | | $ | 11,212 | | | | | $ | 5,027 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28, 2020
through January 31, 2021 |
| | |
February 1, 2020
through August 27, 2020 |
| |
Year Ended
January 31, 2020 |
| |
Year Ended
January 31, 2019 |
| ||||||||||||
Luxembourg
|
| | | $ | 9,220 | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Ireland
|
| | | | (3,741) | | | | | | | 2,437,738 | | | | | | (645,360) | | | | | | (336,002) | | |
United States
|
| | | | (86,333) | | | | | | | 364,827 | | | | | | (197,600) | | | | | | (62,805) | | |
Other foreign locations
|
| | | | (34,802) | | | | | | | 29,902 | | | | | | 4,967 | | | | | | 3,995 | | |
(Loss) income before income taxes
|
| | | $ | (115,656) | | | | | | $ | 2,832,467 | | | | | $ | (837,993) | | | | | $ | (394,812) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28, 2020
through January 31, 2021 |
| | |
February 1, 2020
through August 27, 2020 |
| |
Year Ended
January 31, 2020 |
| |
Year Ended
January 31, 2019 |
| ||||||||||||
Income tax provision (benefit) at Luxembourg (24.9%) / Irish statutory rate (12.5%)
|
| | | | (24.9)% | | | | | | | 12.5% | | | | | | (12.5%) | | | | | | (12.5%) | | |
Increase (decrease) in tax resulting from: | | | | | | | | | | | | | | | | | | | | | | | | | | |
US State income taxes, net of federal benefit
|
| | | | (5.7) | | | | | | | (0.2) | | | | | | (0.2) | | | | | | (0.8) | | |
Foreign rate differential
|
| | | | 6.1 | | | | | | | (0.2) | | | | | | (1.9) | | | | | | (1.2) | | |
Other permanent items
|
| | | | (0.1) | | | | | | | 0.7 | | | | | | 1.2 | | | | | | 2.5 | | |
Transaction costs
|
| | | | (7.6) | | | | | | | 0.2 | | | | | | | | | | | | | | |
Unrecognized tax benefit
|
| | | | (0.4) | | | | | | | — | | | | | | 0.2 | | | | | | 0.3 | | |
Change in valuation allowance
|
| | | | 3.5 | | | | | | | (4.2) | | | | | | 5.5 | | | | | | 9.6 | | |
Impairment of goodwill
|
| | | | — | | | | | | | 0.8 | | | | | | 7.9 | | | | | | — | | |
Reorganization and fresh start adjustments
|
| | | | 9.6 | | | | | | | (7.3) | | | | | | — | | | | | | — | | |
Other
|
| | | | 0.5 | | | | | | | 0.1 | | | | | | 1.2 | | | | | | 3.4 | | |
Effective tax rate – provision (benefit)
|
| | | | (19.0)% | | | | | | | 2.4% | | | | | | 1.4% | | | | | | 1.3% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
January 31, 2021
|
| | |
January 31, 2020
|
| ||||||
ASSETS: | | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 13,517 | | | | | | $ | 29,753 | | |
Deferred interest expense
|
| | | | 35,852 | | | | | | | 145,399 | | |
Customer relationships
|
| | | | — | | | | | | | 6,888 | | |
Reserves and accruals
|
| | | | 9,038 | | | | | | | 7,204 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
January 31, 2021
|
| | |
January 31, 2020
|
| ||||||
Lease liabilities
|
| | | | 3,862 | | | | | | | — | | |
Tax credits
|
| | | | 99 | | | | | | | 5,893 | | |
Transaction costs
|
| | | | 19,532 | | | | | | | 4,216 | | |
Other intangibles
|
| | | | 3,505 | | | | | | | 7,237 | | |
Gross deferred tax assets
|
| | | | 85,405 | | | | | | | 206,590 | | |
Less: Valuation allowance
|
| | | | (45,567) | | | | | | | (160,531) | | |
Net deferred tax assets
|
| | | $ | 39,838 | | | | | | $ | 46,059 | | |
LIABILITIES: | | | | | | | | | | | | | | |
Intangibles
|
| | | $ | (99,587) | | | | | | $ | (78,017) | | |
Property and equipment, net
|
| | | | (2,971) | | | | | | | (5,665) | | |
Accrued Interest
|
| | | | (4,522) | | | | | | | — | | |
Right-of-use asset
|
| | | | (3,141) | | | | | | | — | | |
Deferred revenue
|
| | | | (6,199) | | | | | | | — | | |
Other
|
| | | | (4,426) | | | | | | | — | | |
Gross deferred tax liabilities
|
| | | | (120,846) | | | | | | | (83,682) | | |
Total net deferred tax liabilities, net
|
| | | $ | (81,008) | | | | | | $ | (37,623) | | |
| | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28, 2020
through January 31, 2021 |
| | |
February 1, 2020
through August 27, 2020 |
| |
Year Ended
January 31, 2020 |
| |
Year Ended
January 31, 2019 |
| ||||||||||||
Unrecognized tax benefits, beginning balances
|
| | | $ | 3,768 | | | | | | $ | 3,773 | | | | | $ | 2,081 | | | | | $ | 5,035 | | |
Increases for tax positions taken during the current period
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | |
Increases for tax positions taken during a
prior period |
| | | | 37 | | | | | | | 35 | | | | | | 1,987 | | | | | | 915 | | |
Decreases for tax positions taken during a
prior period |
| | | | — | | | | | | | (40) | | | | | | (295) | | | | | | (3,736) | | |
Other
|
| | | | 452 | | | | | | | — | | | | | | — | | | | | | — | | |
Decreases resulting from the expiration of
statute of limitations |
| | | | (339) | | | | | | | — | | | | | | — | | | | | | (133) | | |
Unrecognized tax benefits, ending balance
|
| | | $ | 3,918 | | | | | | $ | 3,768 | | | | | $ | 3,773 | | | | | $ | 2,081 | | |
| | |
Successor
January 31, 2021 |
| | |
Predecessor
January 31, 2020 |
| ||||||
Deferred commission costs – current
|
| | | $ | 3,147 | | | | | | $ | 11,195 | | |
Refundable income tax
|
| | | | 8,969 | | | | | | | 6,726 | | |
Prepaid software maintenance costs
|
| | | | 8,587 | | | | | | | 6,569 | | |
Prepaid royalties
|
| | | | 2,958 | | | | | | | 2,294 | | |
Employee bonus advance
|
| | | | — | | | | | | | 1,867 | | |
Other
|
| | | | 6,665 | | | | | | | 7,771 | | |
Total prepaid expenses and other current assets
|
| | | $ | 30,326 | | | | | | $ | 36,422 | | |
| | |
Successor
January 31, 2021 |
| | |
Predecessor
January 31, 2020 |
| ||||||
Deferred commission costs – non-current
|
| | | $ | 4,437 | | | | | | $ | 11,692 | | |
Non-current refundable income tax
|
| | | | — | | | | | | | 1,979 | | |
Other
|
| | | | 4,199 | | | | | | | 2,635 | | |
Total other assets
|
| | | $ | 8,636 | | | | | | $ | 16,306 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
January 31, 2021
|
| | |
January 31, 2020
|
| ||||||
Professional fees
|
| | | $ | 8,832 | | | | | | $ | 12,947 | | |
Accrued sales tax/VAT
|
| | | | 5,379 | | | | | | | 5,824 | | |
Accrued royalties
|
| | | | 2,152 | | | | | | | 1,869 | | |
Accrued tax
|
| | | | 2,634 | | | | | | | 1,288 | | |
Accrued interest
|
| | | | 491 | | | | | | | 274 | | |
Other accrued liabilities
|
| | | | 3,637 | | | | | | | 7,065 | | |
Total accrued expenses
|
| | | $ | 23,125 | | | | | | $ | 29,267 | | |
| | |
Employee Severance
and Related Costs |
| |
Contractual
Obligations |
| |
Total
|
| |||||||||
Restructuring accrual as of January 31, 2018
|
| | | $ | 1,504 | | | | | $ | 25 | | | | | $ | 1,529 | | |
Restructuring charges incurred
|
| | | | 1,971 | | | | | | 102 | | | | | | 2,073 | | |
Payments made
|
| | | | (1,720) | | | | | | (100) | | | | | | (1,820) | | |
Foreign currency translation adjustment
|
| | | | (42) | | | | | | — | | | | | | (42) | | |
Restructuring accrual as of January 31, 2019
|
| | | $ | 1,713 | | | | | $ | 27 | | | | | $ | 1,740 | | |
Restructuring charges incurred
|
| | | | 1,610 | | | | | | 290 | | | | | | 1,900 | | |
Payments made
|
| | | | (2,588) | | | | | | (41) | | | | | | (2,629) | | |
Foreign currency translation adjustment
|
| | | | 26 | | | | | | — | | | | | | 26 | | |
Restructuring accrual as of January 31, 2020 (Predecessor)
|
| | | $ | 761 | | | | | $ | 276 | | | | | $ | 1,037 | | |
Restructuring charges incurred
|
| | | | 1,032 | | | | | | 147 | | | | | | 1,179 | | |
Payments made
|
| | | | (559) | | | | | | (154) | | | | | | (713) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | |
Restructuring accrual as of August 27, 2020 (Predecessor)
|
| | | $ | 1,234 | | | | | $ | 269 | | | | | $ | 1,503 | | |
Restructuring charges incurred
|
| | | | 4,218 | | | | | | 123 | | | | | | 4,341 | | |
Payments made
|
| | | | (452) | | | | | | (221) | | | | | | (673) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | |
Restructuring accrual as of January 31, 2021
(Successor) |
| | | $ | 5,000 | | | | | | 171 | | | | | | 5,171 | | |
As of January 31, 2021 (in thousands):
|
| |
Operating
Leases |
| |
Finance
Leases |
| ||||||
2022
|
| | | $ | 5,203 | | | | | $ | 1,112 | | |
2023
|
| | | | 4,070 | | | | | | — | | |
2024
|
| | | | 3,514 | | | | | | — | | |
2025
|
| | | | 2,697 | | | | | | — | | |
Thereafter
|
| | | | 7,509 | | | | | | — | | |
Total future minimum lease payments
|
| | | | 22,993 | | | | | | 1,112 | | |
Less effects of discounting
|
| | | | (6,120) | | | | | | (90) | | |
Total lease liabilities
|
| | | $ | 16,873 | | | | | $ | 1,022 | | |
Reported as of January 31, 2021 | | | | | | | | | | | | | |
Lease liabilities
|
| | | $ | 3,718 | | | | | $ | 1,022 | | |
Lease liabilities non-current
|
| | | | 13,155 | | | | | | — | | |
Total lease liabilities
|
| | | $ | 16,873 | | | | | $ | 1,022 | | |
| Fiscal year ended January 31: | | | | | | | |
|
2022
|
| | | $ | 5,200 | | |
|
2023
|
| | | | 10,400 | | |
|
2024
|
| | | | 10,400 | | |
|
2025
|
| | | | 112,700 | | |
|
2026
|
| | | | 381,300 | | |
|
Total payments
|
| | | | 520,000 | | |
|
Less: Current portion
|
| | | | (5,200) | | |
|
Less: Unamortized Fresh-Start Reporting Fair Value Adjustment
|
| | | | (4,564) | | |
|
Long-term portion
|
| | | $ | 510,236 | | |
Payable in Fiscal Year
|
| |
First Lien
|
| |
Second Lien
|
| |
Revolving Credit
|
| |
Total
|
| ||||||||||||
Fiscal 2021
|
| | | $ | 627,536 | | | | | $ | 302,336 | | | | | | 60,000 | | | | | $ | 989,872 | | |
Total
|
| | | $ | 627,536 | | | | | $ | 302,336 | | | | | | 60,000 | | | | | $ | 989,872 | | |
Instrument
|
| |
Balance
|
| |
Weighted
Average Interest Rate |
| |
Interest Type
|
| |
Issuance Date
|
| |
Maturity
Date |
| ||||||
Series 1
|
| | | $ | 933,615 | | | | | | 13.0% | | | |
Variable, Compounding
|
| |
Apr 25, 2014
|
| |
Jan 31, 2045
|
|
Series 2
|
| | | | 598,787 | | | | | | 8.0% | | | |
Variable, Simple
|
| |
Apr 25, 2014
|
| |
Apr 28, 2021
|
|
Series 3
|
| | | | 327,537 | | | | | | 11.5% | | | |
Variable, Simple
|
| |
Apr 25, 2014
|
| |
Apr 28, 2021
|
|
Series 4
|
| | | | 60,000 | | | | | | 13.0% | | | |
Variable, Compounding
|
| |
Sep 25, 2014
|
| |
Sep 30, 2044
|
|
Series 5(a)
|
| | | | 71,538 | | | | | | 8.0% | | | |
Variable, Simple
|
| |
Sep 25, 2014
|
| |
Sep 30, 2044
|
|
Series 5(b)
|
| | | | 28,461 | | | | | | 11.5% | | | |
Variable, Simple
|
| |
Sep 25, 2014
|
| |
Sep 30, 2044
|
|
Intra-group Loan Agreement
|
| | | | 65,000 | | | | | | 12.0% | | | |
Variable, Compounding
|
| |
Dec 3, 2015
|
| |
Nov 3, 2044
|
|
Funding Bond # 1
|
| | | | 54,000 | | | | | | 13.0% | | | |
Variable, Simple
|
| |
Jan 31, 2018
|
| |
Apr 28, 2021
|
|
Funding Bond # 2
|
| | | | 50,000 | | | | | | 13.0% | | | |
Variable, Simple
|
| |
Jan 29, 2019
|
| |
Apr 28, 2021
|
|
Total
|
| | | $ | 2,188,938 | | | | | | | | | | | | | | | | | |
| | |
Successor
January 31, 2021 |
| | |
Predecessor
January 31, 2020 |
| ||||||
Uncertain tax positions; including interest and penalties – long-term
|
| | | $ | 5,794 | | | | | | $ | 6,025 | | |
Warrants
|
| | | | 900 | | | | | | | — | | |
Other
|
| | | | 204 | | | | | | | 1,547 | | |
Total other long-term liabilities
|
| | | $ | 6,898 | | | | | | $ | 7,572 | | |
| | |
Units
|
| |||
Outstanding at January 31, 2019
|
| | | | 356,771 | | |
Issued
|
| | | | — | | |
Forfeited
|
| | | | (104,007) | | |
Outstanding at January 31, 2020
|
| | | | 252,764 | | |
Cancelled
|
| | | | (252,764) | | |
Outstanding at August 27, 2020 (Predecessor)
|
| | | | — | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28, 2020
through January 31, 2021 |
| | |
February 1, 2020
through August 27, 2020 |
| |
Year Ended
January 31, 2020 |
| |
Year Ended
January 31, 2019 |
| ||||||||||||
SaaS and subscription services
|
| | | $ | 93,205 | | | | | | $ | 234,766 | | | | | $ | 439,791 | | | | | $ | 462,240 | | |
Software maintenance
|
| | | | 4,770 | | | | | | | 12,079 | | | | | | 23,982 | | | | | | 30,161 | | |
Professional services
|
| | | | 9,546 | | | | | | | 24,499 | | | | | | 45,661 | | | | | | 38,043 | | |
Perpetual software licenses
|
| | | | 1,241 | | | | | | | 2,486 | | | | | | 1,885 | | | | | | 3,340 | | |
Hardware and other
|
| | | | 6 | | | | | | | 21 | | | | | | 2,702 | | | | | | 357 | | |
Total net revenues(1)
|
| | | $ | 108,768 | | | | | | $ | 273,851 | | | | | $ | 514,021 | | | | | $ | 534,141 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28, 2020
through January 31, 2021 |
| | |
February 1, 2020
through August 27, 2020 |
| |
Year Ended
January 31, 2020 |
| |
Year Ended
January 31, 2019 |
| ||||||||||||
Revenues:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 84,248 | | | | | | $ | 217,783 | | | | | $ | 405,065 | | | | | $ | 421,746 | | |
Other Americas
|
| | | | 4,724 | | | | | | | 8,899 | | | | | | 21,925 | | | | | | 22,807 | | |
Europe, Middle East and Africa
|
| | | | 13,934 | | | | | | | 32,788 | | | | | | 61,321 | | | | | | 66,244 | | |
Asia-Pacific
|
| | | | 5,862 | | | | | | | 14,381 | | | | | | 25,710 | | | | | | 23,344 | | |
Total net revenues(1)
|
| | | $ | 108,768 | | | | | | $ | 273,851 | | | | | $ | 514,021 | | | | | $ | 534,141 | | |
|
Deferred revenue at February 1, 2020 (includes current and non-current
components) |
| | | $ | 311,170 | | |
|
Billings deferred
|
| | | | 163,333 | | |
|
Recognition of prior deferred revenue
|
| | | | (273,851) | | |
|
Deferred revenue at August 27, 2020
|
| | | | 200,652 | | |
|
Fresh start reporting fair value adjustment
|
| | | | (116,252) | | |
|
Deferred revenue at August 28, 2020 (Successor)
|
| | | | 84,400 | | |
|
Billings deferred
|
| | | | 284,952 | | |
|
Recognition of prior deferred revenue
|
| | | | (108,768) | | |
|
Deferred revenue at January 31, 2021 (Successor)
|
| | | $ | 260,584 | | |
|
Deferred contract acquisition costs at February 1, 2020
|
| | | $ | 22,887 | | |
|
Contract acquisition costs
|
| | | | 11,965 | | |
|
Recognition of contract acquisition costs
|
| | | | (14,060) | | |
|
Deferred contract acquisition costs at August 27, 2020 (Predecessor)
|
| | | $ | 20,792 | | |
|
Fresh start reporting fair value adjustment
|
| | | | (20,792) | | |
|
Deferred contract acquisition costs at August 28, 2020 (Successor)
|
| | | | — | | |
|
Contract acquisition costs
|
| | | | 19,973 | | |
|
Recognition of contract acquisition costs
|
| | | | (12,389) | | |
|
Deferred contract acquisition costs at January 31, 2021 (Successor)
|
| | | $ | 7,584 | | |
| | |
Assets
|
| |
Liabilities
|
| ||||||
Balances as of January 31, 2018
|
| | | $ | 4,064 | | | | | $ | (130) | | |
Sale of derivative instrument
|
| | | | (6,776) | | | | | | — | | |
Purchase of derivative instrument
|
| | | | 9,194 | | | | | | — | | |
Change in fair value of derivative instrument
|
| | | | (2,414) | | | | | | 130 | | |
Balances as of January 31, 2019
|
| | | | 4,068 | | | | | $ | — | | |
Change in fair value of derivative instrument
|
| | | | (4,062) | | | | | | — | | |
Balances as of January 31, 2020
|
| | | $ | 6 | | | | | $ | — | | |
Change in fair value of derivative instrument
|
| | | | (6) | | | | | | — | | |
Balances as of August 27, 2021
|
| | | $ | — | | | | | $ | — | | |
| | |
Balance sheet
location |
| |
Fair value
(in thousands) |
| |||
Derivatives not designated as hedging instruments
|
| |
January 31, 2020
|
| ||||||
Interest rate derivative contracts
|
| |
Other assets
|
| | | $ | 6 | | |
| | |
Total
|
| |
(Level 3)
|
| ||||||
Warrants to purchase Company common stock
|
| | | $ | 900 | | | | | $ | 900 | | |
Total assets recorded at fair value
|
| | | $ | 900 | | | | | | 900 | | |
| | |
Successor
|
| |||
| | |
August 28, 2020
through January 31, 2021 |
| |||
Balance as of August 28, 2020
|
| | | $ | 11,200 | | |
Impact of warrant modification, recorded in shareholders’ equity
|
| | | | (7,400) | | |
Unrealized gains recognized as other income
|
| | | | (2,900) | | |
Balance as of January 31, 2021
|
| | | $ | 900 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
August 28, 2020
through January 31, 2021 |
| | |
February 1, 2020
through August 27, 2020 |
| |
Year ended
January 31, 2020 |
| |
Year ended
January 31, 2019 |
| ||||||||||||
Skillsoft | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 72,425 | | | | | | $ | 196,238 | | | | | $ | 362,503 | | | | | $ | 378,316 | | |
Operating expenses
|
| | | | 158,671 | | | | | | | 398,178 | | | | | | 637,658 | | | | | | 364,581 | | |
Operating (loss) income
|
| | | | (86,246) | | | | | | | (201,940) | | | | | | (275,155) | | | | | | 13,735 | | |
SumTotal | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | | 36,343 | | | | | | | 77,613 | | | | | | 151,518 | | | | | | 155,825 | | |
Operating expenses
|
| | | | 49,269 | | | | | | | 205,483 | | | | | | 279,579 | | | | | | 162,906 | | |
Operating income (loss)
|
| | | | (12,926) | | | | | | | (127,870) | | | | | | (128,061) | | | | | | (7,081) | | |
Consolidated | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | | 108,768 | | | | | | | 273,851 | | | | | | 514,021 | | | | | | 534,141 | | |
Operating expenses
|
| | | | 207,940 | | | | | | | 603,661 | | | | | | 917,237 | | | | | | 527,487 | | |
Operating income (loss)
|
| | | | (99,172) | | | | | | | (329,810) | | | | | | (403,216) | | | | | | 6,654 | | |
Total non-operating (expense)
income |
| | | | 3,452 | | | | | | | 1,268 | | | | | | (5,120) | | | | | | (5,624) | | |
Interest expense, net
|
| | | | (19,936) | | | | | | | (168,236) | | | | | | (429,657) | | | | | | (395,842) | | |
Reorganization items, net
|
| | | | — | | | | | | | 3,329,245 | | | | | | — | | | | | | — | | |
(Provision) benefit for income taxes
|
| | | | 21,934 | | | | | | | (68,455) | | | | | | (11,212) | | | | | | (5,027) | | |
Net (loss) income
|
| | | $ | (93,722) | | | | | | $ | 2,764,012 | | | | | $ | (849,205) | | | | | $ | (399,839) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
January 31, 2021
|
| | |
January 31, 2020
|
| ||||||
Skillsoft
|
| | | $ | 1,398,379 | | | | | | $ | 1,655,474 | | |
SumTotal
|
| | | | 147,358 | | | | | | | 330,785 | | |
Corporate
|
| | | | — | | | | | | | 6 | | |
Consolidated
|
| | | $ | 1,545,737 | | | | | | $ | 1,986,265 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
January 31, 2021
|
| | |
January 31, 2020
|
| ||||||
United States
|
| | | $ | 10,613 | | | | | | $ | 13,469 | | |
Ireland
|
| | | | 609 | | | | | | | 897 | | |
Rest of world
|
| | | | 2,558 | | | | | | | 3,536 | | |
Total
|
| | | $ | 13,780 | | | | | | $ | 17,902 | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| |||||||||||||||
| | |
August 28, 2020
through January 31, 2020 |
| | |
February 1, 2020
through August 27, 2020 |
| |
Year Ended
January 31, 2020 |
| |
Year Ended
January 31, 2019 |
| ||||||||||||
Net (loss) income
|
| | | $ | (93,722) | | | | | | $ | 2,764,012 | | | | | $ | (849,205) | | | | | $ | (399,839) | | |
Weighted average common share outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary – Basic and Diluted (Predecessor
|
| | | | * | | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
Class A – Basic and Diluted
|
| | | | 3,840 | | | | | | | * | | | | | | * | | | | | | * | | |
Class B – Basic and Diluted
|
| | | | 160 | | | | | | | * | | | | | | * | | | | | | * | | |
Net loss per share class (Successor only) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for Class A
|
| | | $ | (89,973) | | | | | | | * | | | | | | * | | | | | | * | | |
Loss on modifications of terms of participation rights held by other shareholders and
warrants |
| | | | (5,900) | | | | | | | * | | | | | | * | | | | | | * | | |
Net loss attributable to Class A
|
| | | $ | (95,873) | | | | | | | * | | | | | | * | | | | | | * | | |
Net loss for Class B
|
| | | $ | (3,749) | | | | | | | * | | | | | | * | | | | | | * | | |
Gain on modifications of terms of participation
rights held by other shareholders and warrants |
| | | | 5,900 | | | | | | | * | | | | | | * | | | | | | * | | |
Net income attributable to Class B
|
| | | $ | 2,151 | | | | | | | * | | | | | | * | | | | | | * | | |
(Losses) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary – Basic and Diluted (Predecessor)
|
| | | | * | | | | | | $ | 27,612.51 | | | | | $ | (8,483.57) | | | | | $ | (3,994.40) | | |
Class A – Basic and Diluted (Successor)
|
| | | $ | (24.97) | | | | | | | * | | | | | | * | | | | | | * | | |
Class B – Basic and Diluted (Successor)
|
| | | $ | 13.44 | | | | | | | * | | | | | | * | | | | | | * | | |
| | |
PAGE
NO. |
| |||
Unaudited Financial Statements | | | |||||
| | | | F-113 | | | |
| | | | F-114 | | | |
| | | | F-115 | | | |
| | | | F-116 | | | |
| | | | F-117 | | | |
| | | | F-119 | | |
| | |
April 30,
2021 |
| |
January 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 105,004 | | | | | $ | 71,479 | | |
Restricted cash
|
| | | | 2,656 | | | | | | 2,964 | | |
Accounts receivable, less reserves of approximately $322 and $294 as of April 30, 2021 and January 31, 2021, respectively
|
| | | | 92,792 | | | | | | 179,784 | | |
Prepaid expenses and other current assets
|
| | | | 31,825 | | | | | | 30,326 | | |
Total current assets
|
| | | | 232,277 | | | | | | 284,553 | | |
Property and equipment, net
|
| | | | 11,798 | | | | | | 13,780 | | |
Goodwill
|
| | | | 494,942 | | | | | | 495,004 | | |
Intangible assets, net
|
| | | | 694,930 | | | | | | 728,633 | | |
Right of use assets
|
| | | | 14,654 | | | | | | 15,131 | | |
Other assets
|
| | | | 9,505 | | | | | | 8,636 | | |
Total assets
|
| | | $ | 1,458,106 | | | | | $ | 1,545,737 | | |
LIABILITIES AND SHAREHOLDER’S EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Current maturities of long-term debt
|
| | | $ | 6,500 | | | | | $ | 5,200 | | |
Borrowings under accounts receivable facility
|
| | | | 14,190 | | | | | | 17,022 | | |
Accounts payable
|
| | | | 9,898 | | | | | | 7,425 | | |
Accrued compensation
|
| | | | 22,941 | | | | | | 36,375 | | |
Accrued expenses and other current liabilities
|
| | | | 18,285 | | | | | | 23,125 | | |
Lease liabilities
|
| | | | 4,690 | | | | | | 4,740 | | |
Deferred revenue
|
| | | | 234,069 | | | | | | 257,549 | | |
Total current liabilities
|
| | | | 310,573 | | | | | | 351,436 | | |
Long-term debt
|
| | | | 507,927 | | | | | | 510,236 | | |
Deferred tax liabilities
|
| | | | 77,662 | | | | | | 81,008 | | |
Long term lease liabilities
|
| | | | 12,370 | | | | | | 13,155 | | |
Deferred revenue – non-current
|
| | | | 1,848 | | | | | | 3,035 | | |
Other long-term liabilities
|
| | | | 5,390 | | | | | | 6,898 | | |
Total long-term liabilities
|
| | | | 605,197 | | | | | | 614,332 | | |
Commitments and contingencies
|
| | |
|
—
|
| | | |
|
—
|
| |
Shareholders’ equity (deficit): | | | | | | | | | | | | | |
Successor Shareholders’ common stock- Class A and Class B common shares,
$0.01 par value: 1,000,000,000 shares authorized (800,000,000 Class A, 200,000,000 Class B) at January 31, 2021; 4,000,000 shares issued and outstanding (3,840,000 Class A, 160,000 Class B) at January 31, 2021 |
| | | | 40 | | | | | | 40 | | |
Additional paid-in capital
|
| | | | 674,333 | | | | | | 674,333 | | |
Accumulated deficit
|
| | | | (131,127) | | | | | | (93,722) | | |
Accumulated other comprehensive loss
|
| | | | (910) | | | | | | (682) | | |
Total shareholders’ equity (deficit)
|
| | | | 542,336 | | | | | | 579,969 | | |
Total liabilities and shareholders’ equity (deficit)
|
| | | $ | 1,458,106 | | | | | $ | 1,545,737 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three months
ended April 30, 2021 |
| |
Three months
ended April 30, 2020 |
| ||||||
Revenues: | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 91,701 | | | | | | 118,329 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 24,521 | | | | | | 24,214 | | |
Content and software development
|
| | | | 16,607 | | | | | | 16,943 | | |
Selling and marketing
|
| | | | 28,502 | | | | | | 32,737 | | |
General and administrative
|
| | | | 12,362 | | | | | | 15,688 | | |
Recapitalization and transaction-related costs
|
| | | | 1,932 | | | | | | 16,376 | | |
Amortization of intangible assets
|
| | | | 34,943 | | | | | | 17,370 | | |
Impairment of goodwill and intangible assets
|
| | | | — | | | | | | 332,376 | | |
Restructuring
|
| | | | 537 | | | | | | 370 | | |
Total operating expenses
|
| | | | 119,404 | | | | | | 456,074 | | |
Operating loss
|
| | | | (27,703) | | | | | | (337,745) | | |
Other income (expense), net
|
| | | | (352) | | | | | | 910 | | |
Interest income
|
| | | | 10 | | | | | | 19 | | |
Interest expense, net
|
| | | | (11,449) | | | | | | (105,978) | | |
Loss before benefit from income taxes
|
| | | | (39,494) | | | | | | (442,794) | | |
Benefit from income taxes
|
| | | | (2,089) | | | | | | (8,891) | | |
Net loss
|
| | | $ | (37,405) | | | | | | (433,903) | | |
Loss per share: | | | | | | | | | | | | | |
Ordinary – Basic and Diluted (Predecessor)
|
| | | | * | | | | | $ | (4,334.70) | | |
Class A and B – Basic and Diluted (Successor)
|
| | | $ | (9.35) | | | | | | * | | |
Weighted average common share outstanding: | | | | | | | | | | | | | |
Ordinary – Basic and Diluted (Predecessor)
|
| | | | * | | | | | | 100 | | |
Class A and B – Basic and Diluted
|
| | | | 4,000 | | | | | | * | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three months
ended April 30, 2021 |
| |
Three months
ended April 30, 2020 |
| ||||||
Comprehensive loss: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (37,405) | | | | | | (433,903) | | |
Other comprehensive loss – Foreign currency adjustment, net of tax
|
| | | | (228) | | | | | | (629) | | |
Comprehensive loss
|
| | | $ | (37,633) | | | | | | (434,532) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Total
Shareholders’ Equity (Deficit) |
| |||||||||||||||||||||
| | |
Number
of Shares |
| |
Par
Value |
| ||||||||||||||||||||||||||||||
Balance January 31, 2020
(Predecessor) |
| | | | 100,100 | | | | | | 138 | | | | | | 83 | | | | | | (2,761,499) | | | | | | (466) | | | | | | (2,761,744) | | |
Translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (629) | | | | | | (629) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (433,903) | | | | | | — | | | | | | (433,903) | | |
Balance April 30, 2020 (Predecessor)
|
| | | | 100,100 | | | | | $ | 138 | | | | | $ | 83 | | | | | $ | (3,195,402) | | | | | $ | (1,095) | | | | | $ | (3,196,276) | | |
Balance January 31, 2021 (Successor)
|
| | | | 4,000,000 | | | | | $ | 40 | | | | | $ | 674,333 | | | | | $ | (93,722) | | | | | $ | (682) | | | | | $ | 579,969 | | |
Translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (228) | | | | | | (228) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (37,405) | | | | | | — | | | | | | (37,405) | | |
Balance April 30, 2021 (Successor)
|
| | | | 4,000,000 | | | | | $ | 40 | | | | | $ | 674,333 | | | | | $ | (131,127) | | | | | $ | (910) | | | | | $ | 542,336 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three months
ended April 30, 2021 |
| |
Three months
ended April 30, 2020 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (37,405) | | | | | $ | (433,903) | | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 2,419 | | | | | | 2,631 | | |
Amortization of intangible assets
|
| | | | 34,943 | | | | | | 17,370 | | |
Change in bad debt reserve
|
| | | | (293) | | | | | | (240) | | |
(Benefit) provision for income taxes – non-cash
|
| | | | (3,355) | | | | | | (9,880) | | |
Non-cash interest expense
|
| | | | 335 | | | | | | 1,415 | | |
Impairment of goodwill and intangible assets
|
| | | | — | | | | | | 332,376 | | |
Right-of-use assets
|
| | | | 477 | | | | | | 1,235 | | |
Changes in current assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 87,373 | | | | | | 79,329 | | |
Prepaid expenses and other assets
|
| | | | (2,481) | | | | | | (3,377) | | |
Accounts payable
|
| | | | 2,781 | | | | | | (1,962) | | |
Accrued expenses and non-current liabilities
|
| | | | (19,422) | | | | | | 85,679 | | |
Lease liability
|
| | | | (864) | | | | | | (1,480) | | |
Deferred revenue
|
| | | | (24,832) | | | | | | (44,429) | | |
Net cash provided by (used in) operating activities
|
| | | | 39,676 | | | | | | 24,764 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (386) | | | | | | (1,827) | | |
Internal use software development costs
|
| | | | (1,494) | | | | | | (1,917) | | |
Net cash used in investing activities
|
| | | | (1,880) | | | | | | (3,744) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Borrowings under DIP Facility
|
| | | | | | | | | | | | |
Borrowings under Exit Facility
|
| | | | | | | | | | | | |
Debt issuance costs associated with DIP and Exit Facilities
|
| | | | | | | | | | | | |
Distribution to parent company
|
| | | | | | | | | | | | |
Principal repayments of capital lease obligations
|
| | | | (263) | | | | | | (222) | | |
Repayments of accounts receivable facility, net of borrowings
|
| | | | (2,876) | | | | | | (13,003) | | |
Borrowings under revolving line of credit, net of repayments
|
| | | | — | | | | | | 19,500 | | |
Principal payments on Term Loans
|
| | | | (1,300) | | | | | | — | | |
Net cash (used in) provided by financing activities
|
| | | | (4,439) | | | | | | 6,275 | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (140) | | | | | | (1,602) | | |
Net (decrease) increase in cash, cash equivalents and restricted cash
|
| | | | 33,217 | | | | | | 25,693 | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 74,443 | | | | | | 33,804 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 107,660 | | | | | $ | 59,497 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 105,004 | | | | | $ | 47,000 | | |
Restricted cash
|
| | | | 2,656 | | | | | | 12,497 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 107,660 | | | | | $ | 59,497 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three months
ended April 30, 2021 |
| |
Three months
ended April 30, 2020 |
| ||||||
Supplemental disclosure of cash flow information and non-cash investing and financing activities:
|
| | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 11,050 | | | | | $ | — | | |
Cash paid for income taxes, net of refunds
|
| | | $ | 838 | | | | | $ | 516 | | |
Unpaid capital expenditures
|
| | | $ | 212 | | | | | $ | 572 | | |
Lease liabilities arising from right-of-use assets and tenant improvements recognized upon adoption of new accounting standard
|
| | | $ | — | | | | | $ | 19,415 | | |
| | |
April 30, 2021
|
| |
January 31, 2021
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Developed software/ courseware
|
| | | $ | 267,014 | | | | | $ | 39,459 | | | | | $ | 227,555 | | | | | $ | 265,758 | | | | | $ | 24,669 | | | | | $ | 241,089 | | |
Customer contracts/ relationships
|
| | | | 279,500 | | | | | | 9,114 | | | | | | 270,386 | | | | | | 279,500 | | | | | | 3,627 | | | | | | 275,873 | | |
Trademarks and trade names
|
| | | | 6,300 | | | | | | 676 | | | | | | 5,624 | | | | | | 6,300 | | | | | | 455 | | | | | | 5,845 | | |
Publishing rights
|
| | | | 35,200 | | | | | | 4,693 | | | | | | 30,507 | | | | | | 35,200 | | | | | | 2,933 | | | | | | 32,267 | | |
Backlog
|
| | | | 90,200 | | | | | | 20,842 | | | | | | 69,358 | | | | | | 90,200 | | | | | | 8,141 | | | | | | 82,059 | | |
Skillsoft trademark
|
| | | | 91,500 | | | | | | — | | | | | | 91,500 | | | | | | 91,500 | | | | | | — | | | | | | 91,500 | | |
Total
|
| | | $ | 769,714 | | | | | $ | 74,784 | | | | | $ | 694,930 | | | | | $ | 768,458 | | | | | $ | 39,825 | | | | | $ | 728,633 | | |
Fiscal Year
|
| |
Amortization Expense
|
| |||
2022 (Remaining 9 months)
|
| | | $ | 104,693 | | |
2023
|
| | | | 120,579 | | |
2024
|
| | | | 106,172 | | |
2025
|
| | | | 94,070 | | |
2026
|
| | | | 64,496 | | |
Thereafter
|
| | | | 113,420 | | |
Total
|
| | | $ | 603,430 | | |
Description
|
| |
Skillsoft
|
| |
SumTotal
|
| |
Consolidated
|
| |||||||||
Goodwill, net January 31, 2021 (Predecessor)
|
| | | $ | 491,654 | | | | | $ | 3,350 | | | | | $ | 495,004 | | |
Foreign currency translation adjustment
|
| | | | (62) | | | | | | — | | | | | | (62) | | |
Goodwill, net April 30, 2021 (Predecessor)
|
| | | $ | 491,592 | | | | | $ | 3,350 | | | | | $ | 494,942 | | |
| | |
April 30, 2021
|
| |
January 31, 2021
|
| ||||||
Deferred commission costs – current
|
| | | $ | 4,019 | | | | | $ | 3,147 | | |
Refundable income tax
|
| | | | 9,618 | | | | | | 8,969 | | |
Prepaid software maintenance costs
|
| | | | 8,370 | | | | | | 8,587 | | |
Prepaid royalties
|
| | | | 2,876 | | | | | | 2,958 | | |
Other
|
| | | | 6,942 | | | | | | 6,665 | | |
Total prepaid expenses and other current assets
|
| | | $ | 31,825 | | | | | $ | 30,326 | | |
| | |
April 30, 2021
|
| |
January 31, 2021
|
| ||||||
Deferred commission costs – non-current
|
| | | $ | 5,733 | | | | | $ | 4,437 | | |
Other
|
| | | | 3,772 | | | | | | 4,199 | | |
Total other assets
|
| | | $ | 9,505 | | | | | $ | 8,636 | | |
| | |
April 30, 2021
|
| |
January 31, 2021
|
| ||||||
Professional fees
|
| | | $ | 6,018 | | | | | $ | 8,832 | | |
Accrued sales tax/VAT
|
| | | | 2,144 | | | | | | 5,379 | | |
Accrued royalties
|
| | | | 1,961 | | | | | | 2,152 | | |
Accrued tax
|
| | | | 4,727 | | | | | | 2,634 | | |
Accrued interest
|
| | | | 368 | | | | | | 491 | | |
Other accrued liabilities
|
| | | | 3,067 | | | | | | 3,637 | | |
Total accrued expenses
|
| | | $ | 18,285 | | | | | $ | 23,125 | | |
| | |
Employee Severance
and Related Costs |
| |
Contractual
Obligations |
| |
Total
|
| |||||||||
Restructuring accrual as of January 31, 2021
|
| | | $ | 5,000 | | | | | $ | 171 | | | | | $ | 5,171 | | |
Restructuring charges incurred
|
| | | | 311 | | | | | | 226 | | | | | | 537 | | |
Payments made
|
| | | | (2,049) | | | | | | (298) | | | | | | (2,347) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | |
Restructuring accrual as of April 30, 2021
|
| | | $ | 3,262 | | | | | $ | 99 | | | | | $ | 3,361 | | |
Fiscal Year Ended January 31, 2021 (in thousands):
|
| |
Operating Leases
|
| |
Finance Leases
|
| ||||||
2022 (excluding 3 months ended April 30, 2021)
|
| | | $ | 3,898 | | | | | $ | 1,209 | | |
2023
|
| | | | 4,065 | | | | | | — | | |
2024
|
| | | | 3,499 | | | | | | — | | |
2025
|
| | | | 2,684 | | | | | | — | | |
2026
|
| | | | 1,245 | | | | | | | | |
Thereafter
|
| | | | 6,245 | | | | | | — | | |
Total future minimum lease payments
|
| | | | 21,636 | | | | | | 1,209 | | |
Less effects of discounting
|
| | | | (5,692) | | | | | | (93) | | |
Total lease liabilities
|
| | | $ | 15,944 | | | | | $ | 1,116 | | |
Reported as of April 30, 2021 | | | | | | | | | | | | | |
Lease liabilities
|
| | | $ | 3,574 | | | | | $ | 1,116 | | |
Long-term lease liabilities
|
| | | | 12,370 | | | | | | — | | |
Total lease liabilities
|
| | | $ | 15,944 | | | | | $ | 1,116 | | |
Fiscal year ended January 31:
|
| | | | | | |
2022 (remaining 9 months)
|
| | | $ | 3,900 | | |
2023
|
| | | | 10,400 | | |
2024
|
| | | | 10,400 | | |
2025
|
| | | | 112,700 | | |
2026
|
| | | | 381,300 | | |
Total payments
|
| | | | 518,700 | | |
Less: Current portion
|
| | | | (6,500) | | |
Less: Unamortized Fresh-Start Reporting Fair Value Adjustment
|
| | | | (4,273) | | |
Long-term portion
|
| | | $ | 507,927 | | |
| | |
April 30, 2021
|
| |
January 31, 2021
|
| ||||||
Uncertain tax positions; including interest and penalties – long-term
|
| | | $ | 4,374 | | | | | $ | 5,794 | | |
Warrants
|
| | | | 800 | | | | | | 900 | | |
Other
|
| | | | 216 | | | | | | 204 | | |
Total other long-term liabilities
|
| | | $ | 5,390 | | | | | $ | 6,898 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three months
ended April 30, 2021 |
| |
Three months
ended April 30, 2020 |
| ||||||
SaaS and subscription services
|
| | | $ | 78,575 | | | | | $ | 101,089 | | |
Software maintenance
|
| | | | 4,064 | | | | | | 5,260 | | |
Professional services
|
| | | | 8,191 | | | | | | 10,946 | | |
Perpetual software licenses
|
| | | | 871 | | | | | | 1,031 | | |
Hardware and other
|
| | | | — | | | | | | 3 | | |
Total net revenues(1)
|
| | | $ | 91,701 | | | | | $ | 118,329 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three months
ended April 30, 2021 |
| |
Three months
ended April 30, 2020 |
| ||||||
Revenues:
|
| | | | | | | | | | | | |
United States
|
| | | $ | 70,170 | | | | | $ | 93,533 | | |
Other Americas
|
| | | | 4,461 | | | | | | 4,931 | | |
Europe, Middle East and Africa
|
| | | | 12,113 | | | | | | 13,787 | | |
Asia-Pacific
|
| | | | 4,957 | | | | | | 6,078 | | |
Total net revenues(1)
|
| | | $ | 91,701 | | | | | $ | 118,329 | | |
|
Deferred revenue at January 31, 2021 (Successor)
|
| | | $ | 260,584 | | |
|
Billings deferred
|
| | | | 67,034 | | |
|
Recognition of prior deferred revenue
|
| | | | (91,701) | | |
|
Deferred revenue at April 30, 2021 (Successor)
|
| | | $ | 235,917 | | |
|
Deferred contract acquisition costs at January 31, 2021 (Successor)
|
| | | $ | 7,584 | | |
|
Contract acquisition costs
|
| | | | 5,491 | | |
|
Recognition of contract acquisition costs
|
| | | | (3,323) | | |
|
Deferred contract acquisition costs at April 30, 2021 (Successor)
|
| | | $ | 9,752 | | |
| | |
Total
|
| |
(Level 3)
|
| ||||||
Warrants to purchase Company common stock
|
| | | $ | 800 | | | | | $ | 800 | | |
Total assets recorded at fair value
|
| | | $ | 800 | | | | | | 800 | | |
| | |
Successor
|
| |||
| | |
Three months
ended April 30, 2021 |
| |||
Balance as of January 31, 2021
|
| | | $ | 900 | | |
Impact of warrant modification, recorded in shareholders’ equity
|
| | | | — | | |
Unrealized gains recognized as other income
|
| | | | (100) | | |
Balance as of April 30, 2021
|
| | | $ | 800 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three months
ended April 30, 2021 |
| |
Three months
ended April 30, 2020 |
| ||||||
Skillsoft | | | | | | | | | | | | | |
Revenues
|
| | | $ | 67,057 | | | | | $ | 84,318 | | |
Operating expenses
|
| | | | 93,127 | | | | | | 287,917 | | |
Operating (loss) income
|
| | | | (26,070) | | | | | | (203,599) | | |
SumTotal | | | | | | | | | | | | | |
Revenues
|
| | | | 24,644 | | | | | | 34,011 | | |
Operating expenses
|
| | | | 26,277 | | | | | | 168,157 | | |
Operating income (loss)
|
| | | | (1,633) | | | | | | (134,146) | | |
Consolidated | | | | | | | | | | | | | |
Revenues
|
| | | | 91,701 | | | | | | 118,329 | | |
Operating expenses
|
| | | | 119,404 | | | | | | 456,074 | | |
Operating income (loss)
|
| | | | (27,703) | | | | | | (337,745) | | |
Total non-operating (expense) income
|
| | | | (352) | | | | | | 910 | | |
Interest expense, net
|
| | | | (11,439) | | | | | | (105,959) | | |
Reorganization items, net
|
| | | | — | | | | | | — | | |
(Provision) benefit for income taxes
|
| | | | 2,089 | | | | | | 8,891 | | |
Net (loss) income
|
| | | $ | (37,405) | | | | | $ | (433,903) | | |
| | |
April 30, 2021
|
| |
January 31, 2021
|
| ||||||
Skillsoft
|
| | | $ | 1,313,124 | | | | | $ | 1,398,379 | | |
SumTotal
|
| | | | 144,982 | | | | | | 147,358 | | |
Corporate
|
| | | | — | | | | | | — | | |
Consolidated
|
| | | $ | 1,458,106 | | | | | $ | 1,545,737 | | |
| | |
April 30, 2021
|
| |
January 31, 2021
|
| ||||||
United States
|
| | | $ | 9,019 | | | | | $ | 10,613 | | |
Ireland
|
| | | | 499 | | | | | | 609 | | |
Rest of world
|
| | | | 2,280 | | | | | | 2,558 | | |
Total
|
| | | $ | 11,798 | | | | | $ | 13,780 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three months
ended April 30, 2021 |
| |
Three months
ended April 30, 2020 |
| ||||||
Net loss
|
| | | $ | (37,405) | | | | | $ | (433,903) | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | |
Ordinary – Basic and Diluted (Predecessor)
|
| | | | * | | | | | | 100 | | |
Class A and B – Basic and Diluted (Successor)
|
| | | | 4,000 | | | | | | * | | |
Net loss per share | | | | | | | | | | | | | |
Loss per share: | | | | | | | | | | | | | |
Ordinary – Basic and Diluted (Predecessor)
|
| | | | * | | | | | $ | (4,334.70) | | |
Class A and B – Basic and Diluted (Successor)
|
| | | $ | (9.35) | | | | | | * | | |
| | |
October 2, 2020
|
| |
September 27, 2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash
|
| | |
$
|
19,836
|
| | | | $ | 9,621 | | |
Accounts receivable, less allowance for uncollectible accounts of $2,109
and $1,898 as of October 2, 2020, and September 27, 2019, respectively |
| | |
|
25,441
|
| | | | | 40,687 | | |
Prepaid expenses and other current assets
|
| | |
|
12,738
|
| | | | | 7,733 | | |
Total Current Assets
|
| | |
|
58,015
|
| | | | | 58,041 | | |
Property and equipment, net
|
| | |
|
7,062
|
| | | | | 11,284 | | |
Goodwill
|
| | |
|
125,614
|
| | | | | 178,866 | | |
Intangible assets, net
|
| | |
|
45,588
|
| | | | | 60,128 | | |
Deferred tax assets
|
| | |
|
871
|
| | | | | 1,116 | | |
Other long-term assets
|
| | |
|
3,808
|
| | | | | 4,809 | | |
Total Assets
|
| | |
$
|
240,958
|
| | | | $ | 314,244 | | |
Liabilities and Stockholder’s Deficit | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | |
$
|
37,549
|
| | | | $ | 33,253 | | |
Term loans – short-term portion, net
|
| | |
|
209,782
|
| | | | | 2,187 | | |
Credit facility
|
| | |
|
35,000
|
| | | | | — | | |
Accrued expenses
|
| | |
|
43,122
|
| | | | | 31,795 | | |
Deferred revenue
|
| | |
|
23,604
|
| | | | | 29,763 | | |
Total Current Liabilities
|
| | |
|
349,057
|
| | | | | 96,998 | | |
Term loans – long-term portion, net
|
| | |
|
—
|
| | | | | 211,616 | | |
Related party loan
|
| | |
|
11,181
|
| | | | | 8,547 | | |
Credit facility
|
| | |
|
—
|
| | | | | 19,598 | | |
Deferred tax liabilities
|
| | |
|
308
|
| | | | | 1,482 | | |
Other long-term liabilities
|
| | |
|
4,005
|
| | | | | 6,198 | | |
Total Liabilities
|
| | |
|
364,551
|
| | | | | 344,439 | | |
Commitments and Contingencies (Note 9) | | | | | | | | | | | | | |
Stockholder’s Deficit | | | | | | | | | | | | | |
Common stock, par value $0.01 per share; 5,000 shares authorized and
2,954 issued and outstanding as of October 2, 2020, and September 27, 2019 |
| | |
|
—
|
| | | | | — | | |
Additional paid-in capital
|
| | |
|
242,375
|
| | | | | 242,375 | | |
Accumulated deficit
|
| | |
|
(366,261)
|
| | | | | (264,903) | | |
Accumulated other comprehensive income (loss)
|
| | |
|
293
|
| | | | | (7,667) | | |
Total Stockholder’s Deficit
|
| | |
|
(123,593)
|
| | | | | (30,195) | | |
Total Liabilities and Stockholder’s Deficit
|
| | |
$
|
240,958
|
| | | | $ | 314,244 | | |
Fiscal Year Ended
|
| |
October 2, 2020
|
| |
September 27, 2019
|
| ||||||
Revenue
|
| | |
$
|
208,535
|
| | | | $ | 260,165 | | |
Cost of revenue
|
| | |
|
116,203
|
| | | | | 139,459 | | |
Gross Margin
|
| | |
|
92,332
|
| | | | | 120,706 | | |
Operating Expenses: | | | | | | | | | | | | | |
Sales and marketing
|
| | |
|
44,093
|
| | | | | 54,828 | | |
General and administrative
|
| | |
|
34,204
|
| | | | | 45,118 | | |
Product development
|
| | |
|
3,064
|
| | | | | 5,378 | | |
Intangible assets impairment
|
| | |
|
7,879
|
| | | | | — | | |
Goodwill impairment
|
| | |
|
59,553
|
| | | | | — | | |
Amortization of intangible assets
|
| | |
|
7,623
|
| | | | | 9,100 | | |
Restructuring charges
|
| | |
|
8,220
|
| | | | | 7,564 | | |
Total Operating Expenses
|
| | |
|
164,636
|
| | | | | 121,988 | | |
Loss from Operations
|
| | |
|
(72,304)
|
| | | | | (1,282) | | |
Interest expense
|
| | |
|
(27,455)
|
| | | | | (25,489) | | |
Other (expense) income, net
|
| | |
|
(1,328)
|
| | | | | 500 | | |
Loss before Income Taxes
|
| | |
|
(101,087)
|
| | | | | (26,271) | | |
Income tax expense
|
| | |
|
(271)
|
| | | | | (28) | | |
Net Loss
|
| | |
$
|
(101,358)
|
| | | | $ | (26,299) | | |
Other Comprehensive Income (Loss): | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | |
|
7,960
|
| | | | | (2,817) | | |
Total Comprehensive Loss
|
| | |
$
|
(93,398)
|
| | | | $ | (29,116) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Stockholder’s
Deficit |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance at September 28, 2018
|
| | | | 2,953 | | | | | $ | — | | | | | $ | 219,862 | | | | | $ | (238,604) | | | | | $ | (4,850) | | | | | $ | (23,592) | | |
Contributions from stockholder
|
| | | | 1 | | | | | | — | | | | | | 22,513 | | | | | | — | | | | | | — | | | | | | 22,513 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,817) | | | | | | (2,817) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (26,299) | | | | | | — | | | | | | (26,299) | | |
Balance at September 27, 2019
|
| | | | 2,954 | | | | | | — | | | | | | 242,375 | | | | | | (264,903) | | | | | | (7,667) | | | | | | (30,195) | | |
Foreign currency translation adjustments
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
7,960
|
| | | |
|
7,960
|
| |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(101,358)
|
| | | |
|
—
|
| | | |
|
(101,358)
|
| |
Balance at October 2, 2020
|
| | | | 2,954 | | | | | $ | — | | | | | $ | 242,375 | | | | | $ | (366,261) | | | | | $ | 293 | | | | | $ | (123,593) | | |
Fiscal Year Ended
|
| |
October 2, 2020
|
| |
September 27, 2019
|
| ||||||
Operating activities | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(101,358)
|
| | | | $ | (26,299) | | |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization of property and equipment
|
| | |
|
6,301
|
| | | | | 9,929 | | |
Intangible assets impairment
|
| | |
|
7,879
|
| | | | | — | | |
Goodwill impairment
|
| | |
|
59,553
|
| | | | | — | | |
Amortization of intangible assets
|
| | |
|
7,623
|
| | | | | 9,100 | | |
Amortization of original issue discounts and deferred financing costs
|
| | |
|
3,234
|
| | | | | 2,117 | | |
Amortization of capitalized curriculum development costs
|
| | |
|
1,674
|
| | | | | 4,450 | | |
Loss on disposal of property and equipment
|
| | |
|
1
|
| | | | | 59 | | |
Unrealized foreign exchange loss
|
| | |
|
408
|
| | | | | 161 | | |
Realized and unrealized gain on derivative financial instruments
|
| | |
|
—
|
| | | | | (822) | | |
Deferred income tax benefit
|
| | |
|
(943)
|
| | | | | (3,632) | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | |
|
16,205
|
| | | | | 4,093 | | |
Prepaid expenses and other assets
|
| | |
|
(3,717)
|
| | | | | 540 | | |
Accounts payable
|
| | |
|
3,665
|
| | | | | (12,242) | | |
Deferred revenue
|
| | |
|
(6,437)
|
| | | | | (3,916) | | |
Accrued expenses and other long-term liabilities
|
| | |
|
8,933
|
| | | | | (2,594) | | |
Net cash provided by (used in) operating activities
|
| | |
|
3,021
|
| | | | | (19,056) | | |
Investing activities | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | |
|
(1,963)
|
| | | | | (2,539) | | |
Cash paid for capitalized curriculum development costs
|
| | |
|
(1,776)
|
| | | | | (737) | | |
Cash received upon termination of derivative contracts
|
| | |
|
—
|
| | | | | 2,476 | | |
Cash paid for acquisition of a business, net of cash received
|
| | |
|
(89)
|
| | | | | — | | |
Net cash used in investing activities
|
| | |
|
(3,828)
|
| | | | | (800) | | |
Financing activities | | | | | | | | | | | | | |
Payments under financing arrangements
|
| | |
|
(210)
|
| | | | | (542) | | |
Advances under credit facility
|
| | |
|
15,500
|
| | | | | 900 | | |
Payments on term loans
|
| | |
|
(2,188)
|
| | | | | (1,313) | | |
Payments on advances under credit facility
|
| | |
|
—
|
| | | | | (2) | | |
Debt issuance costs
|
| | |
|
(5,040)
|
| | | | | (305) | | |
Borrowings from related party loan
|
| | |
|
2,500
|
| | | | | 2,684 | | |
Contributions from stockholder
|
| | |
|
—
|
| | | | | 22,513 | | |
Net cash provided by financing activities
|
| | |
|
10,562
|
| | | | | 23,935 | | |
Effect of exchange rate changes on cash
|
| | |
|
460
|
| | | | | (37) | | |
Net increase in cash
|
| | |
|
10,215
|
| | | | | 4,042 | | |
Cash, beginning of period
|
| | |
|
9,621
|
| | | | | 5,579 | | |
Cash, end of period
|
| | |
$
|
19,836
|
| | | | $ | 9,621 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
Cash paid for interest
|
| | |
$
|
11,130
|
| | | | $ | 22,310 | | |
Cash paid for income taxes
|
| | |
$
|
2,854
|
| | | | $ | 1,350 | | |
| | |
Useful Life
|
| |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
Computers and office equipment
|
| |
2-5 years
|
| | |
$
|
55,292
|
| | | | $ | 53,310 | | |
Leasehold improvements
|
| |
Shorter of the
life of the lease or estimated useful life |
| | |
|
9,568
|
| | | | | 10,228 | | |
Furniture and fixtures
|
| |
3 years
|
| | |
|
4,594
|
| | | | | 4,330 | | |
Property and equipment, gross
|
| | | | | |
|
69,454
|
| | | | | 67,868 | | |
Accumulated depreciation and amortization
|
| | | | | |
|
(62,392)
|
| | | | | (56,584) | | |
Property and equipment, net
|
| | | | | |
$
|
7,062
|
| | | | $ | 11,284 | | |
| | |
Gross Carrying
Amount |
| |
Accumulated
Impairments |
| |
Net Carrying
Amount |
| |||||||||
Balance at September 28, 2018
|
| | | $ | 268,413 | | | | | $ | (86,801) | | | | | $ | 181,612 | | |
Currency translation adjustments
|
| | | | (2,746) | | | | | | — | | | | | | (2,746) | | |
Balance at September 27, 2019
|
| | | | 265,667 | | | | | | (86,801) | | | | | | 178,866 | | |
Acquired through business combination
|
| | | | 582 | | | | | | — | | | | | | 582 | | |
Impairment loss
|
| | | | — | | | | | | (59,553) | | | | | | (59,553) | | |
Currency translation adjustments
|
| | | | 5,719 | | | | | | — | | | | | | 5,719 | | |
Balance at October 2, 2020
|
| | | $ | 271,968 | | | | | $ | (146,354) | | | | | $ | 125,614 | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
U.S.
|
| | |
$
|
72,264
|
| | | | $ | 131,817 | | |
Canada
|
| | |
|
6,801
|
| | | | | 6,825 | | |
Europe
|
| | |
|
41,487
|
| | | | | 35,189 | | |
Middle East and Africa
|
| | |
|
5,062
|
| | | | | 5,035 | | |
Total goodwill
|
| | |
$
|
125,614
|
| | | | $ | 178,866 | | |
October 2, 2020
|
| |
Weighted
Average Remaining Life in Years |
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||
Indefinite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and domain names
|
| | | | N/A | | | | | $ | 16,424 | | | | | $ | — | | | | | $ | 16,424 | | |
Definite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Covenant not to compete
|
| | | | 0.0 | | | | | | 63 | | | | | | (63) | | | | | | — | | |
Courseware
|
| | | | 0.0 | | | | | | 9,270 | | | | | | (9,270) | | | | | | — | | |
Customer relationships
|
| | | | 6.7 | | | | | | 87,690 | | | | | | (58,526) | | | | | | 29,164 | | |
Total definite-lived intangible assets
|
| | | | 6.7 | | | | | | 97,023 | | | | | | (67,859) | | | | | | 29,164 | | |
Total intangible assets
|
| | | | | | | | | $ | 113,447 | | | | | $ | (67,859) | | | | | $ | 45,588 | | |
September 27, 2019
|
| |
Weighted
Average Remaining Life in Years |
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||
Indefinite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and domain names
|
| | | | N/A | | | | | $ | 23,851 | | | | | $ | — | | | | | $ | 23,851 | | |
Definite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Covenant not to compete
|
| | | | 0.0 | | | | | | 63 | | | | | | (63) | | | | | | — | | |
Courseware
|
| | | | 0.0 | | | | | | 9,271 | | | | | | (9,271) | | | | | | — | | |
Customer relationships
|
| | | | 7.7 | | | | | | 86,257 | | | | | | (49,980) | | | | | | 36,277 | | |
Total definite-lived intangible assets
|
| | | | 7.7 | | | | | | 95,591 | | | | | | (59,314) | | | | | | 36,277 | | |
Total intangible assets
|
| | | | | | | | | $ | 119,442 | | | | | $ | (59,314) | | | | | $ | 60,128 | | |
Fiscal year ending
|
| | | | | | |
October 1, 2021
|
| | | $ | 6,553 | | |
September 30, 2022
|
| | | | 5,577 | | |
September 29, 2023
|
| | | | 4,368 | | |
September 27, 2024
|
| | | | 3,727 | | |
September 26, 2025
|
| | | | 3,180 | | |
Thereafter
|
| | | | 5,759 | | |
Total future amortization expense
|
| | | $ | 29,164 | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
Outsourcing, retention, and severance costs for operational, sales and administrative employees
|
| | |
$
|
6,245
|
| | | | $ | 8,347 | | |
Facility closing costs, net
|
| | |
|
1,975
|
| | | | | (783) | | |
Total restructuring expense
|
| | |
$
|
8,220
|
| | | | $ | 7,564 | | |
|
Balance at September 28, 2018
|
| | | $ | 8,759 | | |
|
Amount charged to operating expense
|
| | | | 7,564 | | |
|
Currency translation adjustments
|
| | | | (58) | | |
|
Cash payments
|
| | | | (10,351) | | |
|
Balance at September 27, 2019
|
| | | $ | 5,914 | | |
|
Amount charged to operating expense
|
| | | | 8,220 | | |
|
Currency translation adjustments
|
| | | | (38) | | |
|
Cash payments
|
| | | | (8,309) | | |
|
Balance at October 2, 2020
|
| | | $ | 5,787 | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
Outsourcing, retention, and severance costs for operational, sales and administrative employees
|
| | |
$
|
2,724
|
| | | | $ | 3,124 | | |
Facility closing costs
|
| | |
|
3,063
|
| | | | | 2,790 | | |
Total restructuring liabilities
|
| | |
$
|
5,787
|
| | | | $ | 5,914 | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
Deferred expenses
|
| | |
$
|
2,185
|
| | | | $ | 1,141 | | |
Prepaid expenses
|
| | |
|
1,335
|
| | | | | 1,864 | | |
Course materials
|
| | |
|
328
|
| | | | | 472 | | |
Salary advances
|
| | |
|
120
|
| | | | | 67 | | |
Deposits
|
| | |
|
5,429
|
| | | | | 203 | | |
Other receivables
|
| | |
|
649
|
| | | | | 1,252 | | |
Other current assets
|
| | |
|
2,692
|
| | | | | 2,734 | | |
Total prepaid expenses and other current assets
|
| | |
$
|
12,738
|
| | | | $ | 7,733 | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
Employee compensation and related benefits
|
| | |
$
|
9,499
|
| | | | $ | 8,503 | | |
Income, property, and other taxes payable
|
| | |
|
3,933
|
| | | | | 5,716 | | |
Customer credit balances
|
| | |
|
3,780
|
| | | | | 4,970 | | |
Restructuring (Note 6)
|
| | |
|
4,260
|
| | | | | 2,983 | | |
Accrued professional fees
|
| | |
|
211
|
| | | | | 435 | | |
Royalties and course director fees
|
| | |
|
829
|
| | | | | 837 | | |
Accrued interest
|
| | |
|
16,294
|
| | | | | 5,445 | | |
Other
|
| | |
|
4,316
|
| | | | | 2,906 | | |
Total accrued expenses
|
| | |
$
|
43,122
|
| | | | $ | 31,795 | | |
Fiscal year ending
|
| | | | | | |
October 1, 2021
|
| | | $ | 7,114 | | |
September 30, 2022
|
| | | | 5,909 | | |
September 29, 2023
|
| | | | 1,851 | | |
September 27, 2024
|
| | | | 622 | | |
September 26, 2025
|
| | | | 309 | | |
Thereafter
|
| | | | — | | |
Total future minimum operating lease commitments
|
| | | $ | 15,805 | | |
Fiscal year ending
|
| | | | | | |
October 1, 2021
|
| | | $ | 214,938 | | |
Less: unamortized discounts
|
| | | | (273) | | |
Less: unamortized deferred financing costs
|
| | | | (4,883) | | |
Term loans – short-term portion, net
|
| | | $ | 209,782 | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
U.S.
|
| | |
$
|
(105,012)
|
| | | | $ | (33,853) | | |
Foreign
|
| | |
|
3,925
|
| | | | | 7,582 | | |
Total loss before income taxes
|
| | |
$
|
(101,087)
|
| | | | $ | (26,271) | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
U.S. Federal
|
| | |
$
|
(116)
|
| | | | $ | 20 | | |
U.S. state
|
| | |
|
141
|
| | | | | 74 | | |
Foreign
|
| | |
|
246
|
| | | | | (66) | | |
Total income tax expense
|
| | |
$
|
271
|
| | | | $ | 28 | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
Current (benefit) expense: | | | | | | | | | | | | | |
U.S. Federal
|
| | |
$
|
(116)
|
| | | | $ | — | | |
U.S. State
|
| | |
|
141
|
| | | | | 74 | | |
Foreign
|
| | |
|
1,189
|
| | | | | 3,586 | | |
Total current income tax expense
|
| | |
|
1,214
|
| | | | | 3,660 | | |
Deferred expense (benefit): | | | | | | | | | | | | | |
U.S. Federal
|
| | |
|
—
|
| | | | | 20 | | |
U.S. State
|
| | |
|
—
|
| | | | | — | | |
Foreign
|
| | |
|
(943)
|
| | | | | (3,652) | | |
Total deferred income tax benefit
|
| | |
|
(943)
|
| | | | | (3,632) | | |
Total income tax expense
|
| | |
$
|
271
|
| | | | $ | 28 | | |
| | |
Fiscal Year Ended
October 2, 2020 |
| |
Fiscal Year Ended
September 27, 2019 |
| ||||||
Loss for the year
|
| | |
$
|
(101,358)
|
| | | | $ | (26,299) | | |
Income tax expense
|
| | |
|
271
|
| | | | | 28 | | |
Loss before income taxes
|
| | |
$
|
(101,087)
|
| | | | $ | (26,271) | | |
Tax using the Company’s domestic tax rate of 21%
|
| | |
$
|
(21,228)
|
| | | | $ | (5,517) | | |
Expenses not deductible for tax purposes
|
| | |
|
(370)
|
| | | | | 36 | | |
Goodwill impairment
|
| | |
|
12,506
|
| | | | | — | | |
Tax rate change
|
| | |
|
(19)
|
| | | | | (197) | | |
Deferred tax assets not benefited
|
| | |
|
10,638
|
| | | | | 4,339 | | |
Different tax rates applied in overseas jurisdictions
|
| | |
|
(292)
|
| | | | | 538 | | |
Other
|
| | |
|
(964)
|
| | | | | 829 | | |
Total income tax expense
|
| | |
$
|
271
|
| | | | $ | 28 | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating losses and credit carryforwards
|
| | |
$
|
44,410
|
| | | | $ | 40,805 | | |
Depreciation and amortization
|
| | |
|
6,796
|
| | | | | 6,522 | | |
Deferred revenue
|
| | |
|
786
|
| | | | | 1,021 | | |
Interest limitation
|
| | |
|
11,508
|
| | | | | 5,811 | | |
Other reserves and accruals
|
| | |
|
4,263
|
| | | | | 4,813 | | |
Gross deferred tax assets
|
| | |
|
67,763
|
| | | | | 58,972 | | |
Less valuation allowances
|
| | |
|
(52,120)
|
| | | | | (41,802) | | |
Deferred tax assets, net of valuation allowances
|
| | |
|
15,643
|
| | | | | 17,170 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | |
|
(14,418)
|
| | | | | (16,605) | | |
Other reserves and accruals
|
| | |
|
(662)
|
| | | | | (931) | | |
Gross deferred tax liabilities
|
| | |
|
(15,080)
|
| | | | | (17,536) | | |
Net deferred tax assets (liabilities)
|
| | |
$
|
563
|
| | | | $ | (366) | | |
Jurisdiction
|
| |
Expiration Date
|
| | | | | | |
United States
|
| |
Beginning in 2025
|
| | |
$
|
134,744
|
| |
Canada
|
| |
Beginning in 2031
|
| | |
|
24,489
|
| |
Spain
|
| |
Unlimited
|
| | |
|
7,805
|
| |
United Kingdom
|
| |
Unlimited
|
| | |
|
4,507
|
| |
Denmark
|
| |
Unlimited
|
| | |
|
3,760
|
| |
Netherlands
|
| |
Unlimited
|
| | |
|
1,786
|
| |
Total net operating loss carryforwards
|
| | | | | |
$
|
177,091
|
| |
Jurisdiction
|
| |
Years
|
| |||
Canada
|
| | | | 2015 – 2020 | | |
France
|
| | | | 2017 – 2020 | | |
Netherlands
|
| | | | 2017 – 2020 | | |
United Kingdom
|
| | | | 2017 – 2020 | | |
U.S. (federal and state)
|
| | | | 2017 – 2020 | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
Rhône – monitoring fees and expense reimbursements
|
| | |
$
|
597
|
| | | | $ | 798 | | |
Falco – consulting services
|
| | |
|
179
|
| | | | | 1,186 | | |
Total related party expenses
|
| | |
$
|
776
|
| | | | $ | 1,984 | | |
Related Party
|
| |
Balance Sheet Location
|
| |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
Abercrombie
|
| |
Other long-term assets
|
| | |
$
|
375
|
| | | | $ | 375 | | |
Rhône
|
| |
Accounts payable
|
| | |
|
(2,129)
|
| | | | | (1,641) | | |
Falco
|
| |
Accounts payable
|
| | |
|
(270)
|
| | | | | (529) | | |
Albert Lux
|
| |
Related party loans
|
| | |
|
(11,181)
|
| | | | | (8,547) | | |
Rhône
|
| |
Accrued expenses
|
| | |
|
(412)
|
| | | | | (364) | | |
Falco
|
| |
Accrued expenses
|
| | |
|
(127)
|
| | | | | (99) | | |
MidOcean
|
| |
Accrued expenses
|
| | |
|
(770)
|
| | | | | (770) | | |
Net related party liabilities
|
| | | | | |
$
|
(14,514)
|
| | | | $ | (11,575) | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
U.S.
|
| | |
$
|
85,735
|
| | | | $ | 116,023 | | |
Canada
|
| | |
|
22,602
|
| | | | | 30,832 | | |
Europe
|
| | |
|
85,353
|
| | | | | 96,579 | | |
Middle East and Africa
|
| | |
|
14,845
|
| | | | | 16,731 | | |
Total revenues
|
| | |
$
|
208,535
|
| | | | $ | 260,165 | | |
| | |
October 2,
2020 |
| |
September 27,
2019 |
| ||||||
U.S.
|
| | |
$
|
(56,935)
|
| | | | $ | 50,498 | | |
Canada
|
| | |
|
(28,875)
|
| | | | | (28,429) | | |
Europe
|
| | |
|
(37,079)
|
| | | | | (51,544) | | |
Middle East and Africa
|
| | |
|
(704)
|
| | | | | (720) | | |
Net liabilities
|
| | |
$
|
(123,593)
|
| | | | $ | (30,195) | | |
As of
|
| |
April 2, 2021
(unaudited) |
| |
October 2, 2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash (including restricted cash of $250 as of April 2, 2021 and October 2, 2020)
|
| | |
$
|
17,296
|
| | | | $ | 19,836 | | |
Accounts receivable, less allowance for uncollectible accounts of $2,203 and $2,109 as of April 2, 2021, and October 2, 2020, respectively
|
| | |
|
26,889
|
| | | | | 25,441 | | |
Prepaid expenses and other current assets
|
| | |
|
13,779
|
| | | | | 12,738 | | |
Total Current Assets
|
| | |
|
57,964
|
| | | | | 58,015 | | |
Property and equipment, net
|
| | |
|
6,133
|
| | | | | 7,062 | | |
Goodwill
|
| | |
|
123,848
|
| | | | | 125,614 | | |
Intangible assets, net
|
| | |
|
42,607
|
| | | | | 45,588 | | |
Deferred tax assets
|
| | |
|
983
|
| | | | | 871 | | |
Other long-term assets
|
| | |
|
3,993
|
| | | | | 3,808 | | |
Total Assets
|
| | |
$
|
235,528
|
| | | | $ | 240,958 | | |
Liabilities and Stockholder’s Deficit | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | |
$
|
35,687
|
| | | | $ | 37,549 | | |
Term loans – short-term portion, net
|
| | |
|
213,568
|
| | | | | 209,782 | | |
Credit facility
|
| | |
|
36,024
|
| | | | | 35,000 | | |
Accrued expenses
|
| | |
|
57,340
|
| | | | | 43,122 | | |
Deferred revenue
|
| | |
|
27,551
|
| | | | | 23,604 | | |
Total Current Liabilities
|
| | |
|
370,170
|
| | | | | 349,057 | | |
Related party loan
|
| | |
|
11,469
|
| | | | | 11,181 | | |
Deferred tax liabilities
|
| | |
|
355
|
| | | | | 308 | | |
Other long-term liabilities
|
| | |
|
2,635
|
| | | | | 4,005 | | |
Total Liabilities
|
| | |
|
384,629
|
| | | | | 364,551 | | |
Commitments and Contingencies (Note 8) | | | | | | | | | | | | | |
Stockholder’s Deficit | | | | | | | | | | | | | |
Common stock, par value $0.01 per share; 5,000 shares authorized and 2,954 issued and outstanding as of April 2, 2021, and October 2, 2020
|
| | |
|
—
|
| | | | | — | | |
Additional paid-in capital
|
| | |
|
242,375
|
| | | | | 242,375 | | |
Accumulated deficit
|
| | |
|
(389,214)
|
| | | | | (366,261) | | |
Accumulated other comprehensive (loss) income
|
| | |
|
(2,262)
|
| | | | | 293 | | |
Total Stockholder’s Deficit
|
| | |
|
(149,101)
|
| | | | | (123,593) | | |
Total Liabilities and Stockholder’s Deficit
|
| | |
$
|
235,528
|
| | | | $ | 240,958 | | |
| | |
Fiscal Quarter Ended
|
| |
Fiscal Year to Date Ended
|
| ||||||||||||||||||
| | |
April 2, 2021
|
| |
March 27, 2020
|
| |
April 2, 2021
|
| |
March 27, 2020
|
| ||||||||||||
Revenue
|
| | |
$
|
45,018
|
| | | | $ | 53,826 | | | | |
$
|
94,354
|
| | | | $ | 122,047 | | |
Cost of revenue
|
| | |
|
21,852
|
| | | | | 31,456 | | | | |
|
46,812
|
| | | | | 68,155 | | |
Gross Margin
|
| | |
|
23,166
|
| | | | | 22,370 | | | | |
|
47,542
|
| | | | | 53,892 | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | |
|
11,883
|
| | | | | 11,503 | | | | |
|
22,330
|
| | | | | 24,532 | | |
General and administrative
|
| | |
|
8,779
|
| | | | | 8,195 | | | | |
|
19,255
|
| | | | | 18,673 | | |
Product development
|
| | |
|
309
|
| | | | | 1,061 | | | | |
|
1,011
|
| | | | | 2,342 | | |
Intangible assets impairment
|
| | |
|
—
|
| | | | | 7,879 | | | | |
|
—
|
| | | | | 7,879 | | |
Goodwill impairment
|
| | |
|
—
|
| | | | | 55,033 | | | | |
|
—
|
| | | | | 55,033 | | |
Amortization of intangible assets
|
| | |
|
1,665
|
| | | | | 1,962 | | | | |
|
3,476
|
| | | | | 4,117 | | |
Restructuring charges
|
| | |
|
3,786
|
| | | | | 1,706 | | | | |
|
4,164
|
| | | | | 3,029 | | |
Total Operating Expenses
|
| | |
|
26,422
|
| | | | | 87,339 | | | | |
|
50,236
|
| | | | | 115,605 | | |
(Loss) Income from Operations
|
| | |
|
(3,256)
|
| | | | | (64,969) | | | | |
|
(2,694)
|
| | | | | (61,713) | | |
Interest expense
|
| | |
|
(8,669)
|
| | | | | (6,712) | | | | |
|
(19,379)
|
| | | | | (13,127) | | |
Other income (expense), net
|
| | |
|
1,390
|
| | | | | (1,782) | | | | |
|
436
|
| | | | | (2,066) | | |
Loss before Income Taxes
|
| | |
|
(10,535)
|
| | | | | (73,463) | | | | |
|
(21,637)
|
| | | | | (76,906) | | |
Income tax (expense) benefit
|
| | |
|
(516)
|
| | | | | 378 | | | | |
|
(1,316)
|
| | | | | (738) | | |
Net Loss
|
| | |
$
|
(11,051)
|
| | | | $ | (73,085) | | | | |
$
|
(22,953)
|
| | | | $ | (77,644) | | |
Other Comprehensive (Loss) Income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | |
|
(2,298)
|
| | | | | 289 | | | | |
|
(2,555)
|
| | | | | 1,611 | | |
Total Comprehensive Loss
|
| | |
$
|
(13,349)
|
| | | | $ | (72,796) | | | | |
$
|
(25,508)
|
| | | | $ | (76,033) | | |
| | |
Fiscal Year to Date Ended April 2, 2021
|
| |||||||||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Stockholder’s
Deficit |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance at October 2, 2020
|
| | | | 2,954 | | | | | $ | — | | | | | $ | 242,375 | | | | | $ | (366,261) | | | | | $ | 293 | | | | | $ | (123,593) | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (257) | | | | | | (257) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,902) | | | | | | — | | | | | | (11,902) | | |
Balance at January 1, 2021
|
| | | | 2,954 | | | | | $ | — | | | | | $ | 242,375 | | | | | $ | (378,163) | | | | | $ | 36 | | | | | $ | (135,752) | | |
Foreign currency translation adjustments
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(2,298)
|
| | | |
|
(2,298)
|
| |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(11,051)
|
| | | |
|
—
|
| | | |
|
(11,051)
|
| |
Balance at April 2, 2021
|
| | | | 2,954 | | | | | $ | — | | | | | $ | 242,375 | | | | | $ | (389,214) | | | | | $ | (2,262) | | | | | $ | (149,101) | | |
| | |
Fiscal Year to Date Ended March 27, 2020
|
| |||||||||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Stockholder’s
Deficit |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance at September 27, 2019
|
| | | | 2,954 | | | | | $ | — | | | | | $ | 242,375 | | | | | $ | (264,903) | | | | | $ | (7,667) | | | | | $ | (30,195) | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,322 | | | | | | 1,322 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,559) | | | | | | — | | | | | | (4,559) | | |
Balance at December 27, 2019
|
| | | | 2,954 | | | | | $ | — | | | | | $ | 242,375 | | | | | $ | (269,462) | | | | | $ | (6,345) | | | | | $ | (33,432) | | |
Foreign currency translation adjustments
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
289
|
| | | |
|
289
|
| |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(73,085)
|
| | | |
|
—
|
| | | |
|
(73,085)
|
| |
Balance at March 27, 2020
|
| | | | 2,954 | | | | | $ | — | | | | | $ | 242,375 | | | | | $ | (342,547) | | | | | $ | (6,056) | | | | | $ | (106,228) | | |
Fiscal Year to Date Ended
|
| |
April 2, 2021
|
| |
March 27, 2020
|
| ||||||
Operating activities | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(22,953)
|
| | | | $ | (77,644) | | |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization of property and equipment
|
| | |
|
1,882
|
| | | | | 3,464 | | |
Goodwill impairment
|
| | |
|
—
|
| | | | | 55,033 | | |
Intangible asset impairment
|
| | |
|
—
|
| | | | | 7,879 | | |
Amortization of intangible assets
|
| | |
|
3,476
|
| | | | | 4,117 | | |
Amortization of original issue discounts and deferred financing costs
|
| | |
|
4,532
|
| | | | | 1,464 | | |
Amortization of capitalized curriculum development costs
|
| | |
|
405
|
| | | | | 1,583 | | |
Loss on disposal of property and equipment
|
| | |
|
478
|
| | | | | — | | |
Unrealized foreign exchange (gain) loss
|
| | |
|
(425)
|
| | | | | 1,787 | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | |
|
(1,018)
|
| | | | | 1,427 | | |
Prepaid expenses and other assets
|
| | |
|
(699)
|
| | | | | (4,429) | | |
Accounts payable
|
| | |
|
(2,391)
|
| | | | | 1,817 | | |
Deferred revenue
|
| | |
|
3,700
|
| | | | | (2,681) | | |
Accrued expenses and other long-term liabilities
|
| | |
|
13,464
|
| | | | | (4,349) | | |
Net cash provided by (used in) operating activities
|
| | |
|
451
|
| | | | | (10,532) | | |
Investing activities | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | |
|
(1,313)
|
| | | | | (1,044) | | |
Cash paid for capitalized curriculum development costs
|
| | |
|
(793)
|
| | | | | (87) | | |
Cash paid for acquisition of a business, net of cash received
|
| | |
|
—
|
| | | | | (89) | | |
Net cash used in investing activities
|
| | |
|
(2,106)
|
| | | | | (1,220) | | |
Financing activities | | | | | | | | | | | | | |
Payments under financing arrangements
|
| | |
|
(519)
|
| | | | | (103) | | |
Advances under credit facility
|
| | |
|
—
|
| | | | | 15,500 | | |
Payments on term loans
|
| | |
|
(438)
|
| | | | | (875) | | |
Debt issuance costs
|
| | |
|
(291)
|
| | | | | (1,181) | | |
Borrowings from related party loan
|
| | |
|
—
|
| | | | | 2,500 | | |
Net cash (used in) provided by financing activities
|
| | |
|
(1,248)
|
| | | | | 15,841 | | |
Effect of exchange rate changes on cash
|
| | |
|
363
|
| | | | | (447) | | |
Net (decrease) increase in cash
|
| | |
|
(2,540)
|
| | | | | 3,642 | | |
Cash, beginning of period
|
| | |
|
19,836
|
| | | | | 9,621 | | |
Cash, end of period
|
| | |
$
|
17,296
|
| | | | $ | 13,263 | | |
| | |
Useful Life
|
| |
April 2,
2021 |
| |
October 2,
2020 |
| ||||||
Computers and office equipment
|
| |
2-5 years
|
| | |
$
|
56,651
|
| | | | $ | 55,292 | | |
Leasehold improvements
|
| |
Shorter of the
life of the lease or estimated useful life |
| | |
|
9,057
|
| | | | | 9,568 | | |
Furniture and fixtures
|
| |
3 years
|
| | |
|
4,262
|
| | | | | 4,594 | | |
Property and equipment, gross
|
| | | | | |
|
69,970
|
| | | | | 69,454 | | |
Accumulated depreciation and amortization
|
| | | | | |
|
(63,837)
|
| | | | | (62,392) | | |
Property and equipment, net
|
| | | | | |
$
|
6,133
|
| | | | $ | 7,062 | | |
| | |
April 2,
2021 |
| |
October 2,
2020 |
| ||||||
U.S.
|
| | |
$
|
72,264
|
| | | | $ | 72,264 | | |
Canada
|
| | |
|
7,174
|
| | | | | 6,801 | | |
Europe
|
| | |
|
39,346
|
| | | | | 41,487 | | |
Middle East and Africa
|
| | |
|
5,064
|
| | | | | 5,062 | | |
Total goodwill
|
| | |
$
|
123,848
|
| | | | $ | 125,614 | | |
April 2, 2021
|
| |
Weighted
Average Remaining Life in Years |
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |||||||||
Indefinite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | |
Trade and domain names
|
| |
N/A
|
| | | $ | 16,638 | | | | | $ | — | | | | | $ | 16,638 | | |
Definite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | |
Covenant not to compete
|
| |
0.0
|
| | | | 67 | | | | | | (67) | | | | | | — | | |
Courseware
|
| |
0.0
|
| | | | 9,290 | | | | | | (9,290) | | | | | | — | | |
Customer relationships
|
| |
6.1
|
| | | | 88,600 | | | | | | (62,631) | | | | | | 25,969 | | |
Total definite-lived intangible assets
|
| |
6.1
|
| | | | 97,957 | | | | | | (71,988) | | | | | | 25,969 | | |
Total intangible assets
|
| | | | | | $ | 114,595 | | | | | $ | (71,988) | | | | | $ | 42,607 | | |
October 2, 2020
|
| |
Weighted
Average Remaining Life in Years |
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||
Indefinite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and domain names
|
| | | | N/A | | | | | $ | 16,424 | | | | | $ | — | | | | | $ | 16,424 | | |
Definite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Covenant not to compete
|
| | | | 0.0 | | | | | | 63 | | | | | | (63) | | | | | | — | | |
Courseware
|
| | | | 0.0 | | | | | | 9,270 | | | | | | (9,270) | | | | | | — | | |
Customer relationships
|
| | | | 6.7 | | | | | | 87,690 | | | | | | (58,526) | | | | | | 29,164 | | |
Total definite-lived intangible assets
|
| | | | 6.7 | | | | | | 97,023 | | | | | | (67,859) | | | | | | 29,164 | | |
Total intangible assets
|
| | | | | | | | | $ | 113,447 | | | | | $ | (67,859) | | | | | $ | 45,588 | | |
Fiscal year ending
|
| | | | | | |
October 1, 2021
|
| | | $ | 3,155 | | |
September 30, 2022
|
| | | | 5,645 | | |
September 29, 2023
|
| | | | 4,403 | | |
September 27, 2024
|
| | | | 3,757 | | |
September 26, 2025
|
| | | | 3,205 | | |
Thereafter
|
| | | | 5,804 | | |
Total future amortization expense
|
| | | $ | 25,969 | | |
| | |
April 2,
2021 |
| |
March 27,
2020 |
| ||||||
Outsourcing, retention, and severance costs for operational, | | | | | | | | | | | | | |
sales and administrative employees
|
| | |
$
|
3,647
|
| | | | $ | 1,480 | | |
Facility closing costs, net
|
| | |
|
139
|
| | | | | 226 | | |
Total restructuring expense
|
| | |
$
|
3,786
|
| | | | $ | 1,706 | | |
| | |
April 2,
2021 |
| |
March 27,
2020 |
| ||||||
Outsourcing, retention, and severance costs for operational, | | | | | | | | | | | | | |
sales and administrative employees
|
| | |
$
|
3,975
|
| | | | $ | 2,748 | | |
Facility closing costs, net
|
| | |
|
189
|
| | | | | 281 | | |
Total restructuring expense
|
| | |
$
|
4,164
|
| | | | $ | 3,029 | | |
|
Balance at September 27, 2019
|
| | | $ | 5,914 | | |
|
Amount charged to operating expense
|
| | |
|
3,029
|
| |
|
Currency translation adjustments
|
| | |
|
(33)
|
| |
|
Cash payments
|
| | |
|
(4,526)
|
| |
|
Balance at March 27, 2020
|
| | | $ | 4,384 | | |
|
Balance at October 2, 2020
|
| | | $ | 5,787 | | |
|
Amount charged to operating expense
|
| | |
|
4,164
|
| |
|
Currency translation adjustments
|
| | |
|
74
|
| |
|
Cash payments
|
| | |
|
(6,105)
|
| |
|
Balance at April 2, 2021
|
| | | $ | 3,920 | | |
| | |
April 2,
2021 |
| |
October 2,
2020 |
| ||||||
Outsourcing, retention, and severance costs for operational, | | | | | | | | | | | | | |
sales and administrative employees
|
| | |
$
|
1,817
|
| | | | $ | 2,724 | | |
Facility closing costs
|
| | |
|
2,103
|
| | | | | 3,063 | | |
Total restructuring liabilities
|
| | |
$
|
3,920
|
| | | | $ | 5,787 | | |
| | |
April 2,
2021 |
| |
October 2,
2020 |
| ||||||
Deferred expenses
|
| | |
$
|
3,995
|
| | | | $ | 2,185 | | |
Prepaid expenses
|
| | |
|
2,077
|
| | | | | 1,335 | | |
Course materials
|
| | |
|
150
|
| | | | | 328 | | |
Salary advances
|
| | |
|
67
|
| | | | | 120 | | |
Deposits
|
| | |
|
3,201
|
| | | | | 5,429 | | |
Other receivables
|
| | |
|
1,464
|
| | | | | 649 | | |
Other current assets
|
| | |
|
2,825
|
| | | | | 2,692 | | |
Total prepaid expenses and other current assets
|
| | |
$
|
13,779
|
| | | | $ | 12,738 | | |
| | |
April 2,
2021 |
| |
October 2,
2020 |
| ||||||
Employee compensation and related benefits
|
| | |
$
|
10,820
|
| | | | $ | 9,499 | | |
Income, property, and other taxes payable
|
| | |
|
4,118
|
| | | | | 3,933 | | |
Customer credit balances
|
| | |
|
3,374
|
| | | | | 3,780 | | |
Restructuring (Note 5)
|
| | |
|
3,099
|
| | | | | 4,260 | | |
Accrued professional fees
|
| | |
|
210
|
| | | | | 211 | | |
Royalties and course director fees
|
| | |
|
793
|
| | | | | 829 | | |
Accrued interest
|
| | |
|
28,988
|
| | | | | 16,294 | | |
Other
|
| | |
|
5,938
|
| | | | | 4,316 | | |
Total accrued expenses
|
| | |
$
|
57,340
|
| | | | $ | 43,122 | | |
| | |
April 2,
2021 |
| |
March 27,
2020 |
| ||||||
Rhône – monitoring fees and expense reimbursements
|
| | |
$
|
—
|
| | | | $ | 145 | | |
Falco – consulting services
|
| | |
|
—
|
| | | | | 75 | | |
Total related party expenses
|
| | |
$
|
—
|
| | | | $ | 220 | | |
| | |
April 2,
2021 |
| |
March 27,
2020 |
| ||||||
Rhône – monitoring fees and expense reimbursements
|
| | |
$
|
—
|
| | | | $ | 596 | | |
Falco – consulting services
|
| | |
|
—
|
| | | | | 147 | | |
Total related party expenses
|
| | |
$
|
—
|
| | | | $ | 743 | | |
Related Party
|
| |
Balance Sheet Location
|
| |
April 2,
2021 |
| |
October 2,
2020 |
| ||||||
Abercrombie
|
| |
Other long-term assets
|
| | |
$
|
375
|
| | | | $ | 375 | | |
Rhône
|
| |
Accounts payable
|
| | |
|
(2,129)
|
| | | | | (2,129) | | |
Falco
|
| |
Accounts payable
|
| | |
|
(79)
|
| | | | | (270) | | |
Albert Lux
|
| |
Related party loans
|
| | |
|
(11,469)
|
| | | | | (11,181) | | |
Rhône
|
| |
Accrued expenses
|
| | |
|
(263)
|
| | | | | (412) | | |
Falco
|
| |
Accrued expenses
|
| | |
|
—
|
| | | | | (127) | | |
MidOcean
|
| |
Accrued expenses
|
| | |
|
(770)
|
| | | | | (770) | | |
Net related party liabilities
|
| | | | | |
$
|
(14,335)
|
| | | | $ | (14,514) | | |
| | |
April 2,
2021 |
| |
March 27,
2020 |
| ||||||
U.S.
|
| | |
$
|
14,512
|
| | | | $ | 21,914 | | |
Canada
|
| | |
|
5,388
|
| | | | | 6,959 | | |
Europe
|
| | |
|
20,664
|
| | | | | 21,138 | | |
Middle East and Africa
|
| | |
|
4,454
|
| | | | | 3,815 | | |
Total revenues
|
| | |
$
|
45,018
|
| | | | $ | 53,826 | | |
| | |
April 2,
2021 |
| |
March 27,
2020 |
| ||||||
U.S.
|
| | |
$
|
30,297
|
| | | | $ | 47,885 | | |
Canada
|
| | |
|
10,451
|
| | | | | 15,001 | | |
Europe
|
| | |
|
44,850
|
| | | | | 50,177 | | |
Middle East and Africa
|
| | |
|
8,756
|
| | | | | 8,984 | | |
Total revenues
|
| | |
$
|
94,354
|
| | | | $ | 122,047 | | |
| | |
April 2,
2021 |
| |
October 2,
2020 |
| ||||||
U.S.
|
| | |
$
|
(85,243)
|
| | | | $ | (56,935) | | |
Canada
|
| | |
|
(27,688)
|
| | | | | (28,875) | | |
Europe
|
| | |
|
(36,920)
|
| | | | | (37,079) | | |
Middle East and Africa
|
| | |
|
750
|
| | | | | (704) | | |
Net liabilities
|
| | |
$
|
(149,101)
|
| | | | $ | (123,593) | | |
| | |
Amount paid or to be paid
|
| |||
SEC registration fee
|
| | | $ | 152,779.73 | | |
Printing and engraving expenses
|
| | | $ | * | | |
Legal fees and expenses
|
| | | $ | * | | |
Accounting fees and expenses
|
| | | $ | * | | |
Miscellaneous
|
| | | $ | * | | |
Total
|
| | | $ | * | | |
| | | | | |
Incorporated by Reference
|
| ||||||||||||
Exhibit
Number |
| |
Description
|
| |
Form
|
| |
File No.
|
| |
Exhibit
|
| |
Filing Date
|
| |
Filed
Herewith |
|
2.1
|
| | | | 8-K | | | 001-38960 | | | 2.1 | | |
October 16,
2020 |
| | | | |
2.2
|
| | | | 8-K | | | 001-38960 | | | 2.2 | | |
October 16,
2020 |
| | | | |
2.3
|
| | | | 8-K | | | 001-38960 | | | 2.1 | | |
January 28,
2021 |
| | | | |
3.1
|
| | | | 8-K | | | 001-38960 | | | 3.1 | | |
June 17,
2021 |
| | | | |
3.2
|
| | | | 8-K | | | 001-38960 | | | 3.2 | | |
June 17,
2021 |
| | | | |
4.1
|
| | | | S-1 | | | 333-232057 | | | 4.2 | | |
June 26,
2019 |
| | | | |
4.2
|
| | | | 8-K | | | 001-38960 | | | 4.3 | | |
June 17,
2021 |
| | | | |
4.3
|
| | | | 8-K | | | 001-38960 | | | 4.3 | | |
June 17,
2021 |
| | | | |
4.4
|
| | | | 8-K | | | 001-38960 | | | 4.1 | | |
July 2,
2019 |
| | |||
5.1
|
| | | | | | | | | | | | | | | | X | | |
10.1
|
| | | | 8-K | | | 001-38960 | | | 10.1 | | |
October 16,
2020 |
| | | | |
10.2
|
| | | | 8-K | | | 001-38960 | | | 10.2 | | |
October 16,
2020 |
| | | | |
10.3
|
| | | | 8-K | | | 001-38960 | | | 10.4 | | |
July 2,
2019 |
| | | | |
10.4
|
| | Senior Secured Term Loan Credit Agreement, dated as of August 27, 2020, by and among Software Luxembourg Intermediate S.à r.l., as holdings, Software Luxembourg Acquisition S.à r.l., as the parent borrower, the other borrower party thereto, the lenders from time to time party thereto and Wilmington Savings Fund Society, FSB, as the administrative agent and collateral agent | | | 8-K | | | 001-38960 | | | 10.1 | | |
June 17,
2021 |
| | | |
| | | | | |
Incorporated by Reference
|
| ||||||||||||
Exhibit
Number |
| |
Description
|
| |
Form
|
| |
File No.
|
| |
Exhibit
|
| |
Filing Date
|
| |
Filed
Herewith |
|
10.5
|
| | Senior Secured Second Out Term Loan Credit Agreement, dated as of August 27, 2020, by and among Software Luxembourg Intermediate S.à r.l., as holdings, Software Luxembourg Acquisition S.à r.l., as the parent borrower, the other borrower party thereto, the lenders from time to time party thereto and Wilmington Savings Fund Society, FSB, as the administrative agent and collateral agent | | | 8-K | | | 001-38960 | | | 10.2 | | |
June 17,
2021 |
| | | |
10.6
|
| | | | 8-K | | | 001-38960 | | | 10.3 | | |
October 16, 2020
|
| | | | |
10.6
|
| | | | 8-K | | | 001-38960 | | | 10.1 | | |
January 28,
2021 |
| | | | |
10.7
|
| | | | 8-K | | | 001-38960 | | | 10.4 | | |
October 16, 2020
|
| | | | |
10.8
|
| | | | 8-K | | | 001-38960 | | | 10.5 | | |
October 16, 2020
|
| | | | |
10.9
|
| | | |
8-K
|
| | 001-38960 | | | 10.8 | | |
October 16, 2020
|
| | | | |
10.10
|
| | | | 8-K | | | 001-38960 | | | 10.7 | | |
October 16, 2020
|
| | | | |
10.11#
|
| | | | 8-K | | | 001-38960 | | | 10.9 | | |
October 13, 2020
|
| | | | |
10.12#
|
| | | | S-1 | | |
333-257718
|
| | 10.12 | | |
July 6, 2021
|
| | | | |
10.15#+
|
| | | | S-1 | | |
333-257718
|
| | 10.15 | | |
July 6, 2021
|
| | | | |
10.16
|
| | | | 8-K | | | 001-38960 | | | 10.12 | | |
June 17,
2021 |
| | | | |
10.17
|
| | | | 8-K | | | 001-38960 | | | 10.13 | | |
June 17,
2021 |
| | | |
| | | | | |
Incorporated by Reference
|
| ||||||||||||
Exhibit
Number |
| |
Description
|
| |
Form
|
| |
File No.
|
| |
Exhibit
|
| |
Filing Date
|
| |
Filed
Herewith |
|
10.29
|
| | | | 8-K | | | 001-38960 | | | 10.1 | | | July 19, 2021 | | | | | |
14.1
|
| | | | 8-K | | | 001-38960 | | | 14.1 | | |
June 17,
2021 |
| | | | |
16.1
|
| | | | 8-K | | | 001-38960 | | | 16.1 | | |
July 6,
2021 |
| | | | |
21.1
|
| | | | 8-K | | | 001-38960 | | | 21.1 | | | June 17, 2021 | | | |||
23.1
|
| | | | | | | | | | | | | | | | X | | |
23.2
|
| | | | | | | | | | | | | | | | X | | |
23.3
|
| | | | | | | | | | | | | | | | X | | |
23.4
|
| | | | | | | | | | | | | | | | X | | |
101.SCH
|
| |
SCH XBRL Taxonomy Extension Schema Document
|
| | | | | | | | | | | | | | X | |
102.CAL
|
| | CAL XBRL Taxonomy Extension Calculation Linkbase Document | | | | | | | | | | | | | | | X | |
101.DEF
|
| | DEF XBRL Taxonomy Extension Definition Linkbase Document | | | | | | | | | | | | | | | X | |
101.LAB
|
| | LAB XBRL Taxonomy Extension Label Linkbase Document | | | | | | | | | | | | | | | X | |
101.PRE
|
| | PRE XBRL Taxonomy Extension Presentation Linkbase Document | | | | | | | | | | | | | | | X | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
*
Jeffrey R. Tarr
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| | July 28, 2021 | |
|
/s/ Ryan Murray
Ryan Murray
|
| | Interim Chief Financial Officer and Chief Accounting Officer (Principal Financial Officer and Principal Accounting Officer) | | | July 28, 2021 | |
|
*
Ronald W. Hovsepian
|
| | Director | | | July 28, 2021 | |
|
*
Lawrence C. Illg
|
| | Director | | | July 28, 2021 | |
|
*
Helena B. Foulkes
|
| | Director | | | July 28, 2021 | |
|
*
Patrick Kolek
|
| | Director | | | July 28, 2021 | |
|
*
Michael Klein
|
| | Director | | | July 28, 2021 | |
|
*
Karen G. Mills
|
| | Director | | | July 28, 2021 | |
|
*
Peter Schmitt
|
| | Director | | | July 28, 2021 | |
|
*
Lawrence H. Summers
|
| | Director | | | July 28, 2021 | |
|
*By: /s/ Ryan Murray
Name: Ryan Murray
Title: Attorney-in-Fact |
| | | | | | |