|
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) | | | |