Annual report pursuant to Section 13 and 15(d)

Note 4 - Fresh-start Reporting (Tables)

v3.23.1
Note 4 - Fresh-start Reporting (Tables)
12 Months Ended
Jan. 31, 2023
Notes Tables  
Schedule of Reconciliation of Enterprise Value Under Reorganization Adjustment [Table Text Block]

Enterprise value (1)

  $ 1,150,000  

Plus (minus):

       

Cash

    92,009  

Borrowings under accounts receivable facility

    (48,886 )

Fair value of debt

    (514,950 )

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  
Reorganization, Chapter 11 [Table Text Block]
   

Predecessor

   

Reorganization

     

Fresh Start

     

Predecessor

 
    (PL)     Adjustments       Adjustment       (SLH)  

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 expenses 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 assets, 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 SHAREHOLDER'S EQUITY (DEFICIT)

                                   

Current liabilities:

                                   

Current maturities 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  

(6)(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’ equity (deficit):

                                   

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  

Retained earnings (accumulated deficit)

    (3,267,346 )     3,308,603  

(9)

    (41,257 )

(17)

     

Accumulated other comprehensive loss

    (2,733 )             2,733  

(18)

     

Total shareholders’ equity (deficit)

    (3,269,858 )     3,975,355         (38,524 )       666,973  

Total liabilities and shareholders’ equity (deficit)

  $ 1,561,497     $ 28,168       $ (85,930 )     $ 1,503,735  
Schedule of Usage of Cash Under Reorganization Adjustment [Table Text Block]

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  
Schedule of Debt Under Reorganization Adjustment [Table Text Block]

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  

Current portion of long-term debt

    (2,600 )

Long-term debt, net of current portion

  $ 517,400  
Schedule of Disposition of Liability Under Reorganization Adjustment [Table Text Block]

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  
Schedule of Cumulative Impact of Under Reorganization Adjustment [Table Text Block]

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  
Schedule of Goodwill Under Fresh Start Adjustment [Table Text Block]

(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  
Schedule of Adjustment to Intangible Assets Under Fresh Start Adjustment [Table Text Block]
   

Estimated

   

Estimated

 
   

fair value

   

useful life (years)

 

Developed software/ courseware

  $ 261,600       3 - 5  

Customer contracts/ relationships

    279,500       12.4  

Trademarks and trade names

    6,300       9.4  

Backlog

    90,200       4.4  

Skillsoft trademark

    91,500    

Indefinite

 

Publishing rights

    35,200       5  

Capitalized software

    1,786       5  

Total intangible asset upon emergence

    766,086          

Elimination of historical acquired intangible assets

    (249,962 )        

Fresh-start adjustment to acquired intangibles assets

  $ 516,124          
Schedule of Cumulative Impact of Under Fresh Start Adjustment [Table Text Block]

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 )
Schedule of Adjustment of Reorganization Recognized In Statement of Operation [Table Text Block]
   

Predecessor (PL)

 
   

February 1, 2020

 
   

through

 
   

August 27, 2020

 

Gain on settlement of liabilities subject to compromise

  $ 3,339,191  

Impact of fresh-start adjustments

    66,928  

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

  $ 3,361,251  
   

Predecessor (SLH)

   

Predecessor (PL)

 
   

August 28, 2020

   

February 1, 2020

 
   

through

   

through

 
   

January 31, 2021

   

August 27, 2020

 

Cash payment for reorganization items, net

  $ 784     $ 42,916