|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
7372
(Primary Standard Industrial
Classification Code Number) |
| |
83-4388331
(I.R.S. Employer
Identification Number) |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | | | | | | Emerging growth company | | | ☒ | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | iv | | | |
| | | | vii | | | |
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 58 | | | |
| | | | 93 | | | |
| | | | 105 | | | |
| | | | 112 | | | |
| | | | 119 | | | |
| | | | 124 | | | |
| | | | 126 | | | |
| | | | 129 | | | |
| | | | 141 | | | |
| | | | 143 | | | |
| | | | 146 | | | |
| | | | 150 | | | |
| | | | 151 | | | |
| | | | 152 | | | |
| | | | 153 | | | |
| | | | 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 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 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 | | |
| | |
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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Albert GP Limited(7)
|
| | | | 5,000,000 | | | | | | 5,000,000 | | | | | | 5,000,000 | | | | | | 5,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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 | | |
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 | | |
| | | | $ | 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 | | |
| | |
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 | | | 001-3896 | | | 3.1 | | |
June 17,
2021 |
| | | | |
3.2
|
| | | | 8-K | | | 001-3896 | | | 3.2 | | |
June 17,
2021 |
| | | | |
4.1
|
| | | | S-1 | | | 333-232057 | | | 4.2 | | |
June 26,
2019 |
| | | | |
4.2
|
| | | | 8-K | | | 001-3896 | | | 4.3 | | |
June 17,
2021 |
| | | | |
4.3
|
| | | | 8-K | | | 001-3896 | | | 4.3 | | |
June 17,
2021 |
| | | | |
5.1
|
| | | | | | | | | | | | | | | | X | | |
10.1
|
| | | | 8-K | | | 001-3896 | | | 10.1 | | |
October 16,
2020 |
| | | | |
10.2
|
| | | | 8-K | | | 001-3896 | | | 10.2 | | |
October 16,
2020 |
| | | | |
10.3
|
| | | | 8-K | | | 001-38960 | | | 10.4 | | |
July 2,
2019 |
| | | | |
10.4
|
| | | | 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#
|
| | | | | | | | | | | | | | | | X | | |
10.15#+
|
| | | | | | | | | | | | | | | | X | | |
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 |
|
10.18
|
| | | | 8-K | | | 001-38960 | | | 10.14 | | |
June 17,
2021 |
| | | | |
10.19
|
| | | | 8-K | | | 001-38960 | | | 10.15 | | |
June 17,
2021 |
| | | | |
10.20
|
| | | | 8-K | | | 001-38960 | | | 10.16 | | |
June 17,
2021 |
| | | | |
10.21
|
| | | | 8-K | | | 001-38960 | | | 10.17 | | |
June 17,
2021 |
| | | | |
10.22
|
| | | | 8-K | | | 001-38960 | | | 10.18 | | |
June 17,
2021 |
| | | | |
10.23
|
| | | | 8-K | | | 001-38960 | | | 10.19 | | |
June 17,
2021 |
| | | | |
10.24
|
| | | | 8-K | | | 001-38960 | | | 10.20 | | |
June 17,
2021 |
| | | | |
10.25
|
| | Amendment No. 1 to Senior Secured Term Loan Credit Agreement, dated as of October 12, 2020, by and among Software Luxembourg Intermediate S.à r.l., as holding, Software Luxembourg Intermediate S.à r.l., as the parent borrower, the other borrower party thereto, and the lenders from time to time party thereto | | | 8-K | | | 001-38960 | | | 10.21 | | |
June 17,
2021 |
| | | |
10.26
|
| | | | 8-K | | | 001-38960 | | | 10.22 | | |
June 17,
2021 |
| | | | |
10.27
|
| | | | 8-K | | | 001-38960 | | | 10.23 | | |
June 17,
2021 |
| | | | |
10.28
|
| | | | 8-K | | | 001-38960 | | | 10.24 | | |
June 17,
2021 |
| | | |
| | | | | |
Incorporated by Reference
|
| ||||||||||||
Exhibit
Number |
| |
Description
|
| |
Form
|
| |
File No.
|
| |
Exhibit
|
| |
Filing Date
|
| |
Filed
Herewith |
|
14.1
|
| | | | 8-K | | | 001-38960 | | | 14.1 | | |
June 17,
2021 |
| | | | |
16.1
|
| | | | 8-K | | | 001-38960 | | | 16.1 | | |
July 6,
2021 |
| | | | |
23.1
|
| | | | | | | | | | | | | | | | | | |
23.2
|
| | | | | | | | | | | | | | | | X | | |
23.3
|
| | | | | | | | | | | | | | | | X | | |
23.4
|
| | | | | | | | | | | | | | | | X | | |
24.1
|
| | | | | | | | | | | | | | | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Jeffrey R. Tarr
Jeffrey R. Tarr
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| | July 6, 2021 | |
|
/s/ Ryan Murray
Ryan Murray
|
| | Interim Chief Financial Officer and Chief Accounting Officer (Principal Financial Officer and Principal Accounting Officer) | | | July 6, 2021 | |
|
/s/ Ronald W. Hovsepian
Ronald W. Hovsepian
|
| | Director | | | July 6, 2021 | |
|
/s/ Lawrence C. Illg
Lawrence C. Illg
|
| | Director | | | July 6, 2021 | |
|
/s/ Helena B. Foulkes
Helena B. Foulkes
|
| | Director | | | July 6, 2021 | |
|
/s/ Patrick Kolek
Patrick Kolek
|
| | Director | | | July 6, 2021 | |
|
/s/ Michael Klein
Michael Klein
|
| | Director | | | July 6, 2021 | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Karen G. Mills
Karen G. Mills
|
| | Director | | | July 6, 2021 | |
|
/s/ Peter Schmitt
Peter Schmitt
|
| | Director | | | July 6, 2021 | |
|
/s/ Lawrence H. Summers
Lawrence H. Summers
|
| | Director | | | July 6, 2021 | |
Exhibit 5.1
|
|
|
767 Fifth Avenue
New York, NY 10153-0119, UNITED STATES OF AMERICA +1 212 310 8000 tel +1 212 310 8007 fax |
July 6, 2021
Skillsoft Corp.
300 Innovative Way, Suite 201
Nashua, New Hampshire 03062
Ladies and Gentlemen:
We have acted as counsel to Skillsoft Corp., a Delaware corporation (the “Company”), in connection with the preparation and filing with the Securities and Exchange Commission of the Company’s Registration Statement on Form S-1 (the “Registration Statement”), pursuant to the Securities Act of 1933, as amended (the “Act”), relating to the offer and sale by the selling securityholders (the “Selling Securityholders”) named in the prospectus contained in the Registration Statement of:
(a) (i) shares of Class A common stock, par value $0.0001 per share of the Company (“Class A common stock”) issued in connection with the PIPE Investments (as defined below) and (ii) shares of Class A common stock issued to the Sponsor (as defined below) upon conversion of its Founder Shares (as defined below) at Closing (as defined below) (collectively, the “Selling Securityholder Shares”);
(b)(i) Private Placement Warrants (as defined below), (ii) Working Capital Warrants (as defined below), (iii) Prosus Warrants (as defined below) and (iv) Global Knowledge Warrants (as defined below) (collectively, the “Selling Securityholder Warrants”); and
(c)(i) shares of Class A common stock issuable upon the exercise of the Public Warrants (as defined below); (ii) shares of Class A common stock issuable upon the exercise of the Private Placement Warrants; (iii) shares of Class A common stock issuable upon the exercise of the Working Capital Warrants; (iv) shares of Class A common stock issuable upon the exercise of the Prosus Warrants; and (v) shares of Class A common stock issuable upon the exercise of the Global Knowledge Warrants (collectively, the “Warrant Shares”).
For purposes of this opinion letter, the following terms have the meanings specified below:
“Churchill” means Churchill Capital Corp II, a Delaware corporation, which changed its name to Skillsoft Corp. following the consummation of the Mergers;
“Churchill IPO” means the initial public offering by Churchill which closed on July 1, 2019;
July 6, 2021
Page 2
“Churchill’s Class A common stock” means Churchill’s Class A common stock, par value $0.0001 per share;
“Churchill’s Class B common stock” means Churchill’s Class B common stock, par value $0.0001 per share;
“Closing” means the consummation of the Mergers;
“Closing Date” means June 11, 2021, the date on which the Transactions were consummated;
“Founder Shares” means shares of Churchill’s Class B common stock and Churchill’s Class A common stock issued upon the automatic conversion thereof in connection with the Closing;
“Global Knowledge” means Albert DE Holdings Inc.;
“Global Knowledge Merger Agreement” means that certain Agreement and Plan of Merger, dated as of October 12, 2020, by and among Churchill, Merger Sub. and Global Knowledge, as the same has been or may be amended, modified, supplemented or waived from time to time;
“Global Knowledge Warrants” means the Company’s warrants issued pursuant to the Global Knowledge Merger Agreement;
“Merger Agreement” means that certain Agreement and Plan of Merger, dated as of October 12, 2020, by and among Churchill and the Skillsoft Predecessor, as the same has been or may be amended, modified, supplemented or waived from time to time;
“Merger Sub” means Magnet Merger Sub, Inc.;
“Mergers” means, together, (a) the merger of Churchill with and into the Skillsoft Predecessor with Churchill being the surviving company in the merger (the “Merger”) and (b) immediately following and as part of the same transaction as the Merger, the merger of Magnet Merger Sub, Inc. with and into Albert DE Holdings Inc., with Albert DE Holdings Inc. surviving the transaction as a wholly-owned subsidiary of Churchill;
“PIPE Investments” means the private placement pursuant to which Churchill entered into subscription agreements with certain investors whereby such investors subscribed for (a) shares of Churchill’s Class A common stock and (b) warrants to purchase shares of Churchill’s Class A common stock (on terms identical to the terms of the Public Warrants);
July 6, 2021
Page 3
“Private Placement Warrants” means the Company’s warrants issued to the Sponsor in a private placement simultaneously with the closing of the Churchill IPO, each Private Placement Warrant exercisable for one additional share of the Company’s Class A common stock at an exercise price of $11.50, and includes the 1,000,000 warrants transferred by the Sponsor to Jeffrey Tarr, the Company’s Chief Executive Officer, at Closing;
“Prosus Warrants” means the Company’s warrants issued pursuant to the subscription agreement entered into on October 12, 2020 by and between Churchill and MIH Learning B.V., as assignee of the rights and obligations of MIH Edtech Investments B.V. under such agreement;
“Public Warrants” means the Company’s warrants sold as part of the units in the Churchill IPO (whether they were purchased in the Churchill IPO or thereafter in the open market);
“Skillsoft Predecessor” means Software Luxembourg Holding S.A.;
“Sponsor” means Churchill Sponsor II, LLC, a Delaware limited liability company;
“Sponsor Note” means the promissory note dated November 2, 2020 pursuant to which the Sponsor loaned the Company $1,500,000 and agreed to convert any unpaid balance of the Sponsor Note into the Working Capital Warrants;
“Warrant Agreements” means the warrant agreements for the Private Placement Warrants, the Working Capital Warrants, the Prosus Warrants and the Global Knowledge Warrants; and
“Working Capital Warrants” means the Company’s warrants issued upon conversion of the Sponsor Note in accordance with the terms thereof, exercisable on identical terms as the Private Placement Warrants.
In so acting, we have examined originals or copies (certified or otherwise identified to our satisfaction) of (i) the Second Amended and Restated Certificate of Incorporation of the Company filed with the Secretary of State of the State of Delaware incorporated by reference as Exhibit 3.1 to the Registration Statement; (ii) the Amended and Restated Bylaws of the Company, incorporated by reference as Exhibit 3.2 to the Registration Statement; (iii) the Registration Statement; (iv) the prospectus contained within the Registration Statement; (v) the Warrant Agreements and (vi) such corporate records, agreements, documents and other instruments, and such certificates or comparable documents of public officials and of officers and representatives of the Company, and have made such inquiries of such officers and representatives, as we have deemed relevant and necessary as a basis for the opinions hereinafter set forth.
July 6, 2021
Page 4
In such examination, we have assumed the genuineness of all signatures, the legal capacity of all natural persons, the authenticity of all documents submitted to us as originals, the conformity to original documents of all documents submitted to us as certified, conformed or photostatic copies and the authenticity of the originals of such latter documents. As to all questions of fact material to these opinions that have not been independently established, we have relied upon certificates or comparable documents of officers and representatives of the Company.
With respect to the Warrant Shares and the Warrants, we have assumed that each of the Warrant Agreements and Warrants have been duly authorized, executed and delivered by Continental Stock Transfer & Trust Company, as warrant agent (the “Warrant Agent”), and constitute legal, valid and binding obligations of the Warrant Agent, enforceable in accordance with their terms, and we express no opinion to the extent that future issuances of securities of the Company, including the Warrant Shares, and/or antidilution adjustments to outstanding securities of the Company, including the Warrants, may cause the Warrants to be exercisable for more shares of Class A common stock than the number that then remain authorized but unissued. Further, we have assumed the exercise price of the Warrants will not be adjusted to an amount below the par value per share of the shares of Class A common stock. We have also assumed that at or prior to the time of the delivery of any of the Warrant Shares, the Registration Statement will have been declared effective under the Act, and no stop orders suspending the Registration Statement’s effectiveness will have been issued and remain in effect.
Based on the foregoing, and subject to the qualifications stated herein, we are of the opinion that:
1. The Warrant Shares have been duly authorized and, when issued and paid for upon exercise of the Warrants in accordance with the terms of the Warrants, will be validly issued, fully paid and nonassessable;
2. The Selling Securityholder Warrants constitute legal, valid and legally binding obligations of the Company, enforceable against the Company in accordance with their terms, subject to applicable bankruptcy, insolvency, fraudulent conveyance, reorganization, moratorium and similar laws affecting creditors’ rights and remedies generally, and subject, as to enforceability, to general principles of equity, including principles of commercial reasonableness, good faith and fair dealing (regardless of whether enforcement is sought in a proceeding at law or in equity); and
3. The Selling Securityholder Shares have been duly authorized and are, or in the case of the Selling Securityholder Shares that are issuable upon exercise of Warrants, when issued and paid for upon exercise of the applicable Warrants in accordance with their terms will be validly issued, fully paid and nonassessable.
July 6, 2021
Page 5
In rendering the foregoing opinion, we have assumed that the Company will comply with all applicable notice requirements regarding uncertificated shares provided in the DGCL.
The opinions expressed herein are limited to the corporate laws of the State of Delaware and, solely with respect to whether or not the Selling Securityholder Warrants are the legal, valid and legally binding obligations of the Company, the laws of the State of New York, and we express no opinion as to the effect on the matters covered by this letter of the laws of any other jurisdiction.
We hereby consent to the filing of this letter as an exhibit to the Registration Statement and to the reference to our firm under the caption “Legal Matters” in the prospectus which is a part of the Registration Statement. In giving such consent, we do not hereby admit that we are in the category of persons whose consent is required under Section 7 of the Act or the rules and regulations of the Securities and Exchange Commission.
Very truly yours, | |
/s/ Weil, Gotshal & Manges LLP |
Exhibit 10.12
SKILLSOFT CORP.
2020 OMNIBUS INCENTIVE PLAN
1. Purpose. The purpose of the Skillsoft Corp. 2020 Omnibus Incentive Plan is to provide a means through which the Company and the other members of the Company Group may attract and retain key personnel and to provide a means whereby directors, officers, employees, consultants and advisors of the Company and the other members of the Company Group can acquire and maintain an equity interest in the Company, or be paid incentive compensation, including incentive compensation measured by reference to the value of Common Stock, thereby strengthening their commitment to the welfare of the Company Group and aligning their interests with those of the Company’s stockholders.
2. Definitions. The following definitions shall be applicable throughout the Plan.
(a) “Adjustment Event” has the meaning given to such term in Section 11(a) of the Plan.
(b) “Affiliate” means any Person that directly or indirectly controls, is controlled by or is under common control with the Company. The term “control” (including, with correlative meaning, the terms “controlled by” and “under common control with”), as applied to any Person, means the possession, directly or indirectly, of the power to direct or cause the direction of the management and policies of such Person, whether through the ownership of voting or other securities, by contract or otherwise.
(c) “Applicable Law” means each applicable law, rule, regulation and requirement, including, but not limited to, each applicable U.S. federal, state or local law, any rule or regulation of the applicable securities exchange or inter-dealer quotation system on which the securities of the Company may be listed or quoted and each applicable law, rule or regulation of any other country or jurisdiction where Awards are granted under the Plan or Participants reside or provide services, as each such laws, rules and regulations shall be in effect from time to time.
(d) “Award” means, individually or collectively, any Incentive Stock Option, Nonqualified Stock Option, Stock Appreciation Right, Restricted Stock, Restricted Stock Unit, Other Equity-Based Award and Cash-Based Incentive Award granted under the Plan.
(e) “Award Agreement” means the document or documents by which each Award (other than a Cash-Based Incentive Award) is evidenced, which may be in written or electronic form.
(f) “Board” means the Board of Directors of the Company.
(g) “Cash-Based Incentive Award” means an Award, denominated in cash, that is granted under Section 10 of the Plan.
(h) “Cause” means, as to any Participant, unless the applicable Award Agreement states otherwise, (i) “Cause,” as defined in any employment, severance, consulting or other similar agreement between the Participant and the Service Recipient in effect at the time of such Termination; or (ii) in the absence of any such employment, severance, consulting or other similar agreement (or the absence of any definition of “Cause” contained therein), the Participant’s (A) willful neglect in the performance of the Participant’s duties for the Service Recipient or willful or repeated failure or refusal to perform such duties; (B) engagement in conduct in connection with the Participant’s employment or service with the Service Recipient, which results in, or could reasonably be expected to result in, material harm to the business or reputation of the Service Recipient or any other member of the Company Group; (C) conviction of, or plea of guilty or no contest to, (I) any felony or (II) any other crime that results in, or could reasonably be expected to result in, material harm to the business or reputation of the Service Recipient or any other member of the Company Group; (D) (i) the disclosure or misuse of confidential information (including, but limited to, pursuant to the Proprietary Information and Inventions Agreement) or (ii) material violation of the written policies of the Service Recipient, including, but not limited to, those relating to sexual harassment, or those set forth in the manuals or statements of policy of the Service Recipient; (E) fraud or misappropriation, embezzlement or misuse of funds or property belonging to the Service Recipient or any other member of the Company Group; or (F) act of personal dishonesty that involves personal profit in connection with the Participant’s employment or service to the Service Recipient; provided, in any case, that a Participant’s resignation after an event that would be grounds for a Termination for Cause will be treated as a Termination for Cause hereunder.
(i) “Change in Control” means:
(i) the acquisition (whether by purchase, merger, consolidation, combination or other similar transaction) by any Person of beneficial ownership (within the meaning of Rule 13d-3 promulgated under the Exchange Act) of more than 50% (on a fully diluted basis) of either (A) the Outstanding Common Stock; or (B) the Outstanding Company Voting Securities; provided, however, that for purposes of the Plan, the following acquisitions shall not constitute a Change in Control: (I) any acquisition by the Company or any Affiliate; (II) any acquisition by any employee benefit plan sponsored or maintained by the Company or any Affiliate; or (III) in respect of an Award held by a particular Participant, any acquisition by the Participant or any group of Persons including the Participant (or any entity controlled by the Participant or any group of Persons including the Participant);
(ii) during any period of 12 months, individuals who, at the beginning of such period, constitute the Board (the “Incumbent Directors”) cease for any reason to constitute at least a majority of the Board, provided that any person becoming a director subsequent to the Effective Date, whose election or nomination for election was approved by a vote of at least two-thirds of the Incumbent Directors then on the Board (either by a specific vote or by approval of the proxy statement of the Company in which such person is named as a nominee for director, without written objection to such nomination) shall be an Incumbent Director; provided, however, that no individual initially elected or nominated as a director of the Company as a result of an actual or threatened election contest, as such terms are used in Rule 14a-12 of Regulation 14A promulgated under the Exchange Act, with respect to directors or as a result of any other actual or threatened solicitation of proxies or consents by or on behalf of any person other than the Board shall be deemed to be an Incumbent Director;
(iii) the consummation of a reorganization, recapitalization, merger, consolidation, or similar corporate transaction involving the Company that requires the approval of the Company’s stockholders (a “Business Combination”), unless immediately following such Business Combination: more than 50% of the total voting power of (A) the entity resulting from such Business Combination (the “Surviving Company”), or (B) if applicable, the ultimate parent entity that directly or indirectly has beneficial ownership of sufficient voting securities eligible to elect a majority of the board of directors (or the analogous governing body) of the Surviving Company, is represented by the Outstanding Company Voting Securities that were outstanding immediately prior to such Business Combination (or, if applicable, is represented by shares into which the Outstanding Company Voting Securities were converted pursuant to such Business Combination); or
(iv) the sale, transfer or other disposition of all or substantially all of the assets of the Company Group (taken as a whole) to any Person that is not an Affiliate of the Company.
(j) “Code” means the Internal Revenue Code of 1986, as amended, and any successor thereto. Reference in the Plan to any section of the Code shall be deemed to include any regulations or other interpretative guidance under such section, and any amendments or successor provisions to such section, regulations or guidance.
(k) “Committee” means the Compensation Committee of the Board or any properly delegated subcommittee thereof or, if no such Compensation Committee or subcommittee thereof exists, the Board.
(l) “Common Stock” means the Class A common stock of the Company, par value $0.0001 per share (and any stock or other securities into which such Common Stock may be converted or into which it may be exchanged).
(m) “Company” means Skillsoft Corp., a Delaware corporation, and any successor thereto.
(n) “Company Group” means, collectively, the Company and its Subsidiaries.
(o) “Date of Grant” means the date on which the granting of an Award is authorized, or such other date as may be specified in such authorization.
(p) “Designated Foreign Subsidiaries” means all members of the Company Group that are organized under the laws of any jurisdiction other than the United States of America.
(q) “Disability” means, as to any Participant, unless the applicable Award Agreement states otherwise, (i) “Disability,” as defined in any employment, severance, consulting or other similar agreement between the Participant and the Service Recipient in effect at the time of such Termination; or (ii) in the absence of any such employment, severance, consulting or other similar agreement (or the absence of any definition of “Disability” contained therein), a condition entitling the Participant to receive benefits under a long-term disability plan of the Service Recipient or other member of the Company Group in which such Participant is eligible to participate, or, in the absence of such a plan, the complete and permanent inability of the Participant by reason of illness or accident to perform the duties of the position at which the Participant was employed or served when such disability commenced. Any determination of whether Disability exists in the absence of a long-term disability plan shall be made by the Company (or its designee) in its sole and absolute discretion.
(r) “Effective Date” means the closing date of the transactions contemplated under that certain merger agreement, dated as of October 12, 2020, by and between the Company and Software Luxembourg Holding S.A.
(s) “Eligible Person” means: any (i) individual employed by any member of the Company Group; (ii) director or officer of any member of the Company Group; or (iii) consultant or advisor to any member of the Company Group who may be offered securities registrable pursuant to a registration statement on Form S-8 under the Securities Act, who, in the case of each of clauses (i) through (iii) above, has entered into an Award Agreement or who has received written notification from the Committee or its designee that they have been selected to participate in the Plan.
(t) “Exchange Act” means the Securities Exchange Act of 1934, as amended, and any successor thereto. Reference in the Plan to any section of (or rule promulgated under) the Exchange Act shall be deemed to include any rules, regulations or other interpretative guidance under such section or rule, and any amendments or successor provisions to such section, rules, regulations or guidance.
(u) “Exercise Price” has the meaning given to such term in Section 7(b) of the Plan.
(v) “Fair Market Value” means, as of any applicable date,
(i) if the Common Stock is listed on a national securities exchange, the closing sales price of the Common Stock reported on the primary exchange on which the Common Stock is listed and traded on such date, or, if there are no such sales on that date, then on the last preceding date on which such sales were reported;
(ii) if the Common Stock is not listed on any national securities exchange but is quoted in an inter-dealer quotation system on a last-sale basis, the average between the closing bid price and ask price reported on such date, or, if there is no such sale on that date, then on the last preceding date on which a sale was reported; or
(iii) if the Common Stock is not listed on a national securities exchange or quoted in an inter-dealer quotation system on a last-sale basis, the amount determined by the Committee in good faith to be the fair market value of the Common Stock.
(w) “GAAP” means generally accepted accounting principles.
(x) “Immediate Family Members” has the meaning given to such term in Section 13(b)(ii) of the Plan.
(y) “Incentive Stock Option” means an Option which is designated by the Committee as an incentive stock option as described in Section 422 of the Code and otherwise meets the requirements set forth in the Plan.
(z) “Indemnifiable Person” has the meaning given to such term in Section 4(e) of the Plan.
(aa) “Non-Employee Director” means a member of the Board who is not an employee of any member of the Company Group.
(bb) “Nonqualified Stock Option” means an Option which is not designated by the Committee as an Incentive Stock Option.
(cc) “Option” means an Award granted under Section 7 of the Plan.
(dd) “Option Period” has the meaning given to such term in Section 7(c)(ii) of the Plan.
(ee) “Other Equity-Based Award” means an Award that is not an Option, Cash-Based Incentive Award, Restricted Stock or Restricted Stock Unit, that is granted under Section 9 of the Plan and is (i) payable by delivery of Common Stock and/or (ii) measured by reference to the value of Common Stock.
(ff) “Outstanding Common Stock” means the then-outstanding shares of Common Stock, taking into account as outstanding for this purpose such Common Stock issuable upon the exercise of options or warrants, the conversion of convertible stock or debt, the exercise of any similar right to acquire such Common Stock, and the exercise or settlement of then-outstanding Awards (or similar awards under any prior incentive plans maintained by the Company).
(gg) “Outstanding Company Voting Securities” means the combined voting power of the then-outstanding voting securities of the Company entitled to vote generally in the election of directors.
(hh) “Participant” means an Eligible Person who has been selected by the Committee to participate in the Plan and to receive an Award pursuant to the Plan.
(ii) “Performance Conditions” means specific levels of performance of the Company (and/or one or more members of the Company Group, divisions or operational and/or business units, product lines, brands, business segments, administrative departments, or any combination of the foregoing), which may be determined in accordance with GAAP or on a non-GAAP basis on, without limitation, the following measures: (i) net earnings, net income (before or after taxes), or consolidated net income; (ii) basic or diluted earnings per share (before or after taxes); (iii) net revenue or net revenue growth; (iv) gross revenue or gross revenue growth, gross profit or gross profit growth; (v) net operating profit (before or after taxes); (vi) return measures (including, but not limited to, return on investment, assets, capital, employed capital, invested capital, equity, or sales); (vii) cash flow measures (including, but not limited to, operating cash flow, free cash flow, or cash flow return on capital), which may be but are not required to be measured on a per share basis; (viii) actual or adjusted earnings before or after interest, taxes, depreciation, and/or amortization (including EBIT and EBITDA); (ix) gross or net operating margins; (x) productivity ratios; (xi) share price (including, but not limited to, growth measures and total stockholder return); (xii) expense targets or cost reduction goals, general and administrative expense savings; (xiii) operating efficiency; (xiv) objective measures of customer/client satisfaction; (xv) working capital targets; (xvi) measures of economic value added or other ‘value creation’ metrics; (xvii) enterprise value; (xviii) sales; (xix) stockholder return; (xx) customer/client retention; (xxi) competitive market metrics; (xxii) employee retention; (xxiii) objective measures of personal targets, goals, or completion of projects (including, but not limited to, succession and hiring projects, completion of specific acquisitions, dispositions, reorganizations, or other corporate transactions or capital-raising transactions, expansions of specific business operations, and meeting divisional or project budgets); (xxiv) comparisons of continuing operations to other operations; (xxv) market share; (xxvi) cost of capital, debt leverage, year-end cash position or book value; (xxvii) strategic objectives; (xxviii) gross or net authorizations; (xxix) backlog; or (xxx) any combination of the foregoing. Any one or more of the aforementioned performance criteria may be stated as a percentage of another performance criteria, or used on an absolute or relative basis to measure the performance of one or more members of the Company Group as a whole or any divisions or operational and/or business units, product lines, brands, business segments, or administrative departments of the Company and/or one or more members of the Company Group or any combination thereof, as the Committee may deem appropriate, or any of the above performance criteria may be compared to the performance of a selected group of comparison companies, or a published or special index that the Committee, in its sole discretion, deems appropriate, or as compared to various stock market indices.
(jj) “Permitted Transferee” has the meaning given to such term in Section 13(b)(ii) of the Plan.
(kk) “Person” means any individual, entity or group (within the meaning of Section 13(d)(3) or 14(d)(2) of the Exchange Act).
(ll) “Plan” means this Skillsoft Corp. 2020 Omnibus Incentive Plan, as it may be amended and/or restated from time to time.
(mm) “Plan Share Reserve” has the meaning given to such term in Section 6(a) of the Plan.
(nn) “Qualifying Director” means a Person who is, with respect to actions intended to obtain an exemption from Section 16(b) of the Exchange Act pursuant to Rule 16b-3 under the Exchange Act, a “non-employee director” within the meaning of Rule 16b-3 under the Exchange Act.
(oo) “Restricted Period” means the period of time determined by the Committee during which an Award is subject to restrictions, including vesting conditions.
(pp) “Restricted Stock” means Common Stock, subject to certain specified restrictions (which may include, without limitation, a requirement that the Participant remain continuously employed or provide continuous services for a specified period of time), granted under Section 8 of the Plan.
(qq) “Restricted Stock Unit” means an unfunded and unsecured promise to deliver shares of Common Stock, cash, other securities or other property, subject to certain restrictions (which may include, without limitation, a requirement that the Participant remain continuously employed or provide continuous services for a specified period of time), granted under Section 8 of the Plan.
(rr) “Securities Act” means the Securities Act of 1933, as amended, and any successor thereto. Reference in the Plan to any section of (or rule promulgated under) the Securities Act shall be deemed to include any rules, regulations or other interpretative guidance under such section or rule, and any amendments or successor provisions to such section, rules, regulations or guidance.
(ss) “Service Recipient” means, with respect to a Participant holding a given Award, the member of the Company Group by which the original recipient of such Award is, or following a Termination was most recently, principally employed or to which such original recipient provides, or following a Termination was most recently providing, services, as applicable.
(tt) “SAR Base Price” means, as to any Stock Appreciation Right, the price per share of Common Stock designated as the base value above which appreciation in value is measured, which price shall not be less than the Fair Market Value of a share of Common Stock on the Date of Grant.
(uu) “Stock Appreciation Right” or “SAR” means an Other-Equity Based Award designated in an applicable Award Agreement as a stock appreciation right.
(vv) “Sub-Plans” means any sub-plan to the Plan that has been adopted by the Board or the Committee for the purpose of permitting or facilitating the offering of Awards to employees of certain Designated Foreign Subsidiaries or otherwise outside the jurisdiction of the United States of America, with each such Sub-Plan designed to comply with Applicable Law in such foreign jurisdictions. Although any Sub-Plan may be designated a separate and independent plan from the Plan in order to comply with Applicable Law, the Plan Share Reserve and the other limits specified in Section 6(a) of the Plan shall apply in the aggregate to the Plan and any Sub-Plan adopted hereunder.
(ww) “Subsidiary” means, with respect to any specified Person:
(i) any corporation, association or other business entity of which more than 50% of the total voting power of shares of such entity’s voting securities (without regard to the occurrence of any contingency and after giving effect to any voting agreement or stockholders’ agreement that effectively transfers voting power) is at the time owned or controlled, directly or indirectly, by that Person or one or more of the other Subsidiaries of that Person (or a combination thereof); and
(ii) any partnership (or any comparable foreign entity) (A) the sole general partner (or functional equivalent thereof) or the managing general partner of which is such Person or Subsidiary of such Person or (B) the only general partners (or functional equivalents thereof) of which are that Person or one or more Subsidiaries of that Person (or any combination thereof).
(xx) “Substitute Awards” has the meaning given to such term in Section 6(e) of the Plan.
(yy) “Termination” means the termination of a Participant’s employment or service, as applicable, with the Service Recipient for any reason (including death or Disability).
3. Effective Date; Duration. The Plan shall be effective as of the Effective Date. The expiration date of the Plan, on and after which date no Awards may be granted hereunder, shall be the 10th anniversary of the Effective Date; provided, however, that such expiration shall not affect Awards then outstanding, and the terms and conditions of the Plan shall continue to apply to such Awards.
4. Administration.
(a) General. The Committee shall administer the Plan. To the extent required to comply with the provisions of Rule 16b-3 promulgated under the Exchange Act (if the Board is not acting as the Committee under the Plan) it is intended that each member of the Committee shall, at the time such member takes any action with respect to an Award under the Plan that is intended to qualify for the exemptions provided by Rule 16b-3 promulgated under the Exchange Act be a Qualifying Director. However, the fact that a Committee member shall fail to qualify as a Qualifying Director shall not invalidate any Award granted by the Committee that is otherwise validly granted under the Plan.
(b) Committee Authority. Subject to the provisions of the Plan and Applicable Law, the Committee shall have the sole and plenary authority, in addition to other express powers and authorizations conferred on the Committee by the Plan, to (i) designate Participants; (ii) determine the type or types of Awards to be granted to a Participant; (iii) determine the number of shares of Common Stock to be covered by, or with respect to which payments, rights, or other matters are to be calculated in connection with, Awards; (iv) determine the terms and conditions of any Award; (v) determine whether, to what extent, and under what circumstances Awards may be settled in, or exercised for, cash, shares of Common Stock, other securities, other Awards or other property, or canceled, forfeited, or suspended and the method or methods by which Awards may be settled, exercised, canceled, forfeited, or suspended; (vi) determine whether, to what extent, and under what circumstances the delivery of cash, shares of Common Stock, other securities, other Awards, or other property and other amounts payable with respect to an Award shall be deferred either automatically or at the election of the Participant or of the Committee; (vii) interpret, administer, reconcile any inconsistency in, correct any defect in and/or supply any omission in the Plan and any instrument or agreement relating to, or Award granted under, the Plan; (viii) establish, amend, suspend, or waive any rules and regulations and appoint such agents as the Committee shall deem appropriate for the proper administration of the Plan; (ix) adopt Sub-Plans; and (x) make any other determination and take any other action that the Committee deems necessary or desirable for the administration of the Plan.
(c) Delegation. Except to the extent prohibited by Applicable Law, the Committee may allocate all or any portion of its responsibilities and powers to any one or more of its members and may delegate all or any part of its responsibilities and powers to any Person or Persons selected by it. Any such allocation or delegation may be revoked by the Committee at any time. Without limiting the generality of the foregoing, the Committee may delegate to one or more officers of any member of the Company Group, the authority to act on behalf of the Committee with respect to any matter, right, obligation, or election which is the responsibility of, or which is allocated to, the Committee herein, and which may be so delegated in accordance with Applicable Law, except with respect to grants of Awards to Persons (i) who are Non-Employee Directors, or (ii) who are subject to Section 16 of the Exchange Act.
(d) Finality of Decisions. Unless otherwise expressly provided in the Plan, all designations, determinations, interpretations, and other decisions under or with respect to the Plan, any Award or any Award Agreement shall be within the sole discretion of the Committee, may be made at any time and shall be final, conclusive and binding upon all Persons, including, without limitation, any member of the Company Group, any Participant, any holder or beneficiary of any Award, and any stockholder of the Company.
(e) Indemnification. No member of the Board or the Committee or any employee or agent of any member of the Company Group (each such Person, an “Indemnifiable Person”) shall be liable for any action taken or omitted to be taken or any determination made with respect to the Plan or any Award hereunder (unless constituting fraud or a willful criminal act or omission). Each Indemnifiable Person shall be indemnified and held harmless by the Company against and from any loss, cost, liability, or expense (including attorneys’ fees) that may be imposed upon or incurred by such Indemnifiable Person in connection with or resulting from any action, suit or proceeding to which such Indemnifiable Person may be a party or in which such Indemnifiable Person may be involved by reason of any action taken or omitted to be taken or determination made with respect to the Plan or any Award hereunder and against and from any and all amounts paid by such Indemnifiable Person with the Company’s approval, in settlement thereof, or paid by such Indemnifiable Person in satisfaction of any judgment in any such action, suit or proceeding against such Indemnifiable Person, and the Company shall advance to such Indemnifiable Person any such expenses promptly upon written request (which request shall include an undertaking by the Indemnifiable Person to repay the amount of such advance if it shall ultimately be determined, as provided below, that the Indemnifiable Person is not entitled to be indemnified); provided, that the Company shall have the right, at its own expense, to assume and defend any such action, suit or proceeding and once the Company gives notice of its intent to assume the defense, the Company shall have sole control over such defense with counsel of the Company’s choice. The foregoing right of indemnification shall not be available to an Indemnifiable Person to the extent that a final judgment or other final adjudication (in either case not subject to further appeal) binding upon such Indemnifiable Person determines that the acts, omissions or determinations of such Indemnifiable Person giving rise to the indemnification claim resulted from such Indemnifiable Person’s fraud or willful criminal act or omission or that such right of indemnification is otherwise prohibited by Applicable Law or by the organizational documents of any member of the Company Group. The foregoing right of indemnification shall not be exclusive of or otherwise supersede any other rights of indemnification to which such Indemnifiable Persons may be entitled under (i) the organizational documents of any member of the Company Group, (ii) pursuant to Applicable Law, (iii) an individual indemnification agreement or contract or otherwise, or (iv) any other power that the Company may have to indemnify such Indemnifiable Persons or hold such Indemnifiable Persons harmless.
(f) Board Authority. Notwithstanding anything to the contrary contained in the Plan, the Board may, in its sole discretion, at any time and from time to time, grant Awards and administer the Plan with respect to such Awards. Any such actions by the Board shall be subject to the applicable rules of the securities exchange or inter-dealer quotation system on which the Common Stock is listed or quoted. In any such case, the Board shall have all the authority granted to the Committee under the Plan.
5. Grants of Awards; Eligibility. The Committee may, from time to time, grant Awards to one or more Eligible Persons. Participation in the Plan shall be limited to Eligible Persons.
6. Shares Subject to the Plan; Limitations.
(a) Share Reserve. Subject to Section 11 of the Plan, 13,105,902 shares of Common Stock (the “Plan Share Reserve”) shall be available for Awards under the Plan. Each Award granted under the Plan will reduce the Plan Share Reserve by the number of shares of Common Stock underlying the Award. The aggregate number of shares of Common Stock that may be delivered pursuant to the Plan as specified in this Section 6(a) will automatically increase on January 1 of each year, for a period of not more than ten (10) years, commencing on January 1 of the year following the year in which the Effective Date occurs and ending on (and including) January 1, 2031, in an amount equal to five percent (5%) of the total number of shares of Common Stock outstanding on December 31 of the preceding calendar year. Notwithstanding the foregoing, the Committee may act prior to January 1 of a given year to provide that there will be no January 1 increase for such year or that the increase for such year will be a lesser number of shares of Common Stock than provided herein.
(b) Additional Limits. Subject to Section 11 of the Plan, (i) no more than the number of shares of Common Stock equal to the Plan Share Reserve may be issued in the aggregate pursuant to the exercise of Incentive Stock Options granted under the Plan; and (ii) notwithstanding any provision to the contrary in the Plan or in any policy of the Company regarding Non-Employee Director compensation, in no event shall the aggregate grant date fair value (determined as of the grant date in accordance with Financial Accounting Standards Board Accounting Standards Codification Topic 718, or any successor thereto) of all equity-based Awards and any other cash compensation paid to any Non-Employee Director in any calendar year, exceed $750,000, increased to $1,000,000 in the year in which such Non-Employee Director initially joins the Board.
(c) Share Counting. Other than with respect to Substitute Awards, to the extent that an Award expires or is canceled, forfeited, or terminated without issuance to the Participant of the full number of shares of Common Stock to which the Award related, the unissued shares underlying such Award will be returned to the Plan Share Reserve and again be available for grant under the Plan. Shares of Common Stock shall not be deemed to have been issued in settlement of Awards if the Fair Market Value equivalent of such shares is paid in cash. Shares of Common Stock withheld in payment of the Exercise Price or taxes relating to an Award and shares equal to the number of shares of Common Stock surrendered in payment of any Exercise Price, SAR Base Price, or taxes relating to an Award shall constitute shares of Common Stock issued to the Participant and shall reduce the Plan Share Reserve.
(d) Source of Shares. Shares of Common Stock issued by the Company in settlement of Awards may be authorized and unissued shares, shares of Common Stock held in the treasury of the Company, shares of Common Stock purchased on the open market or by private purchase or a combination of the foregoing.
(e) Substitute Awards. Awards may, in the sole discretion of the Committee, be granted under the Plan in assumption of, or in substitution for, outstanding awards previously granted by an entity directly or indirectly acquired by the Company or with which the Company combines (“Substitute Awards”). Substitute Awards shall not be counted against the Plan Share Reserve; provided, that Substitute Awards issued in connection with the assumption of, or in substitution for, outstanding options intended to qualify as “incentive stock options” within the meaning of Section 422 of the Code shall be counted against the aggregate number of shares of Common Stock available for Awards of Incentive Stock Options under the Plan. Subject to applicable stock exchange requirements, available shares under a stockholder-approved plan of an entity directly or indirectly acquired by the Company or with which the Company combines (as appropriately adjusted to reflect the acquisition or combination transaction) may be used for Awards under the Plan and shall not reduce the number of shares of Common Stock available for issuance under the Plan.
7. Options.
(a) General. Each Option granted under the Plan shall be evidenced by an Award Agreement, which agreement need not be the same for each Participant. Each Option so granted shall be subject to the conditions set forth in this Section 7, and to such other conditions not inconsistent with the Plan as may be reflected in the applicable Award Agreement. All Options granted under the Plan shall be Nonqualified Stock Options unless the applicable Award Agreement expressly states that the Option is intended to be an Incentive Stock Option. Incentive Stock Options shall be granted only to Eligible Persons who are employees of a member of the Company Group, and no Incentive Stock Option shall be granted to any Eligible Person who is ineligible to receive an Incentive Stock Option under the Code. No Option shall be treated as an Incentive Stock Option unless the Plan has been approved by the stockholders of the Company in a manner intended to comply with the stockholder approval requirements of Section 422(b)(1) of the Code; provided, that any Option intended to be an Incentive Stock Option shall not fail to be effective solely on account of a failure to obtain such approval, but rather such Option shall be treated as a Nonqualified Stock Option unless and until such approval is obtained. In the case of an Incentive Stock Option, the terms and conditions of such grant shall be subject to, and comply with, such rules as may be prescribed by Section 422 of the Code. If for any reason an Option intended to be an Incentive Stock Option (or any portion thereof) shall not qualify as an Incentive Stock Option, then, to the extent of such nonqualification, such Option or portion thereof shall be regarded as a Nonqualified Stock Option appropriately granted under the Plan.
(b) Exercise Price. Except as otherwise provided by the Committee in the case of Substitute Awards, the exercise price (“Exercise Price”) per share of Common Stock for each Option shall not be less than 100% of the Fair Market Value of such share; provided, however, that in the case of an Incentive Stock Option granted to an employee who, at the time of the grant of such Option, owns stock representing more than 10% of the voting power of all classes of stock of any member of the Company Group, the Exercise Price per share shall be no less than 110% of the Fair Market Value per share.
(c) Vesting and Expiration; Termination.
(i) Options shall vest and become exercisable in such manner and on such date or dates or upon such event or events as determined by the Committee, including, without limitation, satisfaction of Performance Conditions; provided, however, that notwithstanding any such vesting dates or events, the Committee may in its sole discretion accelerate the vesting of any Options at any time and for any reason.
(ii) Options shall expire upon a date determined by the Committee, not to exceed 10 years from the Date of Grant (the “Option Period”). Notwithstanding the foregoing, in no event shall the Option Period exceed five years from the Date of Grant in the case of an Incentive Stock Option granted to a Participant who on the Date of Grant owns stock representing more than 10% of the voting power of all classes of stock of any member of the Company Group.
(iii) Unless otherwise provided by the Committee, whether in an Award Agreement or otherwise, in the event of: (A) a Participant’s Termination by the Service Recipient for Cause, all outstanding Options granted to such Participant shall immediately terminate and expire; (B) a Participant’s Termination due to death or Disability, each outstanding unvested Option granted to such Participant shall immediately terminate and expire, and each outstanding vested Option shall remain exercisable for one year thereafter (but in no event beyond the expiration of the Option Period); and (C) a Participant’s Termination for any other reason, each outstanding unvested Option granted to such Participant shall immediately terminate and expire, and each outstanding vested Option shall remain exercisable for 90 days thereafter (but in no event beyond the expiration of the Option Period).
(d) Method of Exercise and Form of Payment. No shares of Common Stock shall be issued pursuant to any exercise of an Option until payment in full of the Exercise Price therefor is received by the Company and the Participant has paid to the Company an amount equal to any Federal, state, local and non-U.S. income, employment and any other applicable taxes that are statutorily required to be withheld as determined in accordance with Section 13(d) hereof. Options which have become exercisable may be exercised by delivery of written or electronic notice of exercise to the Company in accordance with the terms of the Option accompanied by payment of the Exercise Price. The Exercise Price shall be payable: (i) in cash, check, cash equivalent and/or shares of Common Stock valued at the Fair Market Value at the time the Option is exercised (including, pursuant to procedures approved by the Committee, by means of attestation of ownership of a sufficient number of shares of Common Stock in lieu of actual issuance of such shares to the Company); provided, that such shares of Common Stock are not subject to any pledge or other security interest and have been held by the Participant for at least six months (or such other period as established from time to time by the Committee in order to avoid adverse accounting treatment applying GAAP; or (ii) by such other method as the Committee may permit, in its sole discretion, including, without limitation (A) in other property having a fair market value on the date of exercise equal to the Exercise Price; (B) if there is a public market for the shares of Common Stock at such time, by means of a broker-assisted “cashless exercise” pursuant to which the Company is delivered a copy of irrevocable instructions to a stockbroker to sell the shares of Common Stock otherwise issuable upon the exercise of the Option and to deliver promptly to the Company an amount equal to the Exercise Price; or (C) a “net exercise” procedure effected by withholding the number of shares of Common Stock otherwise issuable in respect of an Option that are needed to pay the Exercise Price and the maximum Federal, state, local and non-U.S. income, employment and any other applicable taxes that are statutorily required to be withheld as determined in accordance with Section 13(d) hereof. Any fractional shares of Common Stock shall be settled in cash.
(e) Notification upon Disqualifying Disposition of an Incentive Stock Option. Each Participant awarded an Incentive Stock Option under the Plan shall, if requested by the Company, notify the Company in writing immediately after the date the Participant makes a disqualifying disposition of any shares of Common Stock acquired pursuant to the exercise of such Incentive Stock Option. A disqualifying disposition is any disposition (including, without limitation, any sale) of such shares of Common Stock before the later of (i) the date that is two years after the Date of Grant of the Incentive Stock Option or (ii) the date that is one year after the date of exercise of the Incentive Stock Option. The Company may, if determined by the Committee and in accordance with procedures established by the Committee, retain possession, as agent for the applicable Participant, of any shares of Common Stock acquired pursuant to the exercise of an Incentive Stock Option until the end of the period described in the preceding sentence, subject to complying with any instructions from such Participant as to the sale of such shares of Common Stock.
(f) Compliance With Laws, etc. Notwithstanding the foregoing, in no event shall a Participant be permitted to exercise an Option in a manner which the Committee determines would violate the Sarbanes-Oxley Act of 2002, as it may be amended from time to time, or any other Applicable Law.
8. Restricted Stock and Restricted Stock Units.
(a) General. Each grant of Restricted Stock and Restricted Stock Units shall be evidenced by an Award Agreement. Each Restricted Stock and Restricted Stock Unit so granted shall be subject to the conditions set forth in this Section 8, and to such other conditions not inconsistent with the Plan as may be reflected in the applicable Award Agreement.
(b) Stock Certificates and Book-Entry; Escrow or Similar Arrangement. Upon the grant of Restricted Stock, the Committee shall cause a stock certificate registered in the name of the Participant to be issued or shall cause share(s) of Common Stock to be registered in the name of the Participant and held in book-entry form subject to the Company’s directions and, if the Committee determines that the Restricted Stock shall be held by the Company or in escrow rather than issued to the Participant pending the release of the applicable restrictions, the Committee may require the Participant to additionally execute and deliver to the Company (i) an escrow agreement satisfactory to the Committee, if applicable and (ii) the appropriate stock power (endorsed in blank) with respect to the Restricted Stock covered by such agreement. Subject to the restrictions set forth in this Section 8, Section 13(b) of the Plan and the applicable Award Agreement, a Participant generally shall have the rights and privileges of a stockholder as to shares of Restricted Stock, including, without limitation, the right to vote such Restricted Stock. To the extent shares of Restricted Stock are forfeited, any stock certificates issued to the Participant evidencing such shares shall be returned to the Company, and all rights of the Participant to such shares and as a stockholder with respect thereto shall terminate without further obligation on the part of the Company. A Participant shall have no rights or privileges as a stockholder as to Restricted Stock Units.
(c) Vesting; Termination.
(i) Restricted Stock and Restricted Stock Units shall vest, and any applicable Restricted Period shall lapse, in such manner and on such date or dates or upon such event or events as determined by the Committee, including, without limitation, satisfaction of Performance Conditions; provided, however, that, notwithstanding any such dates or events, the Committee may, in its sole discretion, accelerate the vesting of any Restricted Stock or Restricted Stock Unit or the lapsing of any applicable Restricted Period at any time and for any reason.
(ii) Unless otherwise provided by the Committee, whether in an Award Agreement or otherwise, in the event of a Participant’s Termination for any reason prior to the time that such Participant’s Restricted Stock or Restricted Stock Units, as applicable, have vested, (A) all vesting with respect to such Participant’s Restricted Stock or Restricted Stock Units, as applicable, shall cease and (B) unvested shares of Restricted Stock and unvested Restricted Stock Units, as applicable, shall be forfeited to the Company by the Participant for no consideration as of the date of such Termination.
(d) Issuance of Restricted Stock and Settlement of Restricted Stock Units.
(i) Upon the expiration of the Restricted Period with respect to any shares of Restricted Stock, the restrictions set forth in the applicable Award Agreement shall be of no further force or effect with respect to such shares, except as set forth in the applicable Award Agreement. If an escrow arrangement is used, upon such expiration, the Company shall issue to the Participant, or the Participant’s beneficiary, without charge, the stock certificate (or, if applicable, a notice evidencing a book-entry notation) evidencing the shares of Restricted Stock which have not then been forfeited and with respect to which the Restricted Period has expired (rounded down to the nearest full share).
(ii) Unless otherwise provided by the Committee in an Award Agreement or otherwise, upon the expiration of the Restricted Period with respect to any outstanding Restricted Stock Units, the Company shall issue to the Participant or the Participant’s beneficiary, without charge, one share of Common Stock (or other securities or other property, as applicable) for each such outstanding Restricted Stock Unit; provided, however, that the Committee may, in its sole discretion, elect to (A) pay cash or part cash and part shares of Common Stock in lieu of issuing only shares of Common Stock in respect of such Restricted Stock Units; or (B) defer the issuance of shares of Common Stock (or cash or part cash and part shares of Common Stock, as the case may be) beyond the expiration of the Restricted Period if such extension would not cause adverse tax consequences under Section 409A of the Code. If a cash payment is made in lieu of issuing shares of Common Stock in respect of such Restricted Stock Units, the amount of such payment shall be equal to the Fair Market Value per share of the Common Stock as of the date on which the Restricted Period lapsed with respect to such Restricted Stock Units.
(e) Legends on Restricted Stock. Each certificate, if any, or book entry representing Restricted Stock awarded under the Plan, if any, shall bear a legend or book entry notation substantially in the form of the following, in addition to any other information the Company deems appropriate, until the lapse of all restrictions with respect to such shares of Common Stock:
TRANSFER OF THIS CERTIFICATE AND THE SHARES REPRESENTED HEREBY IS RESTRICTED PURSUANT TO THE TERMS OF THE SKILLSOFT CORP. 2020 OMNIBUS INCENTIVE PLAN AND A RESTRICTED STOCK AWARD AGREEMENT BETWEEN SKILLSOFT CORP. AND THE PARTICIPANT. A COPY OF SUCH PLAN AND AWARD AGREEMENT IS ON FILE AT THE PRINCIPAL EXECUTIVE OFFICES OF SKILLSOFT CORP.
9. Other Equity-Based Awards. The Committee may grant Other Equity-Based Awards under the Plan to Eligible Persons, alone or in tandem with other Awards, in such amounts and dependent on such conditions as the Committee shall from time to time in its sole discretion determine, including, without limitation, satisfaction of Performance Conditions. Each Other Equity-Based Award granted under the Plan shall be evidenced by an Award Agreement and shall be subject to such conditions not inconsistent with the Plan as may be reflected in the applicable Award Agreement.
10. Cash-Based Incentive Awards. The Committee may grant Cash-Based Incentive Awards under the Plan to any Eligible Person, in such amounts and dependent on such conditions as the Committee shall from time to time in its sole discretion determine, including, without limitation, satisfaction of Performance Conditions. Each Cash-Based Incentive Award granted under the Plan shall be evidenced in such form as the Committee may determine from time to time.
11. Changes in Capital Structure and Similar Events. Notwithstanding any other provision in the Plan to the contrary, the following provisions shall apply to all Awards granted hereunder (other than Cash-Based Incentive Awards):
(a) General. In the event of (i) any dividend (other than regular cash dividends) or other distribution (whether in the form of cash, shares of Common Stock, other securities or other property), recapitalization, stock split, reverse stock split, reorganization, merger, consolidation, split-up, split-off, spin-off, combination, repurchase or exchange of shares of Common Stock or other securities of the Company, issuance of warrants or other rights to acquire shares of Common Stock or other securities of the Company, or other similar corporate transaction or event that affects the shares of Common Stock (including a Change in Control); or (ii) unusual or nonrecurring events affecting the Company, including changes in applicable rules, rulings, regulations or other requirements, that the Committee determines, in its sole discretion, could result in substantial dilution or enlargement of the rights intended to be granted to, or available for, Participants (any event in (i) or (ii), an “Adjustment Event”), the Committee shall, in respect of any such Adjustment Event, make such proportionate substitution or adjustment, if any, as it deems equitable, to any or all of (A) the Plan Share Reserve, or any other limit applicable under the Plan with respect to the number of Awards which may be granted hereunder; (B) the number of shares of Common Stock or other securities of the Company (or number and kind of other securities or other property) which may be issued in respect of Awards or with respect to which Awards may be granted under the Plan or any Sub-Plan; and (C) the terms of any outstanding Award, including, without limitation, (I) the number of shares of Common Stock or other securities of the Company (or number and kind of other securities or other property) subject to outstanding Awards or to which outstanding Awards relate; (II) the Exercise Price or SAR Base Price with respect to any Option or SAR, as applicable, or any amount payable as a condition of issuance of shares of Common Stock (in the case of any other Award); or (III) any applicable performance measures; provided, that in the case of any “equity restructuring” (within the meaning of the Financial Accounting Standards Board Accounting Standards Codification Topic 718 (or any successor pronouncement thereto)), the Committee shall make an equitable or proportionate adjustment to outstanding Awards to reflect such equity restructuring.
(b) Change in Control. Without limiting the foregoing, in connection with any Adjustment Event that is a Change in Control, the Committee may, in its sole discretion, provide for any one or more of the following:
(i) substitution or assumption of, acceleration of the vesting of, exercisability of, or lapse of restrictions on, any one or more outstanding Awards; and
(ii) cancellation of any one or more outstanding Awards and payment to the holders of such Awards that are vested as of such cancellation (including, without limitation, any Awards that would vest as a result of the occurrence of such event but for such cancellation or for which vesting is accelerated by the Committee in connection with such event pursuant to clause (i) above), the value of such Awards, if any, as determined by the Committee (which value, if applicable, may be based upon the price per share of Common Stock received or to be received by other stockholders of the Company in such event), including, without limitation, in the case of an outstanding Option or SAR, a cash payment in an amount equal to the excess, if any, of the Fair Market Value (as of a date specified by the Committee) of the shares of Common Stock subject to such Option or SAR over the aggregate Exercise Price or SAR Base Price of such Option or SAR (it being understood that, in such event, any Option or SAR having a per share Exercise Price or SAR Base Price equal to, or in excess of, the Fair Market Value of a share of Common Stock subject thereto may be canceled and terminated without any payment or consideration therefor).
For purposes of clause (i) above, an award will be considered granted in substitution of an Award if it has an equivalent value (as determined consistent with clause (ii) above) with the original Award, whether designated in securities of the acquiror in such Change in Control transaction (or an Affiliate thereof), or in cash or other property (including in the same consideration that other stockholders of the Company receive in connection with such Change in Control transaction), and retains the vesting schedule applicable to the original Award.
Payments to holders pursuant to clause (ii) above shall be made in cash or, in the sole discretion of the Committee, in the form of such other consideration necessary for a Participant to receive property, cash, or securities (or combination thereof) as such Participant would have been entitled to receive upon the occurrence of the transaction if the Participant had been, immediately prior to such transaction, the holder of the number of shares of Common Stock covered by the Award at such time (less any applicable Exercise Price or SAR Base Price).
(c) Other Requirements. Prior to any payment or adjustment contemplated under this Section 11, the Committee may require a Participant to (i) represent and warrant as to the unencumbered title to the Participant’s Awards; (ii) bear such Participant’s pro rata share of any post-closing indemnity obligations, and be subject to the same post-closing purchase price adjustments, escrow terms, offset rights, holdback terms, and similar conditions as the other holders of Common Stock, subject to any limitations or reductions as may be necessary to comply with Section 409A of the Code; and (iii) deliver customary transfer documentation as reasonably determined by the Committee.
(d) Fractional Shares. Any adjustment provided under this Section 11 may provide for the elimination of any fractional share that might otherwise become subject to an Award.
(e) Binding Effect. Any adjustment, substitution, determination of value or other action taken by the Committee under this Section 11 shall be conclusive and binding for all purposes.
12. Amendments and Termination.
(a) Amendment and Termination of the Plan. The Board may amend, alter, suspend, discontinue, or terminate the Plan or any portion thereof at any time; provided, that no such amendment, alteration, suspension, discontinuance or termination shall be made without stockholder approval if (i) such approval is required under Applicable Law; (ii) it would materially increase the number of securities which may be issued under the Plan (except for increases pursuant to Section 6(e) or 11 of the Plan); or (iii) it would materially modify the requirements for participation in the Plan; provided, further, that any such amendment, alteration, suspension, discontinuance or termination that would materially and adversely affect the rights of any Participant or any holder or beneficiary of any Award theretofore granted shall not to that extent be effective without the consent of the affected Participant, holder or beneficiary. Notwithstanding the foregoing, no amendment shall be made to Section 12(c) of the Plan without stockholder approval.
(b) Amendment of Award Agreements. The Committee may, to the extent consistent with the terms of the Plan and any applicable Award Agreement, waive any conditions or rights under, amend any terms of, or alter, suspend, discontinue, cancel or terminate, any Award theretofore granted or the associated Award Agreement, prospectively or retroactively (including after a Participant’s Termination); provided, that, other than pursuant to Section 11, any such waiver, amendment, alteration, suspension, discontinuance, cancellation or termination that would materially and adversely affect the rights of any Participant with respect to any Award theretofore granted shall not to that extent be effective without the consent of the affected Participant.
(c) No Repricing. Notwithstanding anything in the Plan to the contrary, without stockholder approval, except as otherwise permitted under Section 11 of the Plan, (i) no amendment or modification may reduce the Exercise Price of any Option or the SAR Base Price of any SAR; (ii) the Committee may not cancel any outstanding Option or SAR and replace it with a new Option or SAR (with a lower Exercise Price or SAR Base Price, as the case may be) or other Award or cash payment that is greater than the intrinsic value (if any) of the cancelled Option or SAR; and (iii) the Committee may not take any other action which is considered a “repricing” for purposes of the stockholder approval rules of any securities exchange or inter-dealer quotation system on which the securities of the Company are listed or quoted.
13. General.
(a) Award Agreements. Each Award (other than a Cash-Based Incentive Award) under the Plan shall be evidenced by an Award Agreement, which shall be delivered to the Participant to whom such Award was granted and shall specify the terms and conditions of the Award and any rules applicable thereto, including, without limitation, the effect on such Award of the death, Disability or Termination of a Participant, or of such other events as may be determined by the Committee. For purposes of the Plan, an Award Agreement may be in any such form (written or electronic) as determined by the Committee (including, without limitation, a Board or Committee resolution, an employment agreement, a notice, a certificate or a letter) evidencing the Award. The Committee need not require an Award Agreement to be signed by the Participant or a duly authorized representative of the Company.
(b) Nontransferability.
(i) Each Award shall be exercisable only by such Participant to whom such Award was granted during the Participant’s lifetime, or, if permissible under Applicable Law, by the Participant’s legal guardian or representative. No Award may be assigned, alienated, pledged, attached, sold or otherwise transferred or encumbered by a Participant (unless such transfer is specifically required pursuant to a domestic relations order or by Applicable Law) other than by will or by the laws of descent and distribution and any such purported assignment, alienation, pledge, attachment, sale, transfer or encumbrance shall be void and unenforceable against any member of the Company Group; provided, that the designation of a beneficiary shall not constitute an assignment, alienation, pledge, attachment, sale, transfer or encumbrance.
(ii) Notwithstanding the foregoing, the Committee may, in its sole discretion, permit Awards (other than Incentive Stock Options) to be transferred by a Participant, without consideration, subject to such rules as the Committee may adopt consistent with any applicable Award Agreement to preserve the purposes of the Plan, to (A) any person who is a “family member” of the Participant, as such term is used in the instructions to Form S-8 under the Securities Act or any successor form of registration statement promulgated by the Securities and Exchange Commission (collectively, the “Immediate Family Members”); (B) a trust solely for the benefit of the Participant and the Participant’s Immediate Family Members; (C) a partnership or limited liability company whose only partners or stockholders are the Participant and the Participant’s Immediate Family Members; or (D) a beneficiary to whom donations are eligible to be treated as “charitable contributions” for federal income tax purposes (each transferee described in clauses (A), (B), (C) and (D) above is hereinafter referred to as a “Permitted Transferee”); provided, that the Participant gives the Committee advance written notice describing the terms and conditions of the proposed transfer and the Committee notifies the Participant in writing that such a transfer would comply with the requirements of the Plan.
(iii) The terms of any Award transferred in accordance with clause (ii) above shall apply to the Permitted Transferee and any reference in the Plan, or in any applicable Award Agreement, to a Participant shall be deemed to refer to the Permitted Transferee, except that (A) Permitted Transferees shall not be entitled to transfer any Award, other than by will or the laws of descent and distribution; (B) Permitted Transferees shall not be entitled to exercise any transferred Option unless there shall be in effect a registration statement on an appropriate form covering the shares of Common Stock to be acquired pursuant to the exercise of such Option if the Committee determines, consistent with any applicable Award Agreement, that such a registration statement is necessary or appropriate; (C) neither the Committee nor the Company shall be required to provide any notice to a Permitted Transferee, whether or not such notice is or would otherwise have been required to be given to the Participant under the Plan or otherwise; and (D) the consequences of a Participant’s Termination under the terms of the Plan and the applicable Award Agreement shall continue to be applied with respect to the Participant, including, without limitation, that an Option shall be exercisable by the Permitted Transferee only to the extent, and for the periods, specified in the Plan and the applicable Award Agreement.
(c) Dividends and Dividend Equivalents.
(i) The Committee may, in its sole discretion, provide a Participant as part of an Award with dividends, dividend equivalents, or similar payments in respect of Awards, payable in cash, shares of Common Stock, other securities, other Awards or other property, on a current or deferred basis, on such terms and conditions as may be determined by the Committee in its sole discretion, including, without limitation, payment directly to the Participant, withholding of such amounts by the Company subject to vesting of the Award or reinvestment in additional shares of Common Stock, Restricted Stock or other Awards.
(ii) Without limiting the foregoing, unless otherwise provided in the Award Agreement, any dividend otherwise payable in respect of any share of Restricted Stock that remains subject to vesting conditions at the time of payment of such dividend shall be retained by the Company and remain subject to the same vesting conditions as the share of Restricted Stock to which the dividend relates and shall be delivered (without interest) to the Participant within 15 days following the date on which such restrictions on such Restricted Stock lapse (and the right to any such accumulated dividends shall be forfeited upon the forfeiture of the Restricted Stock to which such dividends relate).
(iii) To the extent provided in an Award Agreement, the holder of outstanding Restricted Stock Units shall be entitled to be credited with dividend equivalent payments (upon the payment by the Company of dividends on shares of Common Stock) either in cash or, in the sole discretion of the Committee, in shares of Common Stock having a Fair Market Value equal to the amount of such dividends (and interest may, in the sole discretion of the Committee, be credited on the amount of cash dividend equivalents at a rate and subject to such terms as determined by the Committee), which accumulated dividend equivalents (and interest thereon, if applicable) shall be payable at the same time as the underlying Restricted Stock Units are settled following the date on which the Restricted Period lapses with respect to such Restricted Stock Units, and if such Restricted Stock Units are forfeited, the Participant shall have no right to such dividend equivalent payments (or interest thereon, if applicable).
(d) Tax Withholding.
(i) A Participant shall be required to pay to the Company or one or more of its Subsidiaries, as applicable, an amount in cash (by check or wire transfer) equal to the aggregate amount of any income, employment and/or other applicable taxes that are statutorily required to be withheld in respect of an Award. Alternatively, the Company or any of its Subsidiaries may elect, in its sole discretion, to satisfy this requirement by withholding such amount from any cash compensation or other cash amounts owing to a Participant.
(ii) Without limiting the foregoing, the Committee may (but is not obligated to), in its sole discretion, permit or require a Participant to satisfy, all or any portion of the maximum income, employment and/or other applicable taxes that are statutorily required to be withheld with respect to an Award by (A) the delivery of shares of Common Stock (which are not subject to any pledge or other security interest) that have been both held by the Participant and vested for at least six months (or such other period as established from time to time by the Committee in order to avoid adverse accounting treatment under applicable accounting standards) having an aggregate Fair Market Value equal to such maximum statutorily required withholding liability (or portion thereof); or (B) having the Company withhold from the shares of Common Stock otherwise issuable or deliverable to, or that would otherwise be retained by, the Participant upon the grant, exercise, vesting or settlement of the Award, as applicable, a number of shares of Common Stock with an aggregate Fair Market Value equal to an amount not in excess of such maximum statutorily required withholding liability (or portion thereof).
(e) No Claim to Awards; No Rights to Continued Employment; Waiver. No employee of any member of the Company Group, or other Person, shall have any claim or right to be granted an Award under the Plan or, having been selected for the grant of an Award, to be selected for a grant of any other Award. There is no obligation for uniformity of treatment of Participants or holders or beneficiaries of Awards. The terms and conditions of Awards and the Committee’s determinations and interpretations with respect thereto need not be the same with respect to each Participant and may be made selectively among Participants, whether or not such Participants are similarly situated. Neither the Plan nor any action taken hereunder shall be construed as giving any Participant any right to be retained in the employ or service of the Service Recipient or any other member of the Company Group, nor shall it be construed as giving any Participant any rights to continued service on the Board. The Service Recipient or any other member of the Company Group may at any time dismiss a Participant from employment or discontinue any consulting relationship, free from any liability or any claim under the Plan, unless otherwise expressly provided in the Plan or any Award Agreement. By accepting an Award under the Plan, a Participant shall thereby be deemed to have waived any claim to continued exercise or vesting of an Award or to damages or severance entitlement related to non-continuation of the Award beyond the period provided under the Plan or any Award Agreement, except to the extent of any provision to the contrary in any written employment contract or other agreement between the Service Recipient and/or any member of the Company Group and the Participant, whether any such agreement is executed before, on or after the Date of Grant.
(f) International Participants. With respect to Participants who reside or work outside of the United States of America, the Committee may, in its sole discretion, amend the terms of the Plan and create or amend Sub-Plans or amend outstanding Awards with respect to such Participants in order to permit or facilitate participation in the Plan by such Participants, conform such terms with the requirements of Applicable Law or to obtain more favorable tax or other treatment for a Participant or any member of the Company Group.
(g) Designation and Change of Beneficiary. To the extent permitted by the Company, each Participant may file with the Committee a written designation of one or more Persons as the beneficiary(ies) who shall be entitled to receive the amounts payable with respect to an Award, if any, due under the Plan upon the Participant’s death. A Participant may, from time to time, revoke or change the Participant’s beneficiary designation without the consent of any prior beneficiary by filing a new designation with the Committee. The last such designation received by the Committee shall be controlling; provided, however, that no designation, or change or revocation thereof, shall be effective unless received by the Committee prior to the Participant’s death, and in no event shall it be effective as of a date prior to such receipt. If no beneficiary designation is filed by a Participant, the beneficiary shall be deemed to be the Participant’s spouse or, if the Participant is unmarried at the time of death, the Participant’s estate.
(h) Termination. Except as otherwise provided in an Award Agreement, unless determined otherwise by the Committee at any point following such event, neither a temporary absence from employment or service due to illness, vacation or leave of absence (including, without limitation, a call to active duty for military service through a Reserve or National Guard unit) nor a transfer from employment or service with one Service Recipient to employment or service with another Service Recipient (or vice-versa) shall be considered a Termination; provided, that, with respect to a Participant’s Incentive Stock Options, any leave of absence granted by the Committee to a Participant of greater than three months, unless pursuant to a contract or statute that guarantees the right to reemployment, shall cause such Participant’s Incentive Stock Option to become a Non-Qualified Option on the date that is six months following the commencement of such leave of absence. Further, unless otherwise determined by the Committee, in the event that any Service Recipient ceases to be a member of the Company Group (by reason of sale, divestiture, spin-off or other similar transaction), unless a Participant’s employment or service is transferred to another entity that would constitute a Service Recipient immediately following such transaction, such Participant shall be deemed to have suffered a Termination hereunder as of the date of the consummation of such transaction.
(i) No Rights as a Stockholder. Except as otherwise specifically provided in the Plan or any Award Agreement, no Person shall be entitled to the privileges of ownership in respect of shares of Common Stock which are subject to Awards hereunder until such shares have been issued or delivered to such Person.
(j) Government and Other Regulations.
(i) The obligation of the Company to settle Awards in shares of Common Stock or other consideration shall be subject to all Applicable Law. Notwithstanding any terms or conditions of any Award to the contrary, the Company shall be under no obligation to offer to sell or to sell, and shall be prohibited from offering to sell or selling, any shares of Common Stock pursuant to an Award unless such shares have been properly registered for sale pursuant to the Securities Act with the Securities and Exchange Commission or unless the Company has received an opinion of counsel (if the Company has requested such an opinion), satisfactory to the Company, that such shares may be offered or sold without such registration pursuant to an available exemption therefrom and the terms and conditions of such exemption have been fully complied with. The Company shall be under no obligation to register for sale under the Securities Act any of the shares of Common Stock to be offered or sold under the Plan. The Committee shall have the authority to provide that all shares of Common Stock or other securities of any member of the Company Group issued under the Plan shall be subject to such stop-transfer orders and other restrictions as the Committee may deem advisable under the Plan, the applicable Award Agreement and Applicable Law, and, without limiting the generality of Section 8 of the Plan, the Committee may cause a legend or legends to be put on certificates representing shares of Common Stock or other securities of any member of the Company Group issued under the Plan to make appropriate reference to such restrictions or may cause such Common Stock or other securities of any member of the Company Group issued under the Plan in book-entry form to be held subject to the Company’s instructions or subject to appropriate stop-transfer orders. Notwithstanding any provision in the Plan to the contrary, the Committee reserves the right to add, at any time, any additional terms or provisions to any Award granted under the Plan that the Committee, in its sole discretion, deems necessary or advisable in order that such Award complies with the legal requirements of any governmental entity to whose jurisdiction the Award is subject.
(ii) The Committee may cancel an Award or any portion thereof if it determines, in its sole discretion, that legal or contractual restrictions and/or blockage and/or other market considerations would make the Company’s acquisition of shares of Common Stock from the public markets, the Company’s issuance of Common Stock to the Participant, the Participant’s acquisition of Common Stock from the Company and/or the Participant’s sale of Common Stock to the public markets, illegal, impracticable or inadvisable. If the Committee determines to cancel all or any portion of an Award in accordance with the foregoing, the Company shall, subject to any limitations or reductions as may be necessary to comply with Section 409A of the Code, (A) pay to the Participant an amount equal to the excess of (I) the aggregate Fair Market Value of the shares of Common Stock subject to such Award or portion thereof canceled (determined as of the applicable exercise date, or the date that the shares would have been vested or issued, as applicable); over (II) the aggregate Exercise Price or SAR Base Price (in the case of an Option or SAR, respectively) or any amount payable as a condition of issuance of shares of Common Stock (in the case of any other Award). Such amount shall be delivered to the Participant as soon as practicable following the cancellation of such Award or portion thereof, or (B) in the case of Restricted Stock, Restricted Stock Units or Other Equity-Based Awards, provide the Participant with a cash payment or equity subject to deferred vesting and delivery consistent with the vesting restrictions applicable to such Restricted Stock, Restricted Stock Units or Other Equity-Based Awards, or the underlying shares in respect thereof.
(k) No Section 83(b) Elections Without Consent of Company. No election under Section 83(b) of the Code or under a similar provision of law may be made unless expressly permitted by the terms of the applicable Award Agreement or by action of the Committee in writing prior to the making of such election. If a Participant, in connection with the acquisition of shares of Common Stock under the Plan or otherwise, is expressly permitted to make such election and the Participant makes the election, the Participant shall notify the Company of such election within 10 days after filing notice of the election with the Internal Revenue Service or other governmental authority, in addition to any filing and notification required pursuant to Section 83(b) of the Code or other applicable provision.
(l) Payments to Persons Other Than Participants. If the Committee shall find that any Person to whom any amount is payable under the Plan is unable to care for the Participant’s affairs because of illness or accident, or is a minor, or has died, then any payment due to such Person or the Participant’s estate (unless a prior claim therefor has been made by a duly appointed legal representative) may, if the Committee so directs the Company, be paid to the Participant’s spouse, child, relative, an institution maintaining or having custody of such Person, or any other Person deemed by the Committee to be a proper recipient on behalf of such Person otherwise entitled to payment. Any such payment shall be a complete discharge of the liability of the Committee and the Company therefor.
(m) Nonexclusivity of the Plan. Neither the adoption of the Plan by the Board nor the submission of the Plan to the stockholders of the Company for approval shall be construed as creating any limitations on the power of the Board to adopt such other incentive arrangements as it may deem desirable, including, without limitation, the granting of equity-based awards otherwise than under the Plan, and such arrangements may be either applicable generally or only in specific cases.
(n) No Trust or Fund Created. Neither the Plan nor any Award shall create or be construed to create a trust or separate fund of any kind or a fiduciary relationship between any member of the Company Group, on the one hand, and a Participant or other Person, on the other hand. No provision of the Plan or any Award shall require the Company, for the purpose of satisfying any obligations under the Plan, to purchase assets or place any assets in a trust or other entity to which contributions are made or otherwise to segregate any assets, nor shall the Company be obligated to maintain separate bank accounts, books, records or other evidence of the existence of a segregated or separately maintained or administered fund for such purposes. Participants shall have no rights under the Plan other than as unsecured general creditors of the Company, except that insofar as they may have become entitled to payment of additional compensation by performance of services, they shall have the same rights as other service providers under general law.
(o) Reliance on Reports. Each member of the Committee and each member of the Board shall be fully justified in acting or failing to act, as the case may be, and shall not be liable for having so acted or failed to act in good faith, in reliance upon any report made by the independent public accountant of any member of the Company Group and/or any other information furnished in connection with the Plan by any agent of the Company or the Committee or the Board, other than himself or herself.
(p) Relationship to Other Benefits. No payment under the Plan shall be taken into account in determining any benefits under any pension, retirement, profit sharing, group insurance or other benefit plan of the Company except as otherwise specifically provided in such other plan or as required by Applicable Law.
(q) Governing Law. The Plan shall be governed by and construed in accordance with the internal laws of the State of Delaware applicable to contracts made and performed wholly within the State of Delaware, without giving effect to the conflict of laws provisions thereof. EACH PARTICIPANT WHO ACCEPTS AN AWARD IRREVOCABLY WAIVES ALL RIGHT TO A TRIAL BY JURY IN ANY SUIT, ACTION, OR OTHER PROCEEDING INSTITUTED BY OR AGAINST SUCH PARTICIPANT IN RESPECT OF THE PARTICIPANT’S RIGHTS OR OBLIGATIONS HEREUNDER.
(r) Severability. If any provision of the Plan or any Award or Award Agreement is or becomes or is deemed to be invalid, illegal, or unenforceable in any jurisdiction or as to any Person or Award, or would disqualify the Plan or any Award under any law deemed applicable by the Committee, such provision shall be construed or deemed amended to conform to the applicable laws, or if it cannot be construed or deemed amended without, in the determination of the Committee, materially altering the intent of the Plan or the Award, such provision shall be construed or deemed stricken as to such jurisdiction, Person or Award and the remainder of the Plan and any such Award shall remain in full force and effect.
(s) Obligations Binding on Successors. The obligations of the Company under the Plan shall be binding upon any successor corporation or organization resulting from the merger, consolidation or other reorganization of the Company, or upon any successor corporation or organization succeeding to substantially all of the assets and business of the Company.
(t) Section 409A of the Code.
(i) Notwithstanding any provision of the Plan to the contrary, it is intended that the provisions of the Plan comply with Section 409A of the Code, and all provisions of the Plan shall be construed and interpreted in a manner consistent with the requirements for avoiding taxes or penalties under Section 409A of the Code. Each Participant is solely responsible and liable for the satisfaction of all taxes and penalties that may be imposed on or in respect of such Participant in connection with the Plan (including any taxes and penalties under Section 409A of the Code), and neither the Service Recipient nor any other member of the Company Group shall have any obligation to indemnify or otherwise hold such Participant (or any beneficiary) harmless from any or all of such taxes or penalties. With respect to any Award that is considered “deferred compensation” subject to Section 409A of the Code, references in the Plan to “termination of employment” (and substantially similar phrases) shall mean “separation from service” within the meaning of Section 409A of the Code. For purposes of Section 409A of the Code, each of the payments that may be made in respect of any Award granted under the Plan is designated as separate payments.
(ii) Notwithstanding anything in the Plan to the contrary, if a Participant is a “specified employee” within the meaning of Section 409A(a)(2)(B)(i) of the Code, no payments in respect of any Awards that are “deferred compensation” subject to Section 409A of the Code and which would otherwise be payable upon the Participant’s “separation from service” (as defined in Section 409A of the Code) shall be made to such Participant prior to the date that is six months after the date of such Participant’s “separation from service” or, if earlier, the date of the Participant’s death. Following any applicable six month delay, all such delayed payments will be paid in a single lump sum on the earliest date permitted under Section 409A of the Code that is also a business day.
(iii) Unless otherwise provided by the Committee in an Award Agreement or otherwise, in the event that the timing of payments in respect of any Award (that would otherwise be considered “deferred compensation” subject to Section 409A of the Code) would be accelerated upon the occurrence of (A) a Change in Control, no such acceleration shall be permitted unless the event giving rise to the Change in Control satisfies the definition of a change in the ownership or effective control of a corporation, or a change in the ownership of a substantial portion of the assets of a corporation pursuant to Section 409A of the Code; or (B) a Disability, no such acceleration shall be permitted unless the Disability also satisfies the definition of “Disability” pursuant to Section 409A of the Code.
(u) Clawback/Repayment. All Awards shall be subject to reduction, cancellation, forfeiture or recoupment to the extent necessary to comply with (i) any clawback, forfeiture or other similar policy adopted by the Board or the Committee and as in effect from time to time; and (ii) Applicable Law. Further, unless otherwise determined by the Committee, to the extent that the Participant receives any amount in excess of the amount that the Participant should otherwise have received under the terms of the Award for any reason (including, without limitation, by reason of a financial restatement, mistake in calculations or other administrative error), the Participant shall be required to repay any such excess amount to the Company.
(v) Right of Offset. The Company will have the right to offset against its obligation to deliver shares of Common Stock (or other property or cash) under the Plan or any Award Agreement any outstanding amounts (including, without limitation, travel and entertainment or advance account balances, loans, repayment obligations under any Awards, or amounts repayable to the Company pursuant to tax equalization, housing, automobile or other employee programs) that the Participant then owes to any member of the Company Group and any amounts the Committee otherwise deems appropriate pursuant to any tax equalization policy or agreement. Notwithstanding the foregoing, if an Award is “deferred compensation” subject to Section 409A of the Code, the Committee will have no right to offset against its obligation to deliver shares of Common Stock (or other property or cash) under the Plan or any Award Agreement if such offset could subject the Participant to the additional tax imposed under Section 409A of the Code in respect of an outstanding Award.
(w) Expenses; Titles and Headings. The expenses of administering the Plan shall be borne by the Company Group. The titles and headings of the sections in the Plan are for convenience of reference only, and in the event of any conflict, the text of the Plan, rather than such titles or headings, shall control.
Exhibit 10.15
EXECUTION VERSION
Term Sheet for Employment Agreement with Apratim Purakayastha (“Executive”)
Job Title: | Chief Technology Officer |
Reporting To: | Chief Executive Officer |
Location: | Boston, Massachusetts; however, it is understood that Executive will travel to various office locations as required to perform Executive’s duties. |
Effective Date: | Executive acknowledges and agrees that this offer of employment is contingent upon the closing (the “Closing”) of the transactions contemplated by that certain merger agreement, dated October 12, 2020, by and between Churchill Capital Corp II (“Churchill”) and Software Luxembourg Holding S.A. (“Skillsoft”), and there is no guarantee the Closing will occur. This term sheet shall become effective on the date on which the Closing occurs (the “Effective Date”). |
Base Salary: | $450,000, less applicable withholdings, to be paid semi-monthly. |
Company Bonus: |
With respect to each fiscal year Executive is employed by Churchill or any of its subsidiaries (collectively, the “Company”), Executive shall be eligible to participate in an annual cash bonus program in which other senior executives at the Company participate, pursuant to which Executive will be eligible to earn a target annual bonus equal to 75% of Executive’s salary, subject to a maximum payout and other details to be established as soon as practicable after the Effective Date.
Notwithstanding the foregoing, the target annual bonus for the fiscal year in which the Closing occurs will equal the sum of (a) 100% of Executive’s salary, multiplied by a fraction, the numerator of which is the number of days in such fiscal year during the period beginning on the first day of such fiscal year and ending on the day immediately preceding the date on which the Closing occurs, and the denominator of which is 365, plus (b) 75% of Executive’s salary, multiplied by a fraction, the numerator of which is the number of days in such fiscal year beginning on the date on which the Closing occurs and ending on the last day of such fiscal year, and the denominator of which is 365. |
Benefits: | Executive is eligible to participate in the Company’s benefits plans and programs consistent with what the Company makes available to its other senior executives, including an executive physical, and paid time off, subject to the Company’s vacation policy. |
Restrictive Covenants: | As a condition of employment, Executive will be required to sign the Restrictive Covenants Agreement attached hereto as Annex II. |
Severance: |
(A) In the event Executive’s employment is terminated by the Company without Cause or by Executive for Good Reason (each as defined on Annex I attached hereto), Executive will be entitled to (i) accrued salary and other accrued benefits and (ii) 12 months’ base salary and benefits continuation.
(B) In the event Executive’s employment is terminated by the Company without Cause or by Executive for Good Reason within the 12 month period following a Change in Control (as defined in the Churchill Capital Corp II 2020 Omnibus Incentive Plan), Executive will be entitled to (i) 12 months’ base salary and benefits continuation, (ii) a pro rata target bonus for the year in which termination occurs, (iii) target bonus for the fiscal year in which such termination occurs and (iv) accelerated vesting of outstanding equity awards.
The severance payments set forth in paragraphs (A) and (B) above are contingent upon Executive’s execution and non-revocation of a release of claims. |
Indemnification: | The Company agrees to indemnify Executive and hold Executive harmless to the maximum extent provided or allowable under the Company’s organizational documents against and in respect of any and all actions, suits, proceedings, claims, demands, judgments, costs, expenses (including reasonable attorney’s fees), losses, and damages resulting from Executive’s good faith performance of Executive’s duties and obligations to the Company during the term of employment. |
The award agreement will include non-competition and non-solicitation clauses applicable during employment and for 12 months thereafter. | |
Section 280G: | Notwithstanding anything in this term sheet to the contrary, in the event that (A) there is a change of ownership or effective control or change in the ownership of a substantial portion of the assets of the Company (within the meaning of Section 280G of the Internal Revenue Code of 1986, as amended (the “Code”) and (B) any payment or benefit made or provided to Executive or for Executive’s benefit in connection with this term sheet or otherwise is determined to be subject to any excise tax (“Excise Tax”) imposed by Section 4999 of the Code, then such payment or benefit shall be reduced to the minimum extent necessary to avoid the imposition of such tax, but only if such reduction would cause the amount to be retained by Executive, to be greater than would be the case if Executive were required to pay such excise tax. |
I agree that I will not disclose the terms of this term sheet or the Restrictive Covenants Agreement, except to my immediate family and my financial and legal counsel and advisors or as may be required by law or ordered by a court. I further agree that any disclosure to my financial and legal counsel and advisors will only be made after such counsel and advisors acknowledge and agree to maintain the confidentiality of this term sheet and its terms.
2 |
I hereby affirm and acknowledge that I am aware of the contingent nature of the Closing. I acknowledge and agree that this offer of employment is contingent upon the Closing, and there is no guarantee the Closing will occur. In the event the Closing does not occur, this term sheet will be null and void ab initio.
This term sheet, along with the Restrictive Covenants Agreement, sets forth the terms of my employment with the Company and supersedes any prior representations or agreements, whether written or oral, between myself and any other representative of the Company or Skillsoft and shall be governed by the laws of the State of Delaware without regard to its conflict of laws principles. This term sheet may not be modified or amended except by a written agreement, signed by an officer of the Company and by myself.
DocuSigned by: | ||
/s/ Apratim Purakayastha | 5/15/2021 | 2:54 PM EDT | |
Apratim Purakayastha | Date | |
/s/ Peter Seibold | 5/21/2021 | 6:54 AM PDT | |
Peter Seibold, on behalf of Churchill | Date |
3 |
ANNEX I
Defined Terms
“Cause” shall mean the occurrence of any one of the following, as determined by the Board of Directors of the Company (the “Board”): (i) gross negligence or willful misconduct in the performance of, or Executive’s abuse of alcohol or drugs rendering Executive unable to perform, the material duties and services required for Executive’s position with the Company, which neglect or misconduct, if remediable, remains unremedied for 15 days following written notice of such by the Company to Executive; (ii) Executive’s conviction or plea of nolo contendere for any crime involving moral turpitude or a felony; (iii) Executive’s commission of an act of deceit or fraud intended to result in Executive’s personal and unauthorized enrichment; or (iv) Executive’s material violation of the written policies of the Company or any of its affiliates as in effect from time to time, Executive’s breach of a material obligation of Executive’s to the Company pursuant to Executive’s duties and obligations under the Company’s organizational documents, or Executive’s material breach of a material obligation of Executive’s to the Company or any of its affiliates pursuant to this term sheet or any award or other agreement between Executive and the Company or any of its affiliates. No act or failure to act, on Executive’s part, shall be considered “willful” unless it is done, or omitted to be done, by Executive in bad faith or without reasonable belief that Executive’s action or omission was in the best interests of the Company; and provided further that no act or omission by Executive shall constitute Cause hereunder unless the Company has given detailed written notice thereof to Executive, and Executive has failed to remedy such act or omission, as determined by the Board in its discretion. By way of clarification, but not limitation, for purposes of this definition of the term Cause, materiality shall be determined relative to this term sheet and Executive’s employment, rather than the financial status of the Company as a whole.
“Good Reason” shall mean any of the following events or conditions occurring without Executive’s express written consent prior to such termination, provided that Executive shall have given notice of such event or condition asserted to give rise to Good Reason within a period not to exceed 60 days after the initial existence of such event or condition, and the Company has not remedied such event or condition within 60 days after receipt of such notice, and Executive shall have terminated employment within 30 days after the period in which the Company is entitled to cure the asserted Good Reason: (i) a material demotion, material reduction in responsibility or material change in reporting, or the assignment of duties to Executive that are substantially inconsistent with Executive’s position; (ii) a reduction in Executive’s base salary or Executive’s then-current target bonus percentage; (iii) the Company’s failure to pay material compensation when due and payable; or (iv) a relocation of Executive’s principal place of employment by more than 50 miles.
ANNEX II
Restrictive Covenants Agreement
[See attached]
CHURCHILL CAPITAL CORP II
RESTRICTIVE COVENANTS AGREEMENT
1. General.
As a condition of my employment with Churchill Capital Corp II (“Churchill”), its subsidiaries, affiliates, successors or assigns (together with Churchill, the “Company Group”), and in consideration of my employment with the Company Group, my receipt of the compensation now and hereafter paid to me by the Company Group, and my access to and use of the Company Group’s Confidential Information (as defined below), I agree to the following:
2. Confidential Information.
A. Company Group Information. I agree at all times during the term of my employment with the Company Group and thereafter, to hold in strictest confidence, and not to use, except for the benefit of the Company Group, or to disclose to any person, firm or corporation without written authorization of the Board of Directors of Churchill (the “Board”), any Confidential Information of the Company Group, except (i) except as required in the course of my employment with the Company Group, (ii) under a non-disclosure agreement duly authorized and executed by the Company Group; or (iii) as otherwise required by applicable law, regulation or legal process. I understand that “Confidential Information” means any non-public information that relates to the actual or anticipated business or research and development of the Company Group, technical data, trade secrets or know-how, including, but not limited to, research, product plans or other information regarding Company Group’s products or services and markets therefor, customer lists and customers (including, but not limited to, customers of the Company Group on whom I called or with whom I became acquainted during the term of my employment with the Company Group), software, developments, inventions, processes, formulas, technology, designs, drawings, engineering, hardware configuration information, marketing, finances or other business information. I further understand that Confidential Information does not include any of the foregoing items which have become publicly known and made generally available through no wrongful act of mine or of others who were under confidentiality obligations as to the item or items involved or improvements or new versions thereof.
B. Former Employer Information. I agree that I will not, during my employment with the Company Group, improperly use or disclose any proprietary information or trade secrets of any former employer or other person or entity and that I will not bring onto the premises of the Company Group any unpublished document or proprietary information belonging to any such employer, person or entity unless consented to in writing by such employer, person or entity.
1
C. Third Party Information. I recognize that the Company Group has received and in the future will receive from third parties their confidential or proprietary information subject to a duty on the Company Group’s part to maintain the confidentiality of such information and to use it only for certain limited purposes. I agree to hold all such confidential or proprietary information in the strictest confidence and not to disclose it to any person, firm or corporation or to use it except as necessary in carrying out my work for the Company Group consistent with the Company Group’s agreement with such third party.
D. Non-Interference. I understand that the Confidentiality provisions of this Agreement do not prohibit me from (i) reporting in good faith a possible violations of any law or regulation to a government agency; or (ii) making any other disclosures protected under the whistleblower provisions of any law, including but not limited to the Department of Justice, the Securities and Exchange Commission, the Congress, and any agency Inspector General. I further understand that nothing in this Agreement shall interfere with my right to file a charge, cooperate or participate in an investigation or proceeding conducted by the U.S. Equal Employment Opportunity Commission or other regulatory or law enforcement agency. Finally, I understand that the Confidentiality provisions of this Agreement do not prohibit me from lawfully exercising my rights under Section 7 of the National Labor Relations Act to engage in concerted protected activity. I further understand and acknowledge that an individual shall not be held criminally or civilly liable under any federal or state trade secret law for the disclosure of a trade secret that is made (a) in confidence to a federal, state, or local government official or to an attorney solely for the purpose of reporting or investigating a suspected violation of law, or (b) in a complaint or other document filed in a lawsuit or other proceeding, if such filing is made under seal. I understand and acknowledge further that an individual who files a lawsuit for retaliation by an employer for reporting a suspected violation of law may disclose the trade secret to the attorney of the individual and use the trade secret information in the court proceeding, if the individual files any document containing the trade secret under seal; and does not disclose the trade secret, except pursuant to court order.
3. Inventions.
A. Inventions Retained and Licensed. I have attached hereto, as Exhibit A, a list describing all inventions, original works of authorship, developments, improvements, and trade secrets which were made by me prior to my employment with the Company Group (collectively referred to as “Prior Inventions”), which belong to me, which relate to the Company Group’s proposed business, products or research and development, and which are not assigned to the Company Group hereunder; or, if no such list is attached, I represent that there are no such Prior Inventions. If in the course of my employment with the Company Group, I incorporate into a Company Group product, process or service a Prior Invention owned by me or in which I have an interest, I hereby grant to the Company Group a nonexclusive, royalty-free, fully paid-up, irrevocable, perpetual, worldwide license to make, have made, modify, use and sell such Prior Invention as part of or in connection with such product, process or service, and to practice any method related thereto.
2
B. Assignment of Inventions. I agree that I will promptly make full written disclosure to the Company Group, will hold in trust for the sole right and benefit of the Company Group, and hereby assign to the Company Group, or its designee, all my right, title, and interest in and to any and all inventions, original works of authorship, developments, concepts, improvements, designs, discoveries, ideas, trademarks or trade secrets, whether or not patentable or registrable under copyright or similar laws, which I may solely or jointly conceive or develop or reduce to practice, or cause to be conceived or developed or reduced to practice, during the period of time I am in the employ of the Company Group (collectively referred to as “Inventions”), except as provided in Section 3(F) below. I further acknowledge that all original works of authorship which are made by me (solely or jointly with others) within the scope of and during the period of my employment with the Company Group and which are protectable by copyright are “works made for hire,” as that term is defined in the United States Copyright Act. I understand and agree that the decision whether or not to commercialize or market any invention developed by me solely or jointly with others is within the Company Group’s sole discretion and for the Company Group’s sole benefit and that no royalty will be due to me as a result of the Company Group’s efforts to commercialize or market any such invention.
C. Inventions Assigned to the United States. I agree to assign to the United States government all my right, title, and interest in and to any and all Inventions whenever such full title is required to be in the United States by a contract between the Company Group and the United States or any of its agencies.
D. Maintenance of Records. I agree to keep and maintain adequate and current written records of all Inventions made by me (solely or jointly with others) during the term of my employment with the Company Group. The records will be in the form of notes, sketches, drawings, and any other format that may be specified by the Company Group. The records will be available to and remain the sole property of the Company Group at all times.
E. Patent and Copyright Registrations. I agree to assist the Company Group, or its designee, at the Company Group’s expense, in every proper way to secure the Company Group’s rights in the Inventions and any copyrights, patents, mask work rights or other intellectual property rights relating thereto in any and all countries, including the disclosure to the Company Group of all pertinent information and data with respect thereto, the execution of all applications, specifications, oaths, assignments and all other instruments which the Company Group shall deem necessary in order to apply for and obtain such rights and in order to assign and convey to the Company Group, its successors, assigns, and nominees the sole and exclusive rights, title and interest in and to such Inventions, and any copyrights, patents, mask work rights or other intellectual property rights relating thereto. I further agree that my obligation to execute or cause to be executed, when it is in my power to do so, any such instrument or papers shall continue after the termination of this Agreement. If the Company Group is unable because of my mental or physical incapacity or for any other reason to secure my signature to apply for or to pursue any application for any United States or foreign patents or copyright registrations covering Inventions or original works of authorship assigned to the Company Group as above, then I hereby irrevocably designate and appoint the Company Group and its duly authorized officers and agents as my agent and attorney in fact, to act for and in my behalf and stead to execute and file any such applications and to do all other lawfully permitted acts to further the prosecution and issuance of letters patent or copyright registrations thereon with the same legal force and effect as if executed by me.
3
F. Exception to Assignments. I understand that the provisions of this Agreement requiring assignment of Inventions to the Company Group do not apply to any invention which qualifies fully under the exceptions set forth in Exhibit B. I will advise the Company Group promptly in writing of any inventions that I believe meet the criteria in Exhibit B and not otherwise disclosed on Exhibit A.
4. Conflicting Employment.
I agree that, during the term of my employment with the Company Group, I will not engage in any other employment, occupation or consulting directly or indirectly related to the business in which the Company Group is now involved or becomes involved during the term of my employment, nor will I engage in any other activities that conflict with my obligations to the Company Group; provided this will not preclude me from engaging in other civic, charitable, non-profit, industry or trade associations, or religious activities that do not conflict with the business interests of the Company Group and do not otherwise compete with the business of the Company Group that are disclosed to the Company Group in accordance with the terms set forth in Section 7(A)(1).
5. Returning Company Group Documents. I agree that, at the time of leaving the employ of the Company Group, I will promptly deliver to the Company Group (and will not keep in my possession, recreate or deliver to anyone else) any and all devices, records, data, notes, reports, proposals, lists, correspondence, specifications, drawings blueprints, sketches, materials, equipment, other documents or property, or reproductions of any aforementioned items developed by me pursuant to my employment with the Company Group or otherwise belonging to the Company Group, its successors or assigns, including, without limitation, those records maintained pursuant to Section 3(D). In the event of the termination of my employment, I agree to sign and deliver the “Termination Certification” attached hereto as Exhibit C.
6. Notification of New Employer. In the event that I leave the employ of the Company Group, I hereby agree to provide notification to my new employer about my rights and obligations under this Agreement, including a copy of this Restrictive Covenants Agreement.
7. Non-Competition; Non-Solicitation of Customers and Employees; Non-Disparagement
A. I agree that, during the term of my employment with the Company Group, I will not directly or indirectly:
(1) be employed or engaged in (x) any other business or undertaking (except a Permitted Investment (as defined herein)) or (y) any civic, charitable, non-profit, industry or trade associations, religious or other activity unless such undertaking (i) does not interfere with my duties to the Company Group, does not conflict with the business interests of the Company Group and does not otherwise compete with the business of the Company Group (and is disclosed to the Company Group) or (ii) is set forth on Exhibit E or is approved by the Board prior to the date of this Agreement or from time to time thereafter (such approval, in the case of charitable, pro bono or educational activities, not to be unreasonably withheld).
4
(2) “Permitted Investment” means an investment:
(a) comprising not more than three percent (3%) of the shares or other capital of a company (whether listed or not); provided, that the relevant company in which the investment is made either (i) does not carry on a business which competes with the Company Group or (ii) does compete with the Company Group, but the investment is a passive investment in shares or other securities of the relevant company which are listed on a securities exchange; or
(b) which is approved or consented to by the Board.
B. I agree that during the term of my employment with the Company Group and for a period of 12 months thereafter, I will not, directly or indirectly, on my own behalf or on behalf of or in conjunction with any other person, firm, company or other entity, solicit, induce or encourage any customer or client of the Company Group who:
(1) is, or was, in the 12 months immediately prior to the termination date of my employment with the Company Group, a client or prospective client of the Company Group; and
(2) with whom I had business dealings during the course of my employment during the 12 month period prior to the termination date of my employment with the Company Group to cease to do business with or reduce its service or business relationship with the Company Group. Nothing in this Section 7(B) shall prohibit the solicitation or conducting of business not in direct or indirect competition with the business of the Company Group.
C. I agree that during the term of my employment with the Company Group and for a period of 12 months thereafter, I will not, directly or indirectly, on my own behalf or on behalf of or in conjunction with any other person, firm, company or other entity, solicit, induce or encourage any employee or consultant to leave employment of or service with the Company Group; provided Sections 7(B) and 7(C) shall not apply to (1) the solicitation or engaging of any employee, agent, or independent contractor pursuant to a blanket solicitation not specifically targeted at that employee, agent, or independent contractor or to hiring of any such employee, agent, or independent contractor who was first solicited or engaged pursuant to a blanket solicitation not specifically targeted at that employee, agent, or independent contractor, or (2) my serving as a reference at the request of an employee, agent, or independent contractor; and provided further that clause 7(B) shall not apply to my solicitation or attempted solicitation of a client that utilizes multiple service providers in the same space as it utilizes the services of the Company Group, so long as I do not encourage or cause such client to terminate or diminish its business relationship with the Company Group. Notwithstanding any of the foregoing, activities engaged in by or on behalf of the Company Group are not restricted by this covenant described in Sections 7(B) and 7(C).
D. I agree that during the term of my employment with the Company Group and for a period of 12 months thereafter, I will not, except as an owner of Permitted Investments, directly or indirectly, on my own behalf or on behalf of or in conjunction with any other person, firm, company or other entity carry on, set up, be employed, engaged or have an ownership interest in any business in any region in which the Company Group operates which is, or is about to be, set up with the objective of being in competition with the business of the Company Group.
5
E. I agree that at no time after the termination of my employment with the Company Group shall I directly or indirectly represent myself as having an ownership interest in or being employed by the Company Group, other than as a former director or employee of the Company Group and (where applicable) as a minority shareholder or former minority shareholder of the Company Group.
F. The Company Group and I agree that at no time during or after the termination of my employment with the Company Group shall I make statements or representations, or otherwise communicate, directly or indirectly, in writing, orally, or otherwise, or take any action which may, directly or indirectly, disparage the Company Group, and the Company Group shall instruct its directors and officers to not make statements or representations, or otherwise communicate, directly or indirectly, in writing, orally, or otherwise, or take any action which may, directly or indirectly, disparage me. The foregoing shall not be violated by truthful statements to legal process or inquiry by a governmental authority.
G. I agree that the restrictions imposed on me by this Section 7 extend to any actions by me (1) on my own account; (2) on behalf of any firm, company or other person; (3) whether alone or jointly with any other person; or (4) as a director, manager, partner, shareholder, employee or consultant of any other person.
H. I agree, after taking legal advice and having regard to all the circumstances that the restrictions in this Section 7 are reasonable and necessary but no more than sufficient for the protection of the goodwill of the businesses of the Company Group and the legitimate commercial interests of the Company Group and that they do not unreasonably impose limitations on my ability to earn a living. The Company Group and I agree that:
(1) each restriction shall be read and construed independently of the other restrictions so that if one or more are found to be void or unenforceable as an unreasonable restraint of trade or for any other reason the remaining restrictions shall not be affected; and
(2) if any restriction is found to be void but would be valid and enforceable if some part of it were deleted or reformed, the restriction shall apply with the deletions or reformations that are necessary to make it valid and enforceable.
I. The Company Group and I agree that this Section 7 shall not prohibit me from making a Permitted Investment.
J. I acknowledge and agree that any change, whether material or immaterial, to the terms of my engagement, or my position, title, duties, salary, benefits, and/or compensation with the Company Group, shall not cause this Agreement to terminate and shall not affect my obligations under this Agreement, or affect the validity or enforceability of this Agreement.
6
8. Conflict of Interest Guidelines. I agree to diligently adhere to the Conflict of Interest Guidelines attached as Exhibit D hereto.
9. Representations. I represent that my performance of all the terms of this Agreement will not breach any agreement to keep in confidence proprietary information acquired by me in confidence or in trust prior to my employment by the Company Group. I hereby represent and warrant that I have not entered into, and I will not enter into, any oral or written agreement in conflict herewith.
10. | Arbitration and Equitable Relief. |
A. Arbitration. Any and all controversies, claims or disputes involving me and the Company Group and/or any current or former parent corporation, subsidiary, corporate affiliate, related company, agent, employee, officer, director, shareholder or benefit plan of the Company Group in their capacity as such or otherwise, arising under or with respect to this Agreement or arising out of, relating to or resulting from my past, current, or future employment with the Company Group (collectively, “Covered Claims”) shall be resolved exclusively through bi-lateral arbitration between me and the Company Group, including without limitation any claims relating to harassment or discrimination of any kind, the payment of wages or other compensation, any form of retaliation, the accommodation of a disability, or termination of employment. This arbitration clause shall survive the termination of my employment with the Company Group.
B. I agree that Covered Claims will only be arbitrated on an individual basis, and that Company Group and I both waive the right to participate in or receive money from any class, collective, or representative proceeding. I may not bring a claim on behalf of other individuals, and any arbitrator hearing my claim may not arbitrate any form of a class, collective, or representative proceeding. I further agree to refrain from joining and to take all available measures to affirmatively opt out of any legal proceeding in which any person or entity asserts or attempts to assert a claim against the Company Group and/or its current or former parent corporations, subsidiaries, corporate affiliates, related companies, agents, employees, officers, directors, shareholders or benefit plans on behalf of any actual or potential class or collective of which I am a member.
C. Procedure. The Company Group and I agree that either party may invoke arbitration, that any arbitration will be administered by the American Arbitration Association (“AAA”), and that the Employment Arbitration Rules and Mediation Procedures in effect at the time a demand for arbitration is filed will apply, except as follows: (1) the Company Group will pay for any administrative or hearing fees charged by the arbitrator or AAA to the extent required by applicable law, except that I shall pay the first $200.00 of any filing fees associated with any arbitration I initiate; (2) the arbitrator shall have the authority to issue an award or partial award without conducting a hearing on the grounds that there is no claim on which relief can be granted or that there is no genuine issue of material fact to resolve at a hearing, consistent with Rules 12 and 56 of the Federal Rules of Civil Procedure; (3) the rights of the parties under the Procedure described in this Section 10(C) shall be the same as those available to them in a court of competent jurisdiction; (4) the decision of the arbitrator shall be in writing, setting forth the reasons for the arbitrator’s determination and shall be final and binding on all parties; (4) the arbitrator’s authority shall be limited to deciding the case submitted by the Party bringing the arbitration and, therefore, no decision by any arbitrator shall serve as precedent in other arbitrations; and (5) under no circumstances shall the arbitrator have the power to proceed on a class action, collective action or mass action basis or to join multiple claimants in one proceeding without the consent of all participating parties. The Employment Arbitration Rules and Mediation Procedures can be found on the AAA’s website at: www.adr.org/employment. The Parties further agree that the arbitration shall take place in New York County, with any party or witness who is unable to appear in person permitted in the arbitrator’s discretion to appear by telephone. Should either party fail to appear or participate in the arbitration proceedings, the arbitrator may decide the dispute on the evidence presented in the proceeding by the appearing party.
7
D. Arbitration as the Exclusive Remedy. Except as provided by this Agreement, arbitration shall be the sole, exclusive and final remedy for any dispute involving any Covered Claim between me and the Company Group. Accordingly, except as provided for by this Agreement, neither I nor the Company Group will be permitted to pursue court action regarding Covered Claims. Any action to enforce or set aside an arbitrator’s adjudication of any dispute between the parties shall be brought exclusively in the state and federal courts sitting in New York, and the parties mutually submit to the personal jurisdiction of such courts for the purposes of such actions.
E. Availability of Temporary Injunctive Relief in Aid of Arbitration. Notwithstanding the exclusivity provisions above, either party may petition a court of law for temporary injunctive relief to remedy a violation of this Agreement or any other agreement regarding trade secrets, confidential information, or nonsolicitation. The parties understand that any breach or threatened breach of such an agreement will cause irreparable injury and that money damages will not provide an adequate remedy, and the parties therefore consent to the issuance of a temporary injunction in such circumstances, acknowledging that an arbitration ultimately will resolve the parties’ underlying dispute. In the event either party seeks injunctive relief, the prevailing party shall be entitled to recover reasonable costs and attorneys’ fees.
F. Administrative Relief. I understand that this Agreement does not prohibit me from filing an administrative charge with a local, state or federal administrative body such as a state human rights commission or department of fair employment and housing, the Equal Employment Opportunity Commission, a state unemployment board or the Workers’ Compensation Board. This Agreement does, however, preclude me from recovering money damages in the context of such a proceeding or pursuing a court action regarding any such claim.
G. Voluntary Nature of Agreement. I ACKNOWLEDGE AND AGREE THAT I AM EXECUTING THIS AGREEMENT VOLUNTARILY AND WITHOUT ANY DURESS OR UNDUE INFLUENCE BY THE COMPANY GROUP OR ANYONE ELSE. I FURTHER ACKNOWLEDGE AND AGREE THAT I HAVE CAREFULLY READ THIS AGREEMENT AND THAT I HAVE ASKED ANY QUESTIONS NECESSARY FOR ME TO UNDERSTAND THE TERMS, CONSEQUENCES AND BINDING EFFECT OF THIS AGREEMENT. I FURTHER ACKNOWLEDGE AND AGREE THAT I FULLY UNDERSTAND THIS AGREEMENT, AND THAT I AM KNOWINGLY, VOLUNTARILY AND IRREVOCABLY WAIVING MY RIGHT TO BRING A LAWSUIT IN COURT AND MY RIGHT TO A JURY TRIAL. FINALLY, I AGREE THAT I HAVE BEEN PROVIDED AN OPPORTUNITY TO SEEK THE ADVICE OF AN ATTORNEY OF MY CHOICE BEFORE SIGNING THIS AGREEMENT.
8
11. General Provisions.
A. Governing Law; Consent to Personal Jurisdiction. This Agreement will be governed by the laws of the State of Delaware.
B. Entire Agreement. This Agreement along with my binding term sheet to which this Agreement is appended, sets forth the entire agreement and understanding between the Company Group and me relating to the subject matter herein and supersedes all prior discussions or representations between us including, but not limited to, any representations made during my interview(s) or relocation negotiations, whether written or oral. No modification of or amendment to this Agreement, nor any waiver of any rights under this Agreement, will be effective unless in writing signed by the Company Group and me. Any subsequent change or changes in my duties, salary or compensation will not affect the validity or scope of this Agreement.
C. Severability. In the event that the provisions of Section 10 prohibiting class action, collective action, mass action, or other multi-party proceedings are deemed void or unenforceable, the parties’ agreement to arbitrate and all of Section 10 shall be deemed void and of no effect, with the remainder of this Agreement surviving as if it did not include Section 10. If any other provision(s) of this Agreement are deemed void or unenforceable, the remaining provisions will continue in full force and effect.
D. Successors and Assigns. This Agreement will be binding upon my heirs, executors, administrators and other legal representatives and will be for the benefit of the Company Group, its successors, and its assigns.
[Signature Page Follows]
9
DocuSigned by: | |||
Date: | 5/15/2021 | 2:54 PM EDT | /s/ Apratim Purakayastha | |
Signature | |||
Apratim Purakayastha | |||
Name of Employee (typed or printed) |
10
Exhibit A
LIST OF PRIOR INVENTIONS
AND ORIGINAL WORKS OF AUTHORSHIP
Identifying Number or Brief | ||||
Title | Date | Description |
___ No inventions or improvements
___ Additional Sheets Attached
Signature of Employee: | /s/ Apratim Purakayastha | |
Print Name of Employee: | Apratim Purakayastha | |
Date: | 5/15/2021 | 2:54 PM EDT |
11
Exhibit B
INVENTION ON OWN TIME-EXEMPTION FROM AGREEMENT
(a) Any provision in this Agreement which provides that an employee shall assign, or offer to assign, any of his or her rights in an invention to his or her employer shall not apply to an invention that the employee developed entirely on his or her own time without using the employer's equipment, supplies, facilities, or trade secret information except for those inventions that either:
(1) Relate at the time of conception or reduction to practice of the invention to the employer's business, or actual or demonstrably anticipated research or development of the employer; or
(2) Result from any work performed by the employee for the employer.
12
Exhibit C
CHURCHILL
TERMINATION CERTIFICATION
Each certification below is qualified in its entirety by terms and provisions of the Restrictive Covenants Agreement:
This is to certify that I do not have in my possession, nor have I failed to return, any devices, records, data, notes, reports, proposals, lists, correspondence, specifications, drawings, blueprints, sketches, materials, equipment, other documents or property, or reproductions of any aforementioned items belonging to Churchill, its subsidiaries, affiliates, successors or assigns
(together, the “Company Group”).
I further certify that I have complied with all the terms of Churchill’s Restrictive Covenants
Agreement signed by me, including the reporting of any inventions and original works of authorship (as defined therein), conceived or made by me (solely or jointly with others) covered by that agreement.
I further agree that, pursuant to the terms of the Restrictive Covenants Agreement, I will maintain the confidentiality of all trade secrets, confidential knowledge, data or other proprietary information relating to products, processes, know-how, designs, formulas, developmental or experimental work, computer programs, data bases, other original works of authorship, customer lists, business plans, financial information or other subject matter pertaining to any business of the Company Group or any of its employees, clients, consultants or licensees.
I further agree that I will comply with the non-solicit provisions of the Restrictive Covenants
Agreement related to the Company Group’s employees.
Date: | |||
(Employee's Signature) | |||
(Type/Print Employee's Name) |
13
Exhibit D
CHURCHILL
CONFLICT OF INTEREST GUIDELINES
It is the policy of Churchill to conduct its affairs in strict compliance with the letter and spirit of the law and to adhere to the highest principles of business ethics. Accordingly, all officers, employees and independent contractors must avoid activities which are in conflict, or give the appearance of being in conflict, with these principles and with the interests of the Company Group. The following are potentially compromising situations which must be avoided.
1. Revealing confidential information to outsiders or misusing confidential information in violation of the Restrictive Covenants Agreement. Unauthorized divulging of information is a violation of this policy whether or not for personal gain and whether or not harm to the Company Group is intended. (The Restrictive Covenants Agreement elaborates on this principle and is a binding agreement.)
2. Accepting or offering substantial gifts, excessive entertainment, favors or payments which may be deemed to constitute undue influence or otherwise be improper or embarrassing to the Company Group.
3. Participating in civic or professional organizations that might involve divulging confidential information of the Company Group in violation of the Restrictive Covenants Agreement.
4. Initiating or approving personnel actions affecting reward or punishment of employees or applicants where there is a family relationship or is or appears to be a personal or social involvement.
5. Initiating or approving any form of harassment of employees.
6. Investing or holding outside directorship in suppliers, customers, or competing companies, including financial speculations, where such investment or directorship might influence in any manner a decision or course of action of the Company Group.
7. Borrowing from or lending to employees, customers or suppliers.
8. Acquiring real estate of interest to the Company Group.
9. Improperly using or disclosing to the Company Group any proprietary information or trade secrets of any former or concurrent employer or other person or entity with whom obligations of confidentiality exist.
10. Unlawfully discussing prices, costs, customers, sales or markets with competing companies or their employees.
11. Making any unlawful agreement with distributors with respect to prices.
14
12. Improperly using or authorizing the use of any inventions which are the subject of patent claims of any other person or entity.
13. Engaging in any conduct which is not in the best interest of the Company Group.
Each officer, employee and independent contractor must take every necessary action to ensure compliance with these guidelines and to bring problem areas to the attention of higher management for review. Violations of this conflict of interest policy may result in discharge without warning.
15
Exhibit E
Exceptions to Restrictions in Section 7.A(1)
Advisory services to Virtual School Experience (until and unless the Company Group reasonably determines, and informs me, that my continued of provision of such services would breach the restrictions set forth in Section 7.A(1)).
16
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption “Experts” and to the use of our report dated April 9, 2021, with respect to the consolidated financial statements of Software Luxembourg Holding S.A. (the Successor) and Pointwell Limited (the Predecessor) included in the Registration Statement (Form S-1) and related Prospectus of Skillsoft Corp. for the registration of 70,250,000 shares of its Class A common stock, 38,966,667 Warrants to purchase shares of its Class A common stock, and 61,966,667 shares of its Class A common stock underlying Warrants.
/s/ Ernst & Young LLP |
Boston, Massachusetts
July 6, 2021
Exhibit 23.3
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of Skillsoft Corp. (f/k/a Churchill Capital Corp II) on Form S-1 of our report dated March 12, 2021, except for the effects of the restatement disclosed in Note 2 to the financial statements, as to which the date is May 10, 2021 with respect to our audits of the financial statements of Churchill Capital Corp II as of December 31, 2020 and 2019 and for the year ended December 31, 2020 and for the period from April 11, 2019 (inception) through December 31, 2019 which report appears in the Prospectus, which is part of this Registration Statement. We were dismissed as auditors on July 2, 2021 and, accordingly, we have not performed any audit or review procedures with respect to any financial statements appearing in such Prospectus for the periods after the date of our dismissal. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus, which is part of this Registration Statement.
/s/ Marcum LLP
Marcum LLP
New York, NY
July 6, 2021
Exhibit 23.4
CONSENT OF INDEPENDENT AUDITOR
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement of our report dated December 11, 2020, relating to the consolidated financial statements of Albert DE Holdings Inc. and subsidiaries, which is contained in that Prospectus. Our report contains an explanatory paragraph regarding the Company’s ability to continue as a going concern.
We also consent to the reference to us under the caption “Experts” in the Prospectus.
/s/ BDO USA, LLP
Raleigh, North Carolina
July 6, 2021