Delaware |
7370 |
88-3772307 | ||
(State or other jurisdiction of incorporation or organization) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification No.) |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||||
Non-accelerated filer | ☒ | Smaller reporting company | ☒ | |||||
Emerging growth company | ☒ |
1 |
||||
2 |
||||
4 |
||||
8 |
||||
9 |
||||
43 |
||||
44 |
||||
45 |
||||
46 |
||||
61 |
||||
82 |
||||
93 |
||||
102 |
||||
120 |
||||
126 |
||||
129 |
||||
135 |
||||
139 |
||||
146 |
||||
161 |
||||
161 |
||||
161 |
||||
163 |
||||
F-1 |
• | our ability to maintain the listing of our Class A Common Stock and warrants on the NYSE; |
• | our ability to raise financing in the future and to comply with restrictive covenants related to long-term indebtedness; |
• | our ability to retain or recruit, or adapt to changes required in, our Co-Founders, senior executives, key personnel or directors; |
• | any information concerning possible or assumed future results of our operations or financial performance; |
• | factors relating to our business, operations and financial performance, including: |
• | our ability to effectively manage our growth; |
• | changes in our strategy, future operations, financial position, estimated revenue and losses, forecasts, projected costs, prospects and plans; |
• | our future capital requirements; |
• | demand for our services and the drivers of that demand; |
• | our ability to provide highly useful, reliable, secure and innovative products and services to our customers; |
• | our ability to attract new customers, retain existing customers, expand our products and service offerings with existing customers, and expand into geographic markets or identify areas of higher growth; |
• | risks associated with international operations, including compliance complexity and costs, increased exposure to fluctuations in currency exchange rates, political, social and economic instability, and supply chain disruptions; |
• | our ability to develop, enhance, and integrate our existing platforms, products, and services; |
• | our ability to successfully identify acquisition opportunities, make acquisitions on terms that are commercially satisfactory, successfully integrate potential acquired businesses and services, and subsequently grow acquired businesses; |
• | our estimated total addressable market and other industry and performance projections; |
• | our reliance on third-party systems that we do not control to integrate with our systems and our potential inability to continue to support integration; |
• | potential technical disruptions, cyber-attacks, security, privacy or data breaches or other technical or security incidents that affect our networks or systems or those of our service providers; |
• | our ability to obtain and maintain accurate, comprehensive, or reliable data to support our products and services; |
• | our ability to introduce new features, integrations, capabilities, and enhancements to our products and services; |
• | our ability to maintain and improve our methods and technologies, and anticipate new methods or technologies, for data collection, organization, and analysis to support our products and services; |
• | competition and competitive pressures in the markets in which we operate; |
• | larger well-funded companies shifting their existing business models to become more competitive with us; |
• | our ability to protect and maintain our brands; |
• | our ability to comply with laws and regulations in connection with selling products and services to U.S. and foreign governments and other highly regulated industries; |
• | our ability to effectively maintain and grow our research and development team and conduct research and development; |
• | our ability to adapt our products and services for changes in laws and regulations or public perception, or changes in the enforcement of such laws, relating to artificial intelligence, machine learning, data privacy and government contracts; |
• | the impact of the COVID-19 pandemic and other similar disruptions in the future; |
• | adverse general economic and market conditions reducing spending on our products and services; |
• | the outcome of any known and unknown litigation and regulatory proceedings; |
• | our ability to successfully establish and maintain public company-quality internal control over financial reporting; |
• | intense competition and competitive pressures from other companies worldwide in the industries in which we operate; |
• | litigation and our ability to adequately protect our intellectual property rights; and |
• | other factors detailed under the section entitled “Risk Factors.” |
• | We have recently experienced rapid growth that may not be indicative of future growth, which makes it difficult to forecast our revenue and evaluate our business and prospects. |
• | We have a history of net losses, anticipate increasing operating expenses in the future, and may not be able to achieve and, if achieved, maintain profitability. |
• | If we are unable to attract new customers, retain existing customers, expand our products and services offerings with existing customers, expand into new geographic markets or identify areas of higher growth, our revenue growth and profitability will be harmed. |
• | A principal focus of our business strategy is to grow and expand our business through acquisitions. We may not be able to successfully identify attractive acquisition opportunities or make acquisitions on terms that are satisfactory to us from a commercial perspective. |
• | We rely on third parties, including public sources, for data, information and other products and services, and our relationships with such third parties may not be successful or may change, which could adversely affect our results of operations. |
• | If we fail to maintain and improve our methods and technologies, or anticipate new methods or technologies, for data collection, organization, and analysis, as well as search and other product features that facilitate the customer’s ability to derive relevant insights from our products, competing products and services could surpass ours in depth, breadth, or accuracy of its data or other features. |
• | Our international operations subject us to additional risks that can adversely affect our business, results of operations and financial condition. |
• | Our key performance metrics are subject to significant risks, assumptions, estimates and uncertainties. As a result, our financial and operating results may differ materially from our expectations. |
• | We may not be able to adequately obtain, maintain, protect and enforce our proprietary and intellectual property rights in our data or technology. |
• | We have entered into certain licensing agreements and other strategic relationships with third parties. These agreements and relationships may not continue and we may not be successful in entering into other similar agreements and relationships. If we fail to maintain its current licensing agreements or establish new relationships, it could result in loss of revenue and harm our business and financial condition or an inability for us to use the intellectual property licensed to us by the applicable third party. |
• | We have identified material weaknesses in our internal control over financial reporting, and our management has concluded that our disclosure controls and procedures are not effective. While we are working to remediate any material weakness in our internal controls over financial reporting, we cannot assure you that additional material weaknesses will not occur in the future. If our internal control over financial reporting or our disclosure controls and procedures are not effective, we may not be able to accurately report our financial results or prevent fraud, which may cause investors to lose confidence in our reported financial information and may lead to a decline in our stock price. |
• | Cyber-attacks, security, privacy, or data breaches or other security incidents that affect our networks or systems, or those of our service providers, involving our or our customers’ sensitive, personal, classified or |
confidential information could expose us to liability under various laws and regulations across jurisdictions, decrease trust in us and our products and services, increase the risk of litigation and governmental investigation, and harm our reputation, business, and financial condition. |
• | We depend on third parties for data, information and other services, and our ability to serve our customers could be adversely impacted if such third parties fail to fulfill their obligations, if we are unable to effectively manage and minimize errors, failures, interruptions or delays caused by third parties, or if our arrangements with them are terminated and suitable replacements cannot be found on commercially reasonable terms or at all. |
• | Following the consummation of the Business Combination, only our Co-Founders were entitled to hold shares of our Class B Common Stock, which shares have twenty-five (25) votes per share. This limits or precludes other stockholders’ ability to influence the outcome of matters submitted to stockholders for approval, including the election of directors, the approval of certain employee compensation plans, the adoption of amendments to our organizational documents and the approval of any merger, consolidation, sale of all or substantially all of our assets, or other major corporate transaction requiring stockholder approval. |
• | We are a “controlled company” under NYSE listing standards, and as a result, our stockholders may not have certain corporate protections that are available to stockholders of companies that are not controlled companies. |
• | Sales of a substantial number of our Class A Common Stock in the public market by our existing shareholders could cause our share price to decline. |
• | Our management team has limited experience managing a public company. |
• | attract new customers, retain and expand sales to our existing customers, and price our products and services effectively; |
• | expand the functionality of our products and services, and continue to generate content and other insights that our customers value; |
• | maintain and expand the rates at which customers use our products and services and the prices at which we deliver our products and services; |
• | provide our customers with support that meets their needs; |
• | maintain or increase customer satisfaction with our products and services; |
• | compete effectively against other businesses offering similar products or services, as well as new entrants into the markets in which we compete; |
• | continue to introduce and sell our products and services to new markets and industry verticals; |
• | continue to develop new products and services, and maintain, enhance, develop, and integrate the functionality of our existing platforms, products and services, including continued innovation of our artificial intelligence and data science technologies; |
• | successfully identify and acquire or invest in businesses, products or technologies that we believe could complement or expand our products and services; |
• | recruit, hire, train and manage additional qualified developers, professionals and sales and marketing personnel; and |
• | increase awareness of our brands on a global basis and successfully compete with other companies. |
• | our technology infrastructure, including systems architecture, scalability, availability, performance and security; |
• | sales and marketing, including a significant expansion of our sales organization to engage existing and prospective customers, increase brand awareness and drive adoption of our products and services; |
• | product development, including investments in our development team and the development of new applications of our products and services and new functionality for our existing applications and in the protection of our intellectual property (“IP”) rights related to our product development; |
• | acquisitions or strategic investments; |
• | international expansion; and |
• | general administration, including legal and accounting, expenses associated with being a public company. |
• | We may not successfully identify companies that have complementary product lines or technological competencies or that can diversify our revenue or enhance our ability to implement our business strategy; |
• | We may not successfully acquire companies if we fail to obtain financing, fail to negotiate the acquisition on acceptable terms, the potential acquisition target is acquired by a competitor or other bidder, or other related reasons. |
• | We may incur acquisition-related expenses, including legal, accounting, consulting, and other professional fees and disbursements. Such additional expenses may be material, will likely not be reimbursed, and would increase the aggregate cost of any acquisition. |
• | We may become exposed to the acquired company’s liabilities and to risks, and we may not be able to ascertain or assess all of the significant risks. |
• | We may require additional financing in connection with any future acquisition, and such financing may adversely impact, or be restricted by, our capital structure. |
• | In the process of selecting suitable acquisition targets, we may make mistaken assumptions about potential benefits, including volumes, cash flows, net sales, costs, synergies and more. |
• | difficulties in, and the cost of, integrating operations, administrative infrastructures, sales and marketing teams and strategies, personnel, technologies, data sets, services, and platforms; |
• | diversion of financial and managerial resources from existing operations; |
• | the potential entry into new markets in which we have little or no experience or where competitors may have stronger market positions; |
• | potential write-offs of acquired assets or investments, impairments of goodwill or intangible assets, or potential financial and credit risks associated with acquired customers; |
• | difficulties in, or inability to, successfully sell any acquired services or products; |
• | differences between our values and those of our acquired companies; |
• | failures to identify material liabilities or risk in pre-acquisition due diligence; |
• | difficulties in retaining and re-training key employees of acquired companies and integrating them into our organizational structure and corporate culture; |
• | difficulties in, and financial costs of, addressing acquired compensation structures inconsistent with our compensation structure; |
• | inability to realize any anticipated synergies or cost savings; |
• | inability to generate sufficient revenue to offset acquisition or investment costs; |
• | inability to maintain, or changes in, relationships with key customers and partners of the acquired business; |
• | challenges converting and forecasting the acquired company’s revenue recognition policies including subscription-based revenue and revenue based on the transfer of control as well as appropriate allocation of the customer consideration to the individual deliverables; |
• | difficulty with, and costs related to, transitioning the acquired technology onto our existing platforms and customer acceptance of multiple platforms on a temporary or permanent basis; |
• | augmenting the acquired technologies and platforms to the levels that are consistent with our brands and reputation; |
• | potential for acquired products to impact the profitability of existing products; |
• | increasing or maintaining the security standards for acquired technology consistent with our other services; |
• | potential unknown liabilities associated with the acquired businesses, including risks associated with acquired intellectual property and/or technologies; |
• | challenges relating to the structure of an investment, such as governance, accountability, and decision-making conflicts that may arise in the context of a joint venture or other majority ownership investments; |
• | negative impact to our results of operations because of the depreciation and amortization of amounts related to acquired intangible assets, fixed assets, and deferred compensation; |
• | to the extent we use cash to pay for acquisitions, the commensurate limitation of other potential uses for our cash; |
• | to the extent we incur debt to fund any acquisitions, such debt may subject us to material restrictions on our ability to conduct our business financial maintenance covenants; |
• | additional stock-based compensation; |
• | the loss of acquired unearned revenue and unbilled unearned revenue; |
• | delays in customer purchases due to uncertainty related to any acquisition; |
• | ineffective or inadequate controls, procedures, and policies at the acquired company; |
• | to the extent we issue a significant amount of equity securities in connection with future acquisitions, existing stockholders may be diluted and earnings per share may decrease; |
• | in the case of foreign acquisitions, challenges caused by integrating operations over distance, and across different languages, cultures, and political environments; |
• | currency and regulatory risks associated with foreign countries and potential additional cybersecurity and compliance risks resulting from entry into new markets; |
• | tax effects and costs of any such acquisitions, including the related integration into our tax structure and assessment of the impact on our ability to realize our future tax assets or liabilities; and |
• | potential challenges by governmental authorities, including the U.S. Department of Justice (the “DOJ”), for anti-competitive or other reasons. |
• | internally develop or acquire and implement new and competitive technologies; |
• | use leading third-party technologies effectively; and |
• | respond to advances in data collection, cataloging, and updating. |
• | selling to government agencies can be more highly competitive, expensive, and time-consuming than sales to other customers, often requiring significant upfront time and expense without any assurance that such efforts will generate a sale; |
• | U.S., European, or other government certification and audit requirements potentially applicable to our network, including the Federal Risk and Authorization Management Program (FedRAMP) in the U.S., are often difficult and costly to obtain and maintain, and failure to do so will restrict our ability to sell to government customers; |
• | government demand and payment for our products may be impacted by public sector budgetary cycles, funding authorizations, changes in administration, shifts in government agency spending patterns, delays in the government appropriations or other administrative processes, or government shutdowns or other considerations, such as favoring domestic suppliers over those with significant foreign minority investment, such as ours, especially in the case of notable levels of redemption; |
• | governments routinely investigate and audit government contractors’ administrative processes and any unfavorable audit could result in fines, civil or criminal liability, further investigations, damage to our reputation, and debarment from further government business; |
• | governments often require contract terms that differ from our standard customer arrangements, including terms that can lead to those customers obtaining broader rights in our products than would be expected under a standard commercial contract and terms that can allow for early termination; and |
• | governments may demand better pricing terms and public disclosure of such pricing terms, which may harm our ability to negotiate pricing terms with our non-government customers. |
• | increased management, travel, infrastructure, and legal compliance costs associated with having multiple international operations; |
• | unique terms and conditions in contract negotiations imposed by clients in foreign countries; |
• | longer payment cycles and difficulties in enforcing contracts and collecting accounts receivable; |
• | the need to localize our products and services for international clients; |
• | changes in foreign regulatory requirements; |
• | increased exposure to fluctuations in currency exchange rates; |
• | highly inflationary international economies; |
• | the burdens and costs of complying with a wide variety of foreign laws and legal standards relating to data security and protection of personal information, including the General Data Protection Regulation (“GDPR”) in the European Union and similar privacy regulations in the U.K. and the Asia-Pacific region; |
• | compliance with the U.S. Foreign Corrupt Practices Act of 1977, as amended, the U.K. Bribery Act and other anti-corruption regulations, particularly in emerging market countries; |
• | compliance by international staff with accounting practices generally accepted in the United States, including adherence to our accounting policies and internal controls; |
• | trade agreements, taxes, and other trade barriers; |
• | increased financial accounting and reporting burdens and complexities; |
• | weaker protection of intellectual property rights in some countries; |
• | multiple and possibly overlapping tax regimes; |
• | the application of the respective local laws and regulations to our business in each of the jurisdictions in which we operate; |
• | government sanctions that may interfere with our ability to sell into particular countries; |
• | disruption to our operations caused by epidemics or pandemics, such as COVID-19; and |
• | political, social and economic instability abroad, terrorist attacks and security concerns in general. |
• | We did not design and maintain formal accounting policies, processes, and controls to analyze, account for and disclose certain complex transactions, including the valuation of convertible notes and seller notes issued in business combinations, valuation of, and accounting for, convertible promissory notes and other debt, valuation and accounting for derivatives and substantial premiums, accounting for related party transactions, the implementation of new revenue accounting standard ASC 606, accounting for contract costs, valuation and accretion of redeemable, convertible preferred stock, right to offset accounting, and accounting for contingent consideration. |
• | We did not design and maintain formal accounting policies, procedures, and controls to achieve complete, accurate and timely financial accounting, reporting and disclosures, including controls over administrative access to our accounting and finance systems and system change management. |
• | enhance and improve our existing products and services (such as by adding new content); |
• | develop new products and services; |
• | invest in technology; and |
• | strategically acquire additional businesses and partner with other businesses in key sectors that will allow us to offer a broader array of products and services. |
• | government surveillance, regulatory requirements or other external events; |
• | software bugs or other technical errors or issues; |
• | errors or misconduct of employees, contractors or others; |
• | the rapidly evolving threat landscape; and |
• | inadequate or failed internal processes or business practice. |
• | the pre-combination equity holders of FiscalNote hold the majority of voting rights in New FiscalNote; |
• | the pre-combination equity holders of FiscalNote have the right to appoint the majority of the directors on the New FiscalNote Board; |
• | FiscalNote management continuing to hold executive management roles for the post-combination company and being responsible for the day-to-day operations of New FiscalNote; |
• | the post-combination company assuming the FiscalNote name; |
• | New FiscalNote maintaining the pre-existing FiscalNote headquarters; and |
• | the operations of FiscalNote comprising the ongoing operations of New FiscalNote. |
Share ownership in the Post- Combination Company |
Voting power in the Post- Combination Company |
|||||||||||||||
Shares |
% |
Vote |
% |
|||||||||||||
DSAC Shareholders |
||||||||||||||||
Public shares owned by public shareholders |
2,091,686 | 1.6 | % | 2,091,686 | 0.6 | % | ||||||||||
Bonus Shares owned by public shareholders |
1,195,249 | 0.9 | % | 1,195,249 | 0.4 | % | ||||||||||
Public shares owned by the Sponsor |
15,408,314 | 11.9 | % | 15,408,314 | 4.7 | % |
Share ownership in the Post- Combination Company |
Voting power in the Post- Combination Company |
|||||||||||||||
Shares |
% |
Vote |
% |
|||||||||||||
Bonus Shares owned by the Sponsor |
8,804,751 | 6.8 | % | 8,804,751 | 2.7 | % | ||||||||||
Initial shares |
4,375,000 | 3.4 | % | 4,375,000 | 1.3 | % | ||||||||||
Other shares held by Sponsor (1) |
375,665 | 0.3 | % | 375,665 | 0.1 | % | ||||||||||
FiscalNote Stockholders |
||||||||||||||||
Class A Shares (2) (3) |
89,198,738 | 68.7 | % | 89,198,738 | 27.1 | % | ||||||||||
Class B Shares |
8,290,921 | 6.4 | % | 207,237,025 | 63.1 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
129,740,324 | 100 | % | 328,722,428 | 100.0 | % | ||||||||||
|
|
|
|
|
|
|
|
(1) | Funds affiliated with the Sponsor hold a convertible note in FiscalNote that converted into 316,482 shares of FiscalNote Class A common stock immediately prior to the Closing and further converted into 375,665 shares of New FiscalNote Class A common stock in connection with the Closing. |
(2) | Amount (i) includes 2,700,000 FiscalNote Class A common stock issued to the holders of the FrontierView Convertible Notes that converted into New FiscalNote Class A common stock immediately subsequent to the Closing and which were not subject to the BCA Exchange Ratio and (ii) excludes (a) 9,636,145 of New FiscalNote Warrants and New FiscalNote Options outstanding as of the Closing Date, (b) 930,731 New FiscalNote restricted shares issued to certain sellers and subject to certain performance conditions, (c) 18,170,145 Earnout Shares, and (d) 1,023,973 Earnout RSUs. Below is a summary of the shares of FiscalNote common stock outstanding immediately prior to Closing and the number of shares of New FiscalNote common stock exchanged at Closing: |
(3) | The New FiscalNote Class B common stock issued to Tim Hwang and Gerald Yao entitle the holders to twenty-five (25) votes per share until the earlier of (a) transfer by the holders of New FiscalNote Class B common stock to any other person, except for specified trusts, retirement accounts, corporations or similar entities formed for financial or estate planning purposes and beneficially owned by the holders of New FiscalNote Class B common stock, (b) the death or incapacity of such holder of New FiscalNote Class B common stock, (c) the date specified by an affirmative vote of a majority of the outstanding New FiscalNote Class B common stock, voting as a single class, (d) the date on which the outstanding shares of New FiscalNote Class B common stock represent less than 50% of the shares of New FiscalNote Class B common stock that were outstanding as of the Closing Date, or (e) the seven-year anniversary of the Closing Date. |
Shares of FiscalNote |
Exchange Ratio |
Shares of New FiscalNote* |
||||||||||
FiscalNote Class A common stock converted to New FiscalNote Class A common stock |
8,997,504 | 1.187 | 10,680,037 | |||||||||
Preferred stock |
39,846,982 | 1.187 | 47,301,940 | |||||||||
Options and RSUs |
4,103,776 | 1.187 | 4,871,182 | |||||||||
Warrants |
365,002 | 1.187 | 433,259 | |||||||||
Class A common stock from convertible debt (a) |
23,973,395 | 1.187 | 28,459,167 | |||||||||
|
|
|
|
|
|
|||||||
Fully diluted Class A common stock outstanding at Closing |
77,286,659 | 1.187 | 91,745,585 | |||||||||
Less: Options and RSUs outstanding |
(4,103,776 | ) | 1.187 | (4,871,182 | ) | |||||||
|
|
|
|
|
|
|||||||
New FiscalNote Class A common stock issued to Old FiscalNote Stockholders |
73,182,883 | 1.187 | 86,874,403 | |||||||||
New FiscalNote Class B common stock issued to FiscalNote Co-Founders |
6,984,768 | 1.187 | 8,290,921 |
* | Share amounts may not sum due to rounding. |
(a) | Consists of approximately 17.4 million shares of FiscalNote Class A common stock issued to holders of convertible notes, 6.6 million shares of FiscalNote Class A common stock issued to the holder of the unpaid |
promissory note and 2.0 million shares of FiscalNote Class A common stock issued to the holders of convertible notes related to acquisitions as discussed in Notes 3g, 3h and 3j to the pro forma information below. Excludes 2.7 million shares of New FiscalNote Class A common stock issued to the holders of the FrontierView Convertible Notes that converted into shares of New FiscalNote Class A common stock immediately subsequent to the Closing |
• | DSAC’s unaudited financial statements and related notes as of June 30, 2022 and for the three and six months ended June 30, 2022. |
• | DSAC’s audited financial statements and related notes for the year ended December 31, 2021. |
• | FiscalNote’s audited consolidated financial statements and related notes for the year ended December 31, 2021 and 2020. |
• | FiscalNote’s unaudited condensed consolidated financial statements and related notes as of June 30, 2022 and for the three and six months ended June 30, 2022. |
• | DSAC’s Management’s Discussion and Analysis of Financial Condition and Results of Operations. |
• | FiscalNote’s Management’s Discussion and Analysis of Financial Condition and Results of Operations. |
Duddell (Historical) |
FiscalNote (Historical) |
Pro Forma Transaction Adjustments |
Note |
Combined Pro Forma |
||||||||||||||||
Current Assets |
||||||||||||||||||||
Cash and cash equivalents |
$ | 14 | $ | 27,163 | $ | 175,361 | 3a |
$ | 94,343 | |||||||||||
75,000 | 3b |
|||||||||||||||||||
(50,000 | ) | 3h |
||||||||||||||||||
(58,992 | ) | 3i |
||||||||||||||||||
(7,426 | ) | 3k |
||||||||||||||||||
(15,421 | ) | 3n |
||||||||||||||||||
(51,356 | ) | 3l |
||||||||||||||||||
Restricted cash |
— | 832 | — | 832 | ||||||||||||||||
Accounts receivable, net |
— | 13,952 | — | 13,952 | ||||||||||||||||
Costs capitalized to obtain revenue contracts, net |
— | 2,431 | — | 2,431 | ||||||||||||||||
Deferred costs |
— | 5,915 | (5,915 | ) | 3l |
— | ||||||||||||||
Prepaid expenses |
202 | 2,744 | — | 2,946 | ||||||||||||||||
Other current assets |
— | 3,257 | — | 3,257 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total current assets |
216 | 56,294 | 61,251 | 117,761 | ||||||||||||||||
Property and equipment, net |
— | 7,362 | — | 7,362 | ||||||||||||||||
Capitalized software costs, net |
— | 11,758 | — | 11,758 | ||||||||||||||||
Noncurrent costs capitalized to obtain revenue contracts, net |
— | 3,864 | — | 3,864 | ||||||||||||||||
Operating lease assets |
— | 22,575 | — | 22,575 | ||||||||||||||||
Goodwill |
— | 187,918 | — | 187,918 | ||||||||||||||||
Customer relationships, net |
— | 58,115 | — | 58,115 | ||||||||||||||||
Database, net |
— | 21,321 | — | 21,321 | ||||||||||||||||
Intangible assets, net |
— | 30,175 | — | 30,175 | ||||||||||||||||
Investments and cash held in Trust Account |
175,361 | — | (175,361 | ) | 3a |
— | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
$ | 175,577 | $ | 399,382 | $ | (114,110 | ) | $ | 460,849 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities, temporary equity and stockholders’ equity (deficit) |
||||||||||||||||||||
Short-term debt and current maturities of long-term debt |
$ | — | $ | 18,065 | $ | (18,065 | ) | 3b |
$ | — | ||||||||||
Accounts payable |
1,745 | 1,546 | — | 3,291 | ||||||||||||||||
Accrued payroll |
— | 5,343 | — | 5,343 | ||||||||||||||||
Accrued expenses |
5,794 | 7,104 | — | 12,898 | ||||||||||||||||
Deferred revenue, current portion |
— | 41,927 | — | 41,927 | ||||||||||||||||
Customer deposits |
— | 1,954 | — | 1,954 | ||||||||||||||||
Contingent liabilities from acquisitions, current portion |
— | 247 | — | 247 | ||||||||||||||||
Operating lease liabilities, current portion |
— | 9,150 | — | 9,150 | ||||||||||||||||
Other current liabilities |
304 | 3,935 | — | 4,239 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total current liabilities |
7,843 | 89,271 | (18,065 | ) | 79,049 |
Duddell (Historical) |
FiscalNote (Historical) |
Pro Forma Transaction Adjustments |
Note |
Combined Pro Forma |
||||||||||||||||
Long-term debt |
$ | — | $ | 352,546 | $ | (98,407 | ) | 3g |
$ | 155,270 | ||||||||||
(93,984 | ) | 3h |
||||||||||||||||||
(59,072 | ) | 3i |
||||||||||||||||||
(9,496 | ) | 3j |
||||||||||||||||||
(5,940 | ) | 3k |
||||||||||||||||||
(18,752 | ) | 3n |
||||||||||||||||||
(58,175 | ) | 3b |
||||||||||||||||||
146,550 | 3b |
|||||||||||||||||||
Convertible notes – related parties |
— | 19,625 | (19,625 | ) | 3o |
— | ||||||||||||||
Deferred tax liabilities |
— | 2,984 | — | 2,984 | ||||||||||||||||
Deferred revenue, net of current portion |
— | 846 | — | 846 | ||||||||||||||||
Deferred rent |
— | — | — | — | ||||||||||||||||
Contingent liabilities from acquisitions, net of current portion |
— | 2,541 | — | 2,541 | ||||||||||||||||
Sublease loss liability, noncurrent portion |
— | — | — | — | ||||||||||||||||
Lease incentive liability, net of current portion |
— | — | — | — | ||||||||||||||||
Operating lease liabilities, net of current portion |
— | 29,291 | — | 29,291 | ||||||||||||||||
Deferred underwriting commissions |
6,125 | — | (6,125 | ) | 3l |
— | ||||||||||||||
Derivative warrant liabilities |
11,340 | — | — | 11,340 | ||||||||||||||||
Other noncurrent liabilities |
— | 1,450 | — | 1,450 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities |
25,308 | 498,554 | (241,091 | ) | 282,771 | |||||||||||||||
Commitments and Contingencies |
||||||||||||||||||||
Class A ordinary shares; 17,500,000 shares subject to possible redemption at $10.00 per share at June 30, 2022 |
175,261 | — | (175,261 | ) | 3d |
— | ||||||||||||||
Redeemable, convertible preferred stock |
— | 451,430 | (451,430 | ) | 3f |
— | ||||||||||||||
Stockholders’ equity (deficit) |
||||||||||||||||||||
Common stock |
— | — | — | — | ||||||||||||||||
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding at June 30, 2022 |
— | — | — | — | ||||||||||||||||
Class A ordinary shares, $0.0001 par value; 180,000,000 shares authorized; none issued and outstanding at June 30, 2022 |
— | — | — | 3b |
12 | |||||||||||||||
— | 3c |
|||||||||||||||||||
3 | 3d |
|||||||||||||||||||
9 | 3m |
|||||||||||||||||||
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 4,375,000 shares issued and outstanding at June 30, 2022 |
— | — | — | 3c |
1 | |||||||||||||||
1 | 3m |
|||||||||||||||||||
Additional paid-in capital |
— | — | 175,258 | 3d |
752,068 | |||||||||||||||
(24,992 | ) | 3e |
||||||||||||||||||
451,430 | 3f |
|||||||||||||||||||
121,628 | 3g |
|||||||||||||||||||
44,819 | 3h |
|||||||||||||||||||
9,569 | 3j |
|||||||||||||||||||
19,625 | 3o |
|||||||||||||||||||
(45,259 | ) | 3l |
||||||||||||||||||
(10 | ) | 3m |
Duddell (Historical) |
FiscalNote (Historical) |
Pro Forma Transaction Adjustments |
Note |
Combined Pro Forma |
||||||||||||||||
Accumulated other comprehensive loss |
$ | — | $ | (1,405 | ) | $ | — | $ | (1,405 | ) | ||||||||||
Accumulated deficit |
(24,992 | ) | (549,197 | ) | 24,992 | 3e |
(572,598 | ) | ||||||||||||
(23,221 | ) | 3g |
||||||||||||||||||
(835 | ) | 3h |
||||||||||||||||||
80 | 3i |
|||||||||||||||||||
(73 | ) | 3j |
||||||||||||||||||
(1,486 | ) | 3k |
||||||||||||||||||
3,331 | 3n |
|||||||||||||||||||
1,240 | 3b |
|||||||||||||||||||
(2,437 | ) | 3l |
||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total Stockholders’ equity (deficit) |
(24,992 | ) | (550,602 | ) | 753,672 | 178,078 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities, temporary equity and stockholders’ equity (deficit) |
$ | 175,577 | $ | 399,382 | $ | (114,110 | ) | $ | 460,849 | |||||||||||
|
|
|
|
|
|
|
|
Duddell (Historical) |
FiscalNote (Historical) |
Pro Forma Adjustments |
Note |
Combined Pro Forma |
||||||||||||||||
Revenues |
||||||||||||||||||||
Subscription |
$ | — | $ | 47,111 | $ | — | $ | 47,111 | ||||||||||||
Advisory, advertising, and other |
— | 6,134 | — | 6,134 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenues |
— | 53,245 | — | 53,245 | ||||||||||||||||
Operating expenses: |
||||||||||||||||||||
Cost of revenues |
— | 14,882 | — | 14,882 | ||||||||||||||||
Research and development |
— | 9,809 | — | 9,809 | ||||||||||||||||
Sales and marketing |
— | 19,892 | — | 19,892 | ||||||||||||||||
Editorial |
— | 7,022 | — | 7,022 | ||||||||||||||||
General and administrative |
4,028 | 20,590 | 793 | 4d |
25,411 | |||||||||||||||
Amortization of intangible assets |
— | 5,217 | — | 5,217 | ||||||||||||||||
Transaction gains |
— | (18 | ) | — | (18 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total operating expenses |
4,028 | 77,394 | 793 | 82,215 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating loss |
(4,028 | ) | (24,149 | ) | (793 | ) | (28,970 | ) | ||||||||||||
Interest expense, net |
— | (46,778 | ) | 45,975 | 4b |
(8,303 | ) | |||||||||||||
(7,500 | ) | 4h |
||||||||||||||||||
Change in fair value of warrant and derivative liabilities |
8,347 | (3,386 | ) | 3,386 | 4c |
8,347 | ||||||||||||||
Gain on PPP loan upon extinguishment |
— | 7,667 | — | 7,667 | ||||||||||||||||
Other expense |
— | (615 | ) | — | (615 | ) | ||||||||||||||
Interest earned on investments held in Trust Account |
259 | — | (259 | ) | 4a |
— | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) before income taxes and loss on equity method investment |
4,578 | (67,261 | ) | 40,809 | (21,874 | ) | ||||||||||||||
Benefit for income taxes |
— | (550 | ) | — | 4g |
(550 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
4,578 | (66,711 | ) | 40,809 | (21,324 | ) | ||||||||||||||
Other comprehensive loss |
— | (774 | ) | — | (774 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total comprehensive income (loss) |
$ | 4,578 | $ | (67,485 | ) | $ | 40,809 | $ | (22,098 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average shares outstanding of ordinary shares subject to redemption, basic and diluted |
17,500,000 | |||||||||||||||||||
Basic and diluted net income per share, ordinary shares subject to redemption |
$ | 0.21 | ||||||||||||||||||
Weighted average shares outstanding of ordinary shares, basic and diluted |
4,375,000 | 15,902,908 | 129,740,324 | |||||||||||||||||
Basic and diluted net income (loss) per share, ordinary shares |
$ | 0.21 | $ | (4.33 | ) | $ | (0.16 | ) |
Duddell (Historical) |
FiscalNote (Historical) |
Pro Forma Adjustments |
Note |
Combined Pro Forma |
||||||||||||||||
Revenues: |
||||||||||||||||||||
Subscription |
$ | — | $ | 74,002 | $ | — | $ | 74,002 | ||||||||||||
Advisory, advertising, and other |
— | 8,910 | — | 8,910 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenues |
— | 82,912 | — | 82,912 | ||||||||||||||||
Operating expenses: |
||||||||||||||||||||
Cost of revenues |
— | 21,802 | — | 21,802 | ||||||||||||||||
Research and development |
— | 24,017 | — | 24,017 | ||||||||||||||||
Sales and marketing |
— | 29,676 | — | 29,676 | ||||||||||||||||
Editorial |
— | 14,634 | — | 14,634 | ||||||||||||||||
General and administrative |
5,940 | 32,491 | 6,723 | 4d |
47,591 | |||||||||||||||
2,437 | 4f |
|||||||||||||||||||
Amortization of intangible assets |
— | 9,359 | — | 9,359 | ||||||||||||||||
Loss on sublease |
— | 1,817 | — | 1,817 | ||||||||||||||||
Transaction costs |
— | 4,698 | — | 4,698 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total operating expenses |
5,940 | 138,494 | 9,160 | 153,594 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating loss |
(5,940 | ) | (55,582 | ) | (9,160 | ) | (70,682 | ) | ||||||||||||
Interest expense, net |
— | (64,800 | ) | 63,194 | 4b |
(37,570 | ) | |||||||||||||
(20,964 | ) | 4e |
||||||||||||||||||
(15,000 | ) | 4h |
||||||||||||||||||
Change in fair value of warrant and derivative liabilities |
2,213 | 3,405 | (3,405 | ) | 4c |
2,213 | ||||||||||||||
Financing cost – derivative warrant liabilities |
— | — | — | — | ||||||||||||||||
Other expense, net |
— | (333 | ) | — | (333 | ) | ||||||||||||||
Interest earned on investments held in Trust Account |
71 | — | (71 | ) | 4a |
— | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss before income taxes |
(3,656 | ) | (117,310 | ) | 14,594 | (106,372 | ) | |||||||||||||
Benefit for income taxes |
— | (7,889 | ) | — | 4g |
(7,889 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss |
(3,656 | ) | (109,421 | ) | 14,594 | (98,483 | ) | |||||||||||||
Other comprehensive loss, net of tax |
— | (568 | ) | — | (568 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total comprehensive loss |
$ | (3,656 | ) | $ | (109,989 | ) | $ | 14,594 | $ | (99,051 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average shares outstanding of ordinary shares subject to redemption, basic and diluted |
17,500,000 | |||||||||||||||||||
Basic and diluted net income per share, ordinary shares subject to redemption |
$ | (0.17 | ) | |||||||||||||||||
Weighted average shares outstanding of ordinary shares, basic and diluted |
4,375,000 | 13,061,380 | 129,740,324 | |||||||||||||||||
Basic and diluted net loss per share, ordinary shares |
$ | (0.17 | ) | $ | (23.50 | ) | $ | (0.76 | ) |
a) | Reflects the reclassification of cash and cash equivalents held in DSAC’s Trust Account that becomes available for transaction expenses, redemption of public shares, and the operating activities following the Business Combination. |
b) | Reflects net proceeds from the Debt Financing (based on debt outstanding as of June 30, 2022 under the First Out Term Loan) of $75.0 million as well as the corresponding modification of the existing $75.7 million of current notes held by FiscalNote. $18.1 million of short-term debt and $58.2 million of long-term debt were treated as extinguished with $1.2 million of deferred financing costs being expensed and $3.5 million being deferred and amortized over the life of the debt. |
c) | Represents the conversion of DSAC Class B ordinary shares to DSAC Class A ordinary shares immediately prior to the Business Combination. |
d) | Represents the reclassification of DSAC Class A ordinary shares previously subject to possible redemption and presented as temporary equity to permanent equity. |
e) | Reflects the elimination of DSAC’s accumulated deficit. |
f) | Reflects the conversion of $451.4 million of FiscalNote redeemable, convertible preferred stock (Series A through Series G) into approximately 39.8 million shares of FiscalNote Class A common stock immediately prior to the Business Combination. |
g) | Reflects the conversion of $121.6 million in aggregate outstanding principal amount of FiscalNote convertible notes into approximately 15.3 million shares of FiscalNote Class A common stock immediately prior to the Business Combination as well as the settlement of the related embedded derivatives and discounts in the amount of $23.2 million. $10.4 million of convertible notes were not |
converted to shares of New FiscalNote Class A common stock and will remain outstanding until the earlier of the optional conversion of the holder or the maturity dates in 2025. |
h) | Reflects $50.0 million payment to the holder of FiscalNote’s senior secured promissory note with the remaining $44.0 million of principal converted into approximately 6.6 million shares of FiscalNote Class A common stock immediately prior to the Business Combination and further converted into approximately 7.8 million shares of New FiscalNote Class A common stock in connection with the Closing, as well as the elimination of the related embedded derivatives and discounts. |
i) | Reflects the full paydown of $59.1 million of FiscalNote’s Last out term loan immediately prior to the Business Combination. FiscalNote’s First Out Term Loan was amended pursuant to the terms of the New Senior Credit Facility. |
j) | Reflects the conversion of $9.6 million in aggregate outstanding principal amount of convertible notes related to acquisitions made by FiscalNote during 2021 into approximately 2.0 million shares of |
FiscalNote Class A common stock immediately prior to the Business Combination as well as the elimination of the related embedded derivatives and premiums. |
k) | Reflects paydown of $7.4 million of FiscalNote’s term loans related to acquisitions made during 2021. |
l) | Reflects the payment and reclassification of DSAC and FiscalNote transaction and debt prepayment costs of approximately $51.3 million, expected to be incurred related to the closing of the Business Combination. Of that amount, $6.1 million relates to the cash settlement of deferred underwriter compensation incurred as part of DSAC’s IPO to be paid upon the consummation of a Business Combination. The remaining transaction costs of $45.2 million include direct and incremental costs, such as legal, third-party advisory, investment banking, debt costs and other miscellaneous fees. Does not include $5.9 million of costs capitalized by FiscalNote within its historical financial statements. Transaction costs not determined to be direct and incremental have been recorded through Accumulated Deficit and will be expensed as incurred. |
m) | Reflects the issuance of 86.8 million shares of New FiscalNote Class A common stock to FiscalNote stockholders and 8.3 million shares of New FiscalNote Class B common stock to FiscalNote Co-Founders Timothy Hwang and Gerald Yao as consideration for the Business Combination. The New FiscalNote Class B common stock entitles holders to twenty-five (25) votes per share and allows such holders to exercise control over New FiscalNote with approximately 63.1% of the outstanding voting power. |
n) | Reflects the paydown of $15.4 million of FiscalNote’s subordinated promissory notes. |
o) | Reflects the conversion of $19.6 million in aggregate outstanding principal amount of convertible notes — related party into 2.7 million shares of FiscalNote Class A common stock as well as the elimination of the related embedded derivatives and premiums. Pursuant to the terms of the convertible notes this conversion occurred immediately subsequent to the closing of the Transactions. |
a) | Represents the elimination of interest income on DSAC’s Trust Account for the six months ended June 30, 2022 and the year ended December 31, 2021. |
b) | Represents the elimination of the historical interest expense associated with FiscalNote’s convertible notes, senior secured notes, and certain term loans which either converted to shares of FiscalNote Class A common stock or were repaid, as the case may be, immediately prior to the closing of the Business Combination. Refer to Notes 3f through 3l for more information. |
c) | Represents the elimination of the income statement impact of the change in the fair value of the embedded derivatives related to the FiscalNote convertible notes and senior secured promissory note as discussed further in Notes 3g and 3h. |
d) | Reflects $0.8 and $6.7 million of compensation cost related to certain performance-based stock options that vested immediately upon the successful listing of FiscalNote shares as well as compensation expense associated with the Earnout RSUs that could be earned by holders of Unvested FiscalNote Options as of the date of the Business Combination for the six months ended June 30, 2022 and the year ended December 31, 2021, respectively. The Earnout RSUs will be treated as new market-based stock option awards that are based upon the Triggering Event prices and will be accounted for under ASC 718 — Share Based Payments |
e) | Reflects the immediate expense of FiscalNote’s deferred financing costs and premium/discount related to debt that was paid down and/or converted to shares of New FiscalNote Class A common stock. All such costs are one time and as such are only attributed to the year ended December 31, 2021. |
f) | Reflects transaction costs that were expensed on the Closing Date as they are not considered to be direct and incremental to the Transaction. All such costs are one time and as such are only attributed to the year ended December 31, 2021. |
g) | Does not reflect an adjustment to income tax expense as a result of the pro forma adjustments as FiscalNote has historically been in a net loss position. Any tax benefit in the period would have a corresponding deferred tax impact to the period which would offset and therefore has recorded no net income tax expense. |
h) | Reflects the incremental expense from the aggregate principal amount of up to $150.0 million (including the First Out Term Loans under FiscalNote’s existing senior credit facility, which was refinanced under the new facility on amended terms) from the Debt Financing referenced in Note 3b. The annual interest consists of the greater of (a) Prime Rate plus 5.0% and (b) 9.0% and PIK interest of 1.00%. A one-eighth percent change in the assumed interest rate associated with the Debt Financing would result in additional annual interest expense (if the interest rate increases) or a reduction (if the interest rate decreases) to annual interest expense of approximately $0.6 million or a quarterly interest expense of approximately $0.2 million. |
For the six months ended June 30, 2022 |
For the year ended December 31, 2021 |
|||||||
Pro forma net loss attributable to common shareholders – basic and diluted |
$ | (21,324 | ) | $ | (98,483 | ) | ||
Weighted average shares outstanding – basic and diluted |
129,740,324 | 129,740,324 | ||||||
Pro Forma Loss Per Share – basic and diluted |
$ |
(0.16 |
) |
$ |
(0.76 |
) | ||
Pro Forma Weighted Average Shares – Basic and Diluted |
||||||||
Public shares |
27,875,665 | 27,875,665 | ||||||
Initial shares |
4,375,000 | 4,375,000 | ||||||
Class A Shares |
89,198,738 | 89,198,738 | ||||||
Class B Shares |
8,290,921 | 8,290,921 | ||||||
|
|
|
|
|||||
Total Pro Forma Weighted Average Shares – basic and diluted |
129,740,324 |
129,740,324 |
Three Months Ended June 30, |
Change Q2 2022 vs. Q2 2021 |
Six Months Ended June 30, |
Change 1H 2022 vs. 1H 2021 |
|||||||||||||||||||||||||||||
(In thousands) |
2022 |
2021 |
$ |
% |
2022 |
2021 |
$ |
% |
||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||
Subscription |
$ | 24,332 | $ | 17,427 | $ | 6,905 | 39.6 | % | $ | 47,111 | $ | 32,959 | $ | 14,152 | 42.9 | % | ||||||||||||||||
Advisory, advertising, and other |
2,842 | 1,900 | 942 | 49.6 | % | 6,134 | 3,717 | 2,417 | 65.0 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
27,174 | 19,327 | 7,847 | 40.6 | % | 53,245 | 36,676 | 16,569 | 45.2 | % | ||||||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||||||||||
Cost of revenues |
7,712 | 5,054 | 2,658 | 52.6 | % | 14,882 | 9,252 | 5,630 | 60.9 | % | ||||||||||||||||||||||
Research and development |
3,791 | 5,983 | (2,192 | ) | (36.6 | )% | 9,809 | 11,238 | (1,429 | ) | (12.7 | )% | ||||||||||||||||||||
Sales and marketing |
10,395 | 6,965 | 3,430 | 49.2 | % | 19,892 | 13,804 | 6,088 | 44.1 | % | ||||||||||||||||||||||
Editorial |
3,346 | 3,735 | (389 | ) | (10.4 | )% | 7,022 | 7,181 | (159 | ) | (2.2 | )% | ||||||||||||||||||||
General and administrative |
10,033 | 7,586 | 2,447 | 32.3 | % | 20,590 | 12,862 | 7,728 | 60.1 | % |
Three Months Ended June 30, |
Change Q2 2022 vs. Q2 2021 |
Six Months Ended June 30, |
Change 1H 2022 vs. 1H 2021 |
|||||||||||||||||||||||||||||
(In thousands) |
2022 |
2021 |
$ |
% |
2022 |
2021 |
$ |
% |
||||||||||||||||||||||||
Amortization of intangible assets |
$ | 2,609 | $ | 1,998 | $ | 611 | 30.6 | % | $ | 5,217 | $ | 4,139 | $ | 1,078 | 26.0 | % | ||||||||||||||||
Loss on sublease |
— | 1,362 | (1,362 | ) | (100.0 | )% | — | 1,362 | (1,362 | ) | (100.0 | )% | ||||||||||||||||||||
Transaction costs (gains) |
1,027 | 606 | 421 | 69.5 | % | (18 | ) | 858 | (876 | ) | (102.1 | )% | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total operating expenses |
38,913 | 33,289 | 5,624 | 16.9 | % | 77,394 | 60,696 | 16,698 | 27.5 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Operating loss |
(11,739 | ) | (13,962 | ) | 2,223 | (15.9 | )% | (24,149 | ) | (24,020 | ) | (129 | ) | 0.5 | % | |||||||||||||||||
Interest expense, net |
24,255 | 15,561 | 8,694 | 55.9 | % | 46,778 | 29,841 | 16,937 | 56.8 | % | ||||||||||||||||||||||
Change in fair value of warrant and derivative liabilities |
2,048 | 7,002 | (4,954 | ) | (70.8 | )% | 3,386 | 12,245 | (8,859 | ) | (72.3 | )% | ||||||||||||||||||||
Gain on PPP loan upon extinguishment |
— | — | — | (7,667 | ) | — | (7,667 | ) | (100.0 | )% | ||||||||||||||||||||||
Other expense, net |
494 | 109 | 385 | (NM | )% | 615 | 143 | 472 | (NM | )% | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net loss before income taxes |
(38,536 | ) | (36,634 | ) | (1,902 | ) | 5.2 | % | (67,261 | ) | (66,249 | ) | (1,012 | ) | 1.5 | % | ||||||||||||||||
Benefit from income taxes |
(176 | ) | (2,556 | ) | 2,380 | (93.1 | )% | (550 | ) | (5,745 | ) | 5,195 | (90.4 | )% | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net loss |
$ | (38,360 | ) | $ | (34,078 | ) | $ | (4,282 | ) | 12.6 | % | $ | (66,711 | ) | $ | (60,504 | ) | $ | (6,207 | ) | 10.3 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Change |
Change |
|||||||||||||||
Q2 2022 vs Q2 2021 |
1H 2022 vs 1H 2021 |
|||||||||||||||
(In thousands) |
$ |
% |
$ |
% |
||||||||||||
Revenue change driver: |
||||||||||||||||
Increase from 2021 Acquisitions |
$ | 5,485 | 210 | % | $ | 12,108 | 366 | % | ||||||||
Impact of 2021 Acquisitions deferred revenues adjustment |
(365 | ) | 98 | % | (1,358 | ) | 365 | % | ||||||||
Decrease from discontinued products |
(325 | ) | (54 | )% | (636 | ) | (52 | )% | ||||||||
Increase from organic business |
2,110 | 14 | % | 4,038 | 14 | % | ||||||||||
|
|
|
|
|||||||||||||
Revenues, net (total change) |
$ |
6,905 |
40 |
% |
$ |
14,152 |
43 |
% | ||||||||
|
|
|
|
Three Months Ended June 30, |
Change Q2 2022 vs. Q2 2021 |
|||||||||||||||
(In thousands) |
2022 |
2021 |
$ |
% |
||||||||||||
North America |
$ | 24,105 | $ | 17,302 | $ | 6,803 | 39.3 | % | ||||||||
Europe |
2,503 | 1,918 | 585 | 30.5 | % | |||||||||||
Australia |
276 | 95 | 181 | 190.5 | % | |||||||||||
Asia |
290 | 12 | 278 | (NM | )% | |||||||||||
|
|
|
|
|
|
|||||||||||
Total revenues |
$ | 27,174 | 19,327 | $ | 7,847 | 40.6 | % | |||||||||
|
|
|
|
|
|
Six Months Ended June 30, |
Change 1H 2022 vs. 1H 2021 |
|||||||||||||||
(In thousands) |
2022 |
2021 |
$ |
% |
||||||||||||
North America |
$ | 47,304 | $ | 33,048 | $ | 14,256 | 43.1 | % | ||||||||
Europe |
5,002 | 3,265 | 1,737 | 53.2 | % | |||||||||||
Australia |
534 | 95 | 439 | 462.1 | % | |||||||||||
Asia |
405 | 268 | 137 | 51.1 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Total revenues |
$ | 53,245 | 36,676 | $ | 16,569 | 45.2 | % | |||||||||
|
|
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
(In thousands) |
2022 |
2021 |
2022 |
2021 |
||||||||||||
Subscription revenue |
$ | 24,332 | $ | 17,427 | $ | 47,111 | $ | 32,959 | ||||||||
Deferred revenue adjustment |
737 | 372 | 1,730 | 372 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted subscription revenue |
25,069 | 17,799 | 48,841 | 33,331 | ||||||||||||
Advisory, advertising, and other revenue |
2,842 | 1,900 | 6,134 | 3,717 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Revenues |
$ | 27,911 | $ | 19,699 | $ | 54,975 | $ | 37,048 | ||||||||
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
(In thousands) |
2022 |
2021 |
2022 |
2021 |
||||||||||||
Adjusted Revenues |
$ | 27,911 | $ | 19,699 | $ | 54,975 | $ | 37,048 | ||||||||
Costs of revenue |
(7,712 | ) | (5,054 | ) | (14,882 | ) | (9,252 | ) | ||||||||
Amortization of intangible assets |
2,009 | 1,299 | 3,832 | 2,508 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Gross Profit |
$ | 22,208 | $ | 15,944 | $ | 43,925 | $ | 30,304 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Gross Profit Margin |
80 | % | 81 | % | 80 | % | 82 | % |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
(In thousands) |
2022 |
2021 |
2022 |
2021 |
||||||||||||
Net loss |
$ | (38,360 | ) | $ | (34,078 | ) | $ | (66,711 | ) | $ | (60,504 | ) | ||||
Benefit from income taxes |
(176 | ) | (2,556 | ) | (550 | ) | (5,745 | ) | ||||||||
Depreciation and amortization |
4,914 | 3,792 | 9,631 | 7,220 | ||||||||||||
Interest expense, net |
24,255 | 15,561 | 46,778 | 29,841 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
(9,367 | ) | (17,281 | ) | (10,852 | ) | (29,188 | ) | ||||||||
Deferred revenue adjustment (a) |
737 | 372 | 1,730 | 372 | ||||||||||||
Stock-based compensation |
565 | 394 | 825 | 360 | ||||||||||||
Change in fair value of warrant and derivative liabilities (b) |
2,048 | 7,002 | 3,386 | 12,245 | ||||||||||||
Other non-cash (gains) charges (c) |
271 | 1,362 | (8,338 | ) | 1,362 | |||||||||||
Acquisition related costs (d) |
500 | 426 | 572 | 490 | ||||||||||||
Other infrequent costs (e) |
— | 995 | 423 | 1,687 | ||||||||||||
Costs incurred related to the transaction (f) |
256 | 180 | 459 | 368 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ | (4,990 | ) | $ | (6,550 | ) | $ | (11,795 | ) | $ | (12,304 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA Margin |
(17.9 | )% | (33.3 | )% | (21.5 | )% | (33.2 | )% |
(a) | Reflects deferred revenue fair value adjustments arising from the purchase price allocation in connection with the 2021 Acquisitions. |
(b) | Reflects the non-cash impact from the mark to market adjustments on our warrant and derivative liabilities. |
(c) | Reflects the non-cash impact of the following charges: (i) gain of $1,320 and non-cash charge of $271 from the change in fair value related to the contingent consideration and accrual of contingent compensation related to the 2021 Acquisitions during the first and second quarter of 2022, respectively, (ii) gain of $7,667 related to the partial forgiveness of our PPP Loan during the first quarter of 2022, (iii) $378 non-cash impairment charge related to the abandonment of one of our leases subsequent to our adoption of ASC 842 on January 1, 2022, and (iv) loss from modification to a sub-lease in April 2021 for $1,362. |
(d) | Reflects the costs incurred to identify, consider, and complete business combination transactions comprised of advisory, legal, and other professional and consulting costs. In the second quarter of 2022 we paid a discretionary bonus to certain employees of Predata for $500. |
(e) | Reflects the following infrequent charges: (i) costs incurred related to potential acquisitions and other capital markets related activities totaling $116 and $301 during the first and second quarter of 2021, respectively, respectively, (ii) costs incurred related to litigation we believe to be outside of our normal course of business totaling $20, $246, and $372 during the first quarter in 2022, the first quarter in 2021, and the second quarter in 2021, respectively, (iii) non-capitalizable debt raising costs totaling $403, and $64 during the first quarter in 2022, and first quarter in 2021, respectively, (iv) costs to satisfy sales tax remittances incurred during the second quarter in 2021 totaling $506, and (v) costs incurred related to our adoption of ASC 606 totaling $80 during the first quarter in 2021. |
(f) | Includes non-capitalizable transaction costs associated with the Business Combination and related transactions. |
Six Months Ended June 30, |
||||||||
(In thousands) |
2022 |
2021 |
||||||
Senior Term Loan |
$ | 20,000 | $ | — | ||||
Convertible Notes |
— | 23,661 | ||||||
Senior G Preferred Stock |
— | 11,830 | ||||||
|
|
|
|
|||||
Total gross proceeds |
$ | 20,000 | $ | 35,491 | ||||
|
|
|
|
Six Months Ended June 30, |
||||||||
(In thousands) |
2022 |
2021 |
||||||
Net loss |
$ | (66,711 | ) | $ | (60,504 | ) | ||
Net cash provided by (used in): |
||||||||
Operating activities |
$ | (18,348 | ) | $ | (10,623 | ) | ||
Investing activities |
$ | (6,041 | ) | $ | (27,795 | ) | ||
Financing activities |
$ | 19,727 | $ | 35,086 |
• | future expected cash flows from subscription and content contracts, other customer contracts and acquired developed technologies, and trade names; |
• | historical and expected customer attrition rates and anticipated growth in revenue from acquired customers; |
• | assumptions about the period of time the acquired trade name will continue to be used in our offerings; |
• | discount rates; |
• | uncertain tax positions and tax-related valuation allowances assumed; and |
• | fair value of earnout consideration. |
• | Enterprise clients use our technology to in-source their government affairs function, enabling them to reduce contractual commitments to trade organizations and achieve significant cost savings. |
• | Public sector clients leverage our technology to track the federal procurement process, enabling them to secure government funding in support of their mission. |
• | Industry associations leverage our technology to strategically allow their employees from different teams to work off the same information within the business, efficiently preparing for new business initiatives or quickly responding to questions from one place, reducing and consolidating different information channels, all fed by automatically sourced and updating information. |
• | A lobbying firm reviews CQ Federal’s news and analysis as part of their morning routine, providing early notice that Congress approved a rescue package for one of their clients during the pandemic. |
• | A national trade association uses VoterVoice to revitalize its advocacy work through a digital strategy and mobile action after decades of trying to keep up in the industry. |
• | A congressional office uses Fireside’s powerful outreach tools engage in a meaningful and coordinated fashion with constituents through surveys, newsletters, and mailing tools, and then further refine those engagement efforts through the collection and analysis of data regarding the congressional district. |
• | A multinational corporation engages FrontierView for customized research and analysis to adapt its pricing strategy to volatile emerging markets in which it seeks to expand. |
• | Through Oxford Analytica’s Daily Briefs, senior decision-makers at a technology company were presented with timely, impartial, and relevant analyses that helped them navigate through current events surrounding cybersecurity. |
• | Descriptive analytics: vast database enabling trend identification, discovery and alerting, and analysis across jurisdictions, people, and documents. |
• | Predictive analytics: actionable insights such as legislative forecasts, automatic regulatory comment sentiment analysis, AI-driven personalized content and data recommendations to help clients make informed decisions. |
• | We build state-of-the-art data collection and ingestion, processing and augmentation, and storage automation capabilities including: |
• | Data ingestion: bespoke high-speed intelligent data sourcing and collection with custom scraping and monitoring frameworks from web sources, APIs, and data partnerships collecting unstructured text documents in multiple languages and multimedia audio, video, and image files. |
• | Data processing: augments raw source data by inferring and deriving metadata via natural language processing, including categorization, entity extraction, linking, and summarization, creating standardized and useable structured data formats. |
• | Data storage and management: structure, standardize, and automate synchronous and asynchronous data processing pipelines to validate, normalize and index primary data along with metadata to enable enhanced data retrieval and alerting across languages and jurisdictions. |
• | Data analytics: proprietary algorithms to drive custom natural language processes that enable predictions and analysis. |
Name |
Age |
Position | ||
Tim Hwang |
30 | Chairman, Chief Executive Officer, Director Nominee and Co-Founder | ||
Gerald Yao |
30 | Chief Strategy Officer, Global Head of ESG, Director Nominee, and Co-Founder | ||
Jon Slabaugh |
58 | Chief Financial Officer and Senior Vice President of Corporate Development | ||
Josh Resnik |
52 | President and Chief Operating Officer | ||
Krystal Putman-Garcia |
43 | Chief Marketing Officer and General Manager of Advocacy | ||
Reed Fawell |
47 | Senior Vice President and Chief Revenue Officer | ||
Vibha Jain Miller |
60 | Senior Vice President of People and Diversity, Equality, Inclusion, Belonging and Accessibility | ||
Vladimir Eidelman |
36 | Chief Technology Officer | ||
Todd Aman |
38 | Senior Vice President, General Counsel and Secretary | ||
Michael J. Callahan (1)(2) |
54 | Director | ||
Key Compton (3) |
52 | Director | ||
Manoj Jain |
43 | Director | ||
Stanley McChrystal (1)(2) |
68 | Director | ||
Keith Nilsson (1) |
53 | Director | ||
Anna Sedgley (3) |
50 | Director | ||
Brandon Sweeney (3)(2) |
55 | Director | ||
Conrad Yiu (2) |
48 | Director |
(1) | Member of Compensation Committee |
(2) | Member of Corporate Governance Committee |
(3) | Member of Audit Committee |
• | independent director representation on our audit, compensation and governance committees, and independent directors meet regularly in executive sessions without the presence of its corporate officers or non-independent directors; |
• | lead independent director due to the combination of the CEO and Chairman roles; |
• | 10-year term limits for non-management directors; |
• | a process by which the Board shall annually evaluate the effectiveness and operations of the Board and its standing committees; and |
• | at least one of the directors serving in its audit committee qualifies as an “audit committee financial expert” as defined by the SEC. |
• | overseeing and monitoring the quality and integrity of the financial statements; |
• | appointing, compensating, retaining, evaluating, terminating and overseeing our independent registered public accounting firm; |
• | reviewing with our independent registered public accounting firm the scope and results of its audit; |
• | overseeing the performance of our internal audit function |
• | pre-approving all audit and permissible non-audit services to be performed by our independent registered public accounting firm; |
• | overseeing the financial reporting process and discussing with management and our independent registered public accounting firm the interim and annual financial statements that we file with the SEC; |
• | reviewing and monitoring our accounting principles, accounting policies, financial and accounting controls and compliance with legal and regulatory requirements; |
• | reviewing related party transactions; |
• | establishing procedures for the confidential anonymous submission of concerns regarding questionable accounting, internal controls or auditing matters; and |
• | preparing the audit committee report required by the SEC to be included in our proxy statement. |
• | to assist the board of directors in discharging its responsibilities; |
• | setting and reviewing our compensation program and compensation of its executive officers and directors; |
• | monitoring and reviewing our incentive and equity-based compensation plans; and |
• | preparing the compensation committee report required to be included in our proxy statement under the rules and regulations of the SEC. |
• | assisting the board of directors in discharging its responsibilities; |
• | identifying individuals qualified to become new board of directors members, consistent with criteria approved by the board of directors; |
• | reviewing the qualifications of incumbent directors to determine whether to recommend them for reelection and selecting, or recommending that the board of directors select, the director nominees for the next annual meeting of shareholders; |
• | identifying board of directors members qualified to fill vacancies on any board of directors committee and recommending that the board of directors appoint the identified member or members to the applicable committee; |
• | reviewing and recommending to the board of directors corporate governance principles applicable to us; |
• | overseeing the evaluation of the board of directors and management; and |
• | handling such other matters that are specifically delegated to the committee by the board of directors from time to time. |
• | assist the board of directors in discharging its responsibilities; |
• | evaluate and assess potential acquisitions |
• | review and recommend for approval by the Board, proposals or indications of interest in acquiring or taking a material minority interest in other companies; and |
• | work with the Company’s financial advisor(s) and/or legal counsel to evaluate potential transactions. |
• | Timothy Hwang, Chief Executive Officer & Co-Founder |
• | Josh Resnik, Senior Vice President & Chief Content Officer 1 |
• | Reed Fawell, Senior Vice President & Chief Revenue Officer |
• | CEO Compensation one-time performance-based stock option award to Mr. Hwang, with vesting tied to the company’s achievement of a specified price per share of common stock at or after a strategic transaction, as further described under “Elements of Executive Compensation” below. Mr. Hwang was also eligible to receive short-term cash incentive compensation for 2021 of up to $100,000 based on the company’s achievement of pre-determined financial and strategic annual goals, of which he received $75,000. In addition, Legacy FiscalNote granted Mr. Hwang a one-time discretionary cash bonus of $269,500 (in respect of which $123,919 in tax gross-up also was paid) in June 2021 in recognition of his performance including, among other factors, his arrangement of significant additional capital to fund acquisitions and ongoing operations, the development and management of an experienced senior leadership team, and Legacy FiscalNote’s progress towards its strategic goals. |
• | Short-Term Incentive Plan |
1 |
Mr. Resnik served as the company’s Senior Vice President, General Counsel & Chief Content Officer throughout 2021 and January 2022. He was promoted to President & Chief Operating Officer in February 2022. |
leadership other than Legacy FiscalNote’s Chief Executive Officer, with payouts tied to company-wide financial and strategic targets, as well as individual goals. Previously, team members had received bonuses on a discretionary basis, based on a holistic consideration of relevant factors including performance. |
• | Senior Leadership Equity Grants Elements of Executive Compensation pre-IPO peers, Legacy FiscalNote granted: |
• | Senior Leadership Equity Grants pre-IPO peers, Legacy FiscalNote granted: (1) “true-up” stock option grants to certain executives in July 2021, subject to time-based vesting provisions; and (2) one-time transaction-related equity grants to executives other than the CEO in December 2021, subject to the successful completion of a going-public transaction as well as time-based vesting requirements. |
• | Know Your Audience |
• | Find the Truth |
• | Drive Alignment |
• | Own the Job |
• | Bias for Action |
• | Level Up |
• | Support the Family |
• | Base Salary |
• | Short-Term Incentives |
• | Revenue growth goals |
• | Operational goals |
• | Capital-raising goals |
• | In advance of each quarter, the company established “joint accountability” goals applicable to all STI-eligible team members, reflecting quantifiable financial or strategic performance targets for the company during the quarter. 45% of each quarter’s potential bonus payout was determined based on performance relative to these “joint accountability” goals. |
• | In advance of each quarter, each executive developed individual performance goals related to the substantive objectives of the executive’s department or function, as well as professional development and/or diversity, equity and inclusion (“DEI”) goals. 45% of each quarter’s potential bonus payout was determined based on performance relative to the individual’s department or function goals, and 10% was based on performance relative to the professional development / DEI goals. |
• | Sales Commission |
Specifically, Mr. Fawell was entitled to: (1) 0% of revenue earned if he achieved 0 — 59% of his sales target; (2) 0.21% of revenue earned if he achieved 60 — 99% of his sales target; and (3) 0.25% of revenue earned, if he achieved 100 — 120% of his sales target, representing the maximum possible payout. |
• | Stock Option Awards Year-End” table for additional information about such equity awards and the vesting provisions applicable thereto. |
• | One-Time Transaction-Related Grants |
• | In May 2021, the Compensation Committee recommended and the Board approved one-time performance-based stock option grants to the Chief Executive Officer that vest as follows: (a) a portion of the options vest based on the company’s achievement of a $7.26 price per share of common stock either upon the initial listing of the company’s common stock or upon a change in control transaction; and (b) the remaining options vest based on the company’s achievement of a $30.00 price per share of common stock for 90 consecutive days or upon a change in control transaction. |
• | In December 2021, the Compensation Committee recommended and the Board approved one-time transaction-related equity grants to members of senior leadership other than the CEO. The grants were recommended in light of the Compensation Committee’s evaluation with Mercer of the company’s existing executive compensation arrangements, market practice among comparable pre-IPO companies, executive share ownership levels at comparable companies, and other relevant factors. The grants consisted of restricted stock units and stock options, which vest only upon both (a) the successful completion of the company’s public listing and (b) the satisfaction of subsequent time-based vesting conditions. |
• | Benefits and Perquisites |
Name and principal position |
Year |
Salary ($) |
Bonus($) |
Equity awards ($)(2) |
Non-equity incentive plan compensation ($)(3) |
All other compensation ($)(4) |
Total($) |
|||||||||||||||||||||
Timothy Hwang |
2021 | $ | 250,000 | $ | 269,500 | $ | 1,751,470 | $ | 75,000 | $ | 157,526 | $ | 2,503,496 | |||||||||||||||
Chief Executive Officer & Co-Founder |
2020 | $ | 250,000 | $ | 66,667 | $ | 278,950 | $ | — | $ | 13,248 | $ | 608,865 | |||||||||||||||
Josh Resnik |
2021 | $ | 302,250 | $ | — | $ | 887,682 | $ | 57,772 | $ | 40,269 | $ | 1,287,973 | |||||||||||||||
Senior Vice President, General Counsel & Chief Content Officer |
2020 | $ | 279,583 | $ | 53,891 | $ | 140,038 | $ | — | $ | 37,613 | $ | 511,126 | |||||||||||||||
Reed Fawell |
2021 | $ | 251,875 | $ | — | $ | 677,035 | $ | 229,621 | $ | 34,640 | $ | 1,193,171 | |||||||||||||||
Senior Vice President & Chief Revenue Officer |
2020 | $ | 235,417 | $ | 37,500 | $ | 84,023 | $ | 127,795 | $ | 34,134 | $ | 518,869 |
(1) | Mr. Resnik served as the company’s Senior Vice President, General Counsel & Chief Content Officer throughout 2021 and January 2022. He was promoted to President & Chief Operating Officer in February 2022 and continues to serve as the Company’s General Counsel. |
(2) | The amounts in this column represent the aggregate grant-date fair value of stock option and restricted stock unit awards granted to each named executive officer, computed in accordance with FASB ASC Topic 718. See Note 9 to FiscalNote’s audited consolidated financial statements included elsewhere in this prospectus for a discussion of all assumptions made by the company in determining the grant-date fair value of the equity awards. |
(3) | The amounts reported in this column represent each officer’s short-term incentive earned in respect of the fiscal year, as well as the commission earned by Mr. Fawell under his separate sales commission arrangement. |
(4) | The amounts in this column include matching contributions made to each named executive officer under the 401(k) plan and, in the case of Mr. Hwang, the payment of a $123,919 tax gross up on the discretionary bonus paid to him in June 2021. |
• | Pursuant to the terms of his offer letter dated October 6, 2018, Mr. Resnik is entitled to receive an annual base salary, is eligible for a target annual bonus paid in quarterly installments, received a new-hire grant of stock options subject to time-based vesting, and became eligible to participate in the company’s benefits programs on terms consistent with all employees generally. In October 2021, in connection with its annual review of compensation programs and pay levels, Mr. Resnik’s base salary increased from its prior-year level to $309,000. His annual bonus target of $60,000 (payable quarterly) remained the same. Mr. Resnik’s compensation for 2022 will reflect updated terms in light of his appointment as President & Chief Operating Officer in February 2022. |
• | Pursuant to the terms of his offer letter dated April 12, 2018, Mr. Fawell is entitled to receive an annual base salary, is eligible for a target annual bonus paid in quarterly installments, and a discretionary |
year-end bonus. Upon joining the company, Mr. Fawell received a grant of stock options subject to time-based vesting and became eligible to participate in the company’s benefits programs on terms consistent with all employees generally. In addition, Mr. Fawell participates in a sales commission program as described above. In October 2021, in connection with its annual review of executive compensation programs and pay levels, Mr. Fawell’s base salary increased from its prior-year level to $257,500. His annual commission target of $175,000 (payable quarterly) remained the same. His discretionary year-end bonus of $40,000 was made subject to the terms of Legacy FiscalNote’s STI program, and was evaluated and paid out on a quarterly basis. |
Option Awards |
Stock Awards |
|||||||||||||||||||||||||||||||
Name |
Grant date |
Number of securities underlying unexercised options (#) exercisable |
Number of securities underlying unexercised options (#) unexercisable |
Equity incentive plan awards: Number of securities underlying unexercised unearned options (#) |
Option exercise price ($) |
Option expiration date |
Equity incentive plan awards: Number of unearned shares, units or other rights that have not vested (#) |
Equity incentive plan awards: Market or payout value of unearned shares, units or other rights that have not vested (#) |
||||||||||||||||||||||||
Timothy Hwang |
6/18/2018 | (1) | 935,500 | — | — | $ | 1.77 | 6/17/2028 | — | — | ||||||||||||||||||||||
7/29/2020 | (2) | 62,500 | 187,500 | — | $ | 2.89 | 7/28/2030 | — | — | |||||||||||||||||||||||
2/11/2021 | (3) | — | — | 750,000 | $ | 3.22 | 2/10/2031 | — | — | |||||||||||||||||||||||
5/31/2021 | (4) | — | — | 730,000 | $ | 4.30 | 5/30/2026 | — | — | |||||||||||||||||||||||
5/31/2021 | (5) | — | — | 250,000 | $ | 4.30 | 5/30/2026 | — | — | |||||||||||||||||||||||
Josh Resnik |
5/2/2019 | (2) | 33,187 | 11,813 | — | $ | 2.65 | 5/1/2029 | — | — | ||||||||||||||||||||||
7/29/2020 | (2) | 25,000 | 100,000 | — | $ | 2.89 | 7/28/2030 | — | — | |||||||||||||||||||||||
7/29/2021 | (2) | — | 25,000 | — | $ | 7.79 | 7/28/2031 | — | — | |||||||||||||||||||||||
2/11/2021 | (3) | — | — | 100,000 | $ | 3.22 | 2/10/2031 | — | — | |||||||||||||||||||||||
12/23/2021 | (6) | — | — | 24,338 | $ | 9.96 | 12/22/2021 | — | — | |||||||||||||||||||||||
12/23/2021 | (7) | — | — | — | — | — | 73,013 | $ | 727,209 | (9) | ||||||||||||||||||||||
Reed Fawell |
6/18/2018 | (8) | 40,312 | 4,688 | — | $ | 1.77 | 6/17/2028 | — | — | ||||||||||||||||||||||
5/2/2019 | (2) | 11,250 | 8,750 | — | $ | 2.65 | 5/1/2029 | — | — | |||||||||||||||||||||||
7/29/2020 | (2) | 15,000 | 60,000 | — | $ | 2.89 | 7/28/2030 | — | — | |||||||||||||||||||||||
2/11/2021 | (3) | — | — | 100,000 | $ | 3.22 | 2/10/2031 | — | — | |||||||||||||||||||||||
12/23/2021 | (6) | — | — | 19,800 | $ | 9.96 | 12/22/2021 | — | — | |||||||||||||||||||||||
12/23/2021 | (7) | — | — | — | — | — | 59,400 | $ | 591,624 | (9) |
(1) | Options vest over four years, with the first 25% vesting on the first anniversary of the vesting commencement date and the remainder vesting ratably each month thereafter over the remaining 36 months of the vesting period. |
(2) | Options vest over four years, with the first 10% vesting on the first anniversary of the vesting commencement date, an additional 5% vesting in each of quarters 5-8 thereafter, and an additional 8.75% vesting in each of quarters 9-16 thereafter. |
(3) | Options vest in three equal tranches upon the company’s achievement of a price per share of stock of $14.25, $17.75 and $21.25, respectively. |
(4) | Options vest in connection with the company’s achievement of a $7.26 price per share of common stock either upon the initial listing of the company’s common stock or upon a change in control transaction. |
(5) | Options vest in connection with the company’s achievement of a $30.00 price per share of common stock for 90 consecutive days or upon a change in control transaction. |
(6) | Options vest upon satisfaction both of (a) the successful completion of the company’s public listing and (b) time-based vesting conditions, with 25% vesting on the first anniversary of the vesting commencement date and in additional 6.25% increments each quarter thereafter. |
(7) | Restricted stock units vest upon satisfaction both of (a) the successful completion of the company’s public listing and (b) time-based vesting conditions, with 1/3 vesting on the first anniversary of the vesting commencement date and additional 1/36 increments each month thereafter. |
(8) | Such option vests over four years, with the first 25% vesting on the first anniversary of the vesting commencement date and the remainder vesting ratably each month thereafter over the following 36 months. |
(9) | Calculated based on a price per share of $9.96, the latest fair value of the company’s common stock determined pursuant to Section 409A of the Internal Revenue Code prior to the grant date. |
• | The standard director RSU grant covers 25,000 shares of our common stock, and is subject both to (1) the director’s continuing service on the Board, with such condition lapsing as to 50% of the RSUs on the first anniversary of the director’s appointment and an additional 1/24 incrementally each month thereafter and (2) an event condition, which lapses upon the company’s successful completion of a change in control or the public listing of the company’s (or its successor’s) shares occurring within three years of the grant date. |
• | In lieu of the standard director RSU grant, Messrs. McChrystal and Nilsson received a grant covering 50,000 shares of common stock, subject to both (1) the director’s continuing service, with such condition lapsing as to 25% of the RSUs in November 2018 and in 1/48th increments each month thereafter and (2) an event condition, which lapses upon the company’s successful completion of a change in control or the public listing of the company’s (or its successor’s) shares occurring within three years of the grant date. |
• | Equity: Upon joining the Board, each director shall receive a grant of RSUs with an aggregate grant date value of $175,000. Thereafter, each director shall receive an annual grant of RSUs with an aggregate grant date value of $175,000 if re-elected at our annual meeting of stockholders. The awards shall vest on the one-year anniversary of the grant date and have such other terms as shall be set forth in a form of award agreement for director restricted stock unit awards to be adopted by the Committee from time to time. |
• | Cash: Each director shall receive an annual cash retainer equal to $30,000. In addition, the chair of each standing committee of the Board shall receive an annual committee chair retainer equal to: |
(1) | Audit Committee Chair: $25,000; (2) Compensation Committee Chair: $15,000; (3) Governance Committee Chair: $10,000; and (4) M&A Committee Chair: $10,000. There shall be no committee member or meeting attendance fees. |
• | Expenses: Each non-employee director also shall receive reimbursement for out-of-pocket |
Name |
Fees Earned or Paid in Cash ($) |
Stock Awards ($)(1) |
All Other Compensation ($) |
Total ($) |
||||||||||||
Timothy Hwang |
— | — | — | — | ||||||||||||
Gerald Yao |
— | — | — | — | ||||||||||||
Michael J. Callahan |
— | — | — | — | ||||||||||||
Key Compton |
— | $ | 107,500 | — | $ | 107,500 | ||||||||||
Keith Nilsson |
— | — | — | — | ||||||||||||
Stanley McChrystal |
— | — | — | — | ||||||||||||
Anna Sedgley |
— | $ | 107,500 | — | $ | 107,500 | ||||||||||
Brandon Sweeney |
— | — | — | — | ||||||||||||
Conrad Yiu |
— | $ | 107,500 | — | $ | 107,500 |
(1) | The amounts in this column represent the aggregate grant-date fair value of RSU awards granted to each director, computed in accordance with FASB ASC Topic 718. See |
• | Each person who is known by the Company to be the beneficial owner of more than five percent (5%) of the outstanding shares of the Common Stock; |
• | each executive officer and director of the Company; and |
• | all current executive officers and directors of the Company, as a group. |
Class A Common Stock |
Class B Common Stock |
% of Total Common Stock |
% of Total Voting Power |
|||||||||||||
Directors and Executive Officers of FiscalNote (1) |
||||||||||||||||
Timothy Hwang (2) |
2,117,904 | 7,108,623 | 7.00 | % | 54.36 | % | ||||||||||
Gerald Yao (3) |
34,126 | 1,182,298 | * | 9.00 | % | |||||||||||
Michael J. Callahan (4) |
89,025 | — | * | * | ||||||||||||
Key Compton (5) |
742,521 | — | * | * | ||||||||||||
Stanley McChrystal (6) |
130,570 | — | * | * | ||||||||||||
Keith Nilsson (7) |
13,709,031 | — | 10.56 | % | 4.17 | % | ||||||||||
Anna Sedgley (8) |
21,019 | — | * | * | ||||||||||||
Brandon Sweeney (9) |
89,025 | — | * | * | ||||||||||||
Conrad Yiu (10) |
1,482,941 | — | 1.14 | % | * | |||||||||||
Jon Slabaugh (11) |
64,987 | — | * | * | ||||||||||||
Josh Resnik (12) |
109,201 | — | * | * | ||||||||||||
Krystal Putman-Garcia (13) |
29,154 | — | * | * | ||||||||||||
Reed Fawell (14) |
107,496 | — | * | * | ||||||||||||
Vibha Jain Miller |
— | — | — | — | ||||||||||||
Todd Aman (15) |
9,272 | — | * | * | ||||||||||||
Vladimir Eidelman (16) |
277,385 | — | * | * | ||||||||||||
Manoj Jain (17) |
43,106,588 | — | 29.96 | % | 13.11 | % | ||||||||||
All Directors and Executive Officers of FiscalNote as a Group (17 Individuals) |
62,120,245 | 8,290,921 | 42.31 | % | 73.59 | % | ||||||||||
5% Beneficial Owners of FiscalNote |
||||||||||||||||
Sponsor, Maso Capital Investments Limited, Blackwell Partners LLC – Series A and Star V Partners, LLC (17) |
43,106,588 | — | 29.96 | % | 13.11 | % | ||||||||||
GPO FN Noteholder LLC (18) |
7,781,723 | — | 6.00 | % | 2.37 | % |
* | Less than one percent. |
** | Percentage of total voting power represents voting power with respect to all shares of our Class A Common Stock and our Class B Common Stock, as a single class. Each share of our Class B common stock is entitled to 25 votes and each share of our Class A common is be entitled to one vote. For more information about the voting rights of our common stock, see “ Description of Securities |
(1) | Unless indicated otherwise, the business address of each of these stockholders is 1201 Pennsylvania Avenue NW, 6th Floor, Washington, D.C. 20004. |
(2) | Reflects (i) 7,108,623 shares held by Timothy T. Hwang, as Trustee of the Timothy T. Hwang Revocable Trust, originally dated January 10, 2019 (“Hwang Trust”), over which Mr. Hwang has sole voting and dispositive power; and (ii) 2,117,904 shares over which the Hwang Trust has the right to acquire sole voting and dispositive power upon the exercise of options exercisable as of or within 60 days. |
(3) | Reflects (i) 1,099,208 shares held by the Gerald Yao Revocable Trust, dated January 10, 2019 (“Yao Trust”), over which Mr. Yao is trustee and in such capacity holds sole voting and dispositive power, (ii) 83,090 shares held by the Gerald Yao 2021 GRAT, over which Mr. Yao is trustee and in such capacity holds sole voting and dispositive power over the shares, and (iii) 34,126 shares held by the Yao Trust, over which Mr. Yao has the right to acquire sole voting and dispositive power upon the exercise of options exercisable as of or within 60 days. |
(4) | Reflects (i) 59,350 shares underlying options over which Mr. Callahan has the right to acquire sole voting and dispositive power upon the exercise of options and (ii) 29,675 shares underlying restricted stock units over which Mr. Callahan has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units, each exercisable or vesting as of or within 60 days. |
(5) | Reflects (i) 21,019 shares over which Mr. Compton has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units vesting as of or within 60 days, (ii) 690,637 shares beneficially owned by Global Public Offering Master Fund, L.P. (“GPO Master Fund”) and (iii) 30,865 shares beneficially owned by Urgent Capital LLC (“Urgent Capital”). Global Public Offering Fund GP, LLC (“GPO Fund”) is the general partner of GPO Master Fund. Mr. Compton is a managing director of Urgent International Inc. (“Urgent”), which is the owner and operator of GPO Master Fund and its affiliated entities and the investment advisor for GPO Master Fund and the owner and operator of Urgent Capital. As such, Mr. Compton may be deemed to have voting and dispositive power over the shares held by GPO Master Fund and Urgent Capital. The address for GPO Master Fund and Urgent Capital is c/o Urgent International Inc., 420 Lexington Avenue, Suite 1402, New York, New York 10170. |
(6) | Reflects (i) 71,220 shares and (ii) 59,350 shares over which Mr. McChrystal has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units vesting as of or within 60 days. |
(7) | Reflects (i) 59,350 shares over which Mr. Nilsson has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units vesting as of or within 60 days; (ii) 6,345,702 shares beneficially owned by Visionnaire Ventures Fund I, LP (“Visionnaire”); (iii) 2,123,155 shares beneficially owned by Xplorer Capital Fund III L.P. (“Xplorer”); (iv) 2,629,239 shares beneficially owned by XC FiscalNote-A, LLC (“XC-A”); (v) 2,250,000 shares beneficially owned by XC FiscalNote-B, LLC (“XC-B”); and (vi) 301,585 shares beneficially owned by Xplorer Capital (“Capital”). Mr. Nilsson is managing partner of Visionnaire and may be deemed to have voting and dispositive power over the shares held by Vissionaire. Mr. Nilsson is managing partner of Xplorer and Capital and may be deemed to have voting and dispositive power over the shares held by Xplorer and Capital. Mr. Nilsson is managing director of XC-A abd XC-B and may be deemed to have voting and dispositive power over the shares. The address for each of these entities is 1300 El Camino Real, Suite 100, Menlo Park, California 94025. |
(8) | Reflects 21,019 shares over which Ms. Sedgley has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units vesting as of or within 60 days. |
(9) | Reflects (i) 59,350 shares underlying options over which Mr. Sweeney has the right to acquire sole voting and dispositive power upon the exercise of options and (ii) 29,675 shares underlying restricted stock units over which Mr. Sweeney has the right to acquire sole voting and dispositive power upon settlement of restricted stock units, each exercisable or vesting as of or within 60 days. |
(10) | Reflects (i) 25,965 shares over which Mr. Yiu has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units vesting as of or within 60 days and (ii) 1,456,976 shares beneficially owned by SkyOne Capital Pty Ltd. (“ SkyOn e”). Mr. Yiu is a director of SkyOne, which entity is the trustee of funds affiliated with and/or managed by AS1 Growth Partners Pty Ltd where Mr. Yiu serves as a partner, and in such capacity may be deemed to have voting and dispositive power over such shares. The address for SkyOne is Level 16, 88 Phillip Street, Aurora Place, Sydney, NSW 2000, Australia |
(11) | Reflects 64,987 shares over which Mr. Slabaugh has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days. |
(12) | Reflects 109,201 shares over which Mr. Resnik has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days after. |
(13) | Reflects 29,154 shares over which Ms. Putman-Garcia has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days. |
(14) | Reflects 107,496 shares over which Mr. Fawell has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days. |
(15) | Reflects 9,272 shares over which Mr. Aman has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days. |
(16) | Reflects (i) 181,879 shares and (ii) 95,506 shares over which Mr. Eidelman has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days. |
(17) | The Sponsor, Maso Capital Investments Limited (“MCIL”), Blackwell Partners LLC — Series A (“BW”) and Star V Partners LLC (“SV”) are the beneficial owners of the shares reported herein. Maso Capital Offshore Limited (“MCOL” is the sole member and manager of the Sponsor and has voting and investment discretion with respect to the common shares held of record by the Sponsor. Maso Capital Partners Limited (“MCPL”) is the investment manager of each of MCIL, BW and SV and has voting and investment discretion with respect to the common shares held of record by those entities. Manoj Jain, Sohit Khurana and Allan Finnerty are the directors of MCOL and Manoj Jain and Sohit Khurana are the directors of MCPL, and may be deemed to have shared voting and dispositive power over the shares. Each such person disclaims any beneficial ownership of such shares other than to the extent of any pecuniary interest they may have therein, directly or indirectly. Accordingly, all of the shares held by our Sponsor may be deemed to be beneficially held by Maso Capital Offshore Limited. The business address of each of these stockholders is 8/F Printing House, 6 Duddell Street, Hong Kong. |
(18) | GPO FN Noteholder LLC is the beneficial owner of the shares reported herein. Stonehill Capital Management LLC (“SCM”) is the manager of GPO FN Noteholder LLC and has voting and investment discretion with respect to the shares held of record by GPO FN Noteholder LLC. SCM disclaims beneficial ownership of such shares. Mr. John Motulsky, Mr. Jonathan Sacks, Mr. Peter Sisitsky, Mr. Michael Thoyer, Mr. Michael Stern and Mr. Samir Arora (collectively, the “Members”) are the managing members of SCM and may be deemed to have shared voting and dispositive power over the shares. The Members disclaim beneficial ownership of such shares except to the extent of any pecuniary interest therein. The business address of this stockholder is 320 Park Avenue, 26th Floor, New York, NY 10022. |
Shares Beneficially Owned Prior to this Offering |
% of Common Stock |
Private Warrants Beneficially Owned Prior to Offering |
Number of Shares of Class A Common Stock Being Offered |
Private Warrants Offered |
Shares Beneficially Owned After the Offered Shares are Sold |
% of Common Stock |
Private Warrants Beneficially Owned After the Offered Private Warrants are Sold |
% of Total Voting Power After this Offering |
||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial Owner** |
Class A |
Class B |
Class A |
Class B |
||||||||||||||||||||||||||||||||||||||||
Bradford Allen (1) |
25,000 | — | * | — | 25,000 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Duddell Street Holdings Limited (2) |
4,325,000 | — | 3.33 | % | — | 4,325,000 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Maso Capital Investment Limited (3) |
5,380,241 | — | 4.07 | % | 1,267,700 | 5,380,241 | |
1,267,700 |
|
— | — | — | — | — | ||||||||||||||||||||||||||||||
Blackwell Partners LLC — Series A (4) |
23,877,020 | — | 17.31 | % | 4,138,400 | 23,877,020 | 4,138,400 | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Star V Partners LLC (5) |
9,474,327 | — | 7.12 | % | 1,593,900 | 9,474,327 | |
1,593,900 |
|
— | — | — | — | — | ||||||||||||||||||||||||||||||
Marc Holtzman (6) |
25,000 | — | * | — | 25,000 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Timothy Hwang (7) |
2,117,904 | 7,108,623 | 7.00 | % | — | 12,488,124 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Gerald Yao (8) |
34,126 | 1,182,298 | * | — | 1,748,789 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Michael J. Callahan (9) |
89,025 | — | * | — | 105,186 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Key Compton (10) |
21,019 | — | * | — | 35,060 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
GPO Master Fund (11) |
690,637 | — | * | — | 816,018 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Urgent Capital (12) |
30,865 | — | * | — | 36,468 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Stanley McChrystal (13) |
130,570 | — | * | — | 154,273 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Keith Nilsson (14) |
59,350 | — | * | — | 70,124 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Vissionnaire Ventures Fund I, LP (15) |
6,345,702 | — | 4.89 | % | — | 7,497,733 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Xplorer Capital Fund III L.P. (16) |
2,123,155 | — | 1.64 | % | — | 2,508,603 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
XC FiscalNote-A, LLC(17) |
2,629,239 | — | 2.03 | % | — | 3,106,564 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
XC FiscalNote-B, LLC(18) |
2,250,000 | — | 1.73 | % | — | 2,250,000 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Xplorer Capital (19) |
301,585 | — | * | — | 356,336 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Anna Sedgley (20) |
21,019 | — | * | — | 35,060 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Brandon Sweeney (21) |
89,025 | — | * | — | 105,186 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Conrad Yiu (22) |
25,965 | — | * | — | 35,060 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
SkyOne Capital Pty Ltd. (23) |
1,456,976 | — | 1.12 | % | — | 1,639,787 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Jon Slabaugh (24) |
64,987 | — | * | — | 391,710 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Josh Resnik (25) |
109,201 | — | * | — | 550,260 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Krystal Putman-Garcia (26) |
29,154 | — | * | — | 195,850 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Reed Fawell (27) |
107,496 | — | * | — | 447,669 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Todd Aman (28) |
9,272 | — | * | — | 35,060 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Vlad Eidelman (29) |
277,385 | — | * | — | 580,175 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Vibha Jain Miller (30) |
— | — | — | — | 14,724 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
GPO FN Noteholder LLC (31) |
7,781,723 | — | 6.00 | % | — | 9,194,456 | — | — | — | — | — | — |
* | Less than 1%. |
** | Unless indicated otherwise, the business address of each of these Selling Securityholders is 1201 Pennsylvania Avenue NW, 6th Floor, Washington, D.C. 20004. |
(1) | The address of Bradford Allen is 344 Jasmine, Laguna Beach CA 92651, United States. |
(2) | The business address of Duddell Street Holdings Limited (the “Sponsor”) is 6 Duddell Street, Hong Kong. Maso Capital Offshore Limited (“MCOL”) is the sole member and manager of the Sponsor and has voting and investment discretion with respect to the common shares held of record by the Sponsor. Manoj Jain, Sohit Khurana and Allan Finnerty are the directors of MCOL, and may be deemed to have shared voting and dispositive power over the shares. Accordingly, all of the shares held by our sponsor may be deemed to be beneficially held by Maso Capital Offshore Limited. |
(3) | Reflects (i) 5,380,241 shares, (ii) 611,286 shares issuable upon exercise of 389,000 Public Warrants and (iii) 1,992,100 shares issuable upon exercise of 1,267,700 Private Warrants. The business address of Maso Capital Investment Limited (“MCIL”) is 6 Duddell Street, Hong Kong. Maso Capital Partners Limited (“MCPL”) is the investment manager of MCIL and has voting and investment discretion with respect to the common shares held of record by MCIL. Manoj Jain and Sohit Khurana are the directors of MCPL, and may be deemed to have shared voting and dispositive power over the shares. Each such person disclaims any beneficial ownership of such shares other than to the extent of any pecuniary interest they may have therein, directly or indirectly. |
(4) | Reflects (i) 23,877,020 shares, (ii) 1,717,571 shares issuable upon exercise of 1,093,000 Public Warrants and (iii) 6,503,200 shares issuable upon exercise of 4,138,400 Private Warrants. The business address of Blackwell Partners LLC — Series A (“BW”) is 6 Duddell Street, Hong Kong. Maso Capital Partners Limited (“MCPL”) is the investment manager of BW and has voting and investment discretion with respect to the common shares held of record by BW. Manoj Jain and Sohit Khurana are the directors of MCPL, and may be deemed to have shared voting and dispositive power over the shares. Each such person disclaims any beneficial ownership of such shares other than to the extent of any pecuniary interest they may have therein, directly or indirectly. |
(5) | Reflects (i) 9,474,327 shares, (ii) 814,000 shares issuable upon exercise of 518,000 Public Warrants and (iii) 2,504,700 shares issuable upon exercise of 1,593,900 Private Warrants. The business address of Star V Partners LLC (“SV”) is 6 Duddell Street, Hong Kong. Maso Capital Partners Limited (“MCPL”) is the investment manager of SV and has voting and investment discretion with respect to the common shares held of record by SV. Manoj Jain and Sohit Khurana are the directors of MCPL, and may be deemed to have shared voting and dispositive power over the shares. Each such person disclaims any beneficial ownership of such shares other than to the extent of any pecuniary interest they may have therein, directly or indirectly. |
(6) | The address of Marc Holtzman is 4801 Preserve Parkway North, Greenwood Village, CO 80121. |
(7) | Reflects (i) 7,108,623 shares held by Timothy T. Hwang, as Trustee of the Timothy T. Hwang Revocable Trust, originally dated January 10, 2019 (“Hwang Trust”), over which Mr. Hwang has sole voting and dispositive power, (ii) 2,117,904 shares held by the Hwang Trust over which Mr. Hwang has the right to acquire voting and dispositive power upon the exercise of options exercisable as of or within 60 days and (iii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 1,342,793 shares held by the Hwang Trust over which Mr. Hwang has the right to acquire sole voting and dispositive power upon the exercise of options exercisable after 60 days of the date of this prospectus and (b) 1,918,804 Earnout Shares. |
(8) | Reflects (i) 1,099,208 shares held by the Gerald Yao Revocable Trust, dated January 10, 2019 (“Yao Trust”), over which Mr. Yao is trustee and in such capacity holds sole voting and dispositive power, (ii) 83,090 shares held by the Gerald Yao 2021 GRAT, over which Mr. Yao is trustee and in such capacity holds sole voting and dispositive power over the shares, (iii) 34,126 shares held by the Yao Trust, over which Mr. Yao has the right to acquire sole voting and dispositive power upon the exercise of options exercisable as of or within 60 days, and (iv) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 164,956 shares held by the Yao Trust, over which Mr. Yao has the right to acquire sole voting and dispositive power upon the exercise of options exercisable after 60 days of the date of this prospectus, (b) 98,710 shares underlying restricted stock units held by the Yao Trust over which Mr. Yao has the right to acquire sole voting and dispositive power upon the settlement of such restricted stock units after 60 days of the date of this prospectus, and (c) 268,699 Earnout Shares. |
(9) | Reflects (i) 59,350 shares underlying options over which Mr. Callahan has the right to acquire sole voting and dispositive power upon the exercise of options, (ii) 29,675 shares underlying restricted stock units over which Mr. Callahan has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units, each exercisable or vesting as of or within 60 days and (iii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, 16,161 Earnout Shares. |
(10) | Reflects (i) 21,019 shares over which Mr. Compton has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units vesting as of or within 60 days and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 8,655 shares underlying restricted stock units over which Mr. Compton has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units vesting after 60 days of the date of this prospectus and (b) 5,386 Earnout Shares. |
(11) | Reflects (i) 690,637 shares and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, 125,381 Earnout Shares. The address for Global Public Offering Master Fund, L.P. (“GPO Master Fund”) is c/o Urgent International Inc., 27 Great Jones Street, Suite 6W, New York, New York 10012. Global Public Offering Fund GP, LLC (“GPO Fund”) is the general partner of GPO Master Fund. Mr. Compton is a managing director of Urgent International Inc. (“Urgent”), which is the owner and operator of GPO Master Fund and its affiliated entities and the investment advisor for GPO Master Fund and the owner and operator of Urgent Capital. As such, Mr. Compton may be deemed to have voting and dispositive power over the shares held by GPO Master Fund and Urgent Capital. |
(12) | Reflects (i) 30,865 shares and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, 5,604 Earnout Shares. The address for Urgent Capital LLC (“Urgent Capital”) is c/o Urgent International Inc., 27 Great Jones Street, Suite 6W, New York, New York 10012. Global Public Offering Fund GP, LLC (“GPO Fund”) is the general partner of GPO Master Fund. Mr. Compton is a managing director of Urgent International Inc. (“Urgent”), which is the owner and operator of GPO Master Fund and its affiliated entities and the investment advisor for GPO Master Fund and the owner and operator of Urgent Capital. As such, Mr. Compton may be deemed to have voting and dispositive power over the shares held by GPO Master Fund and Urgent Capital. |
(13) | Reflects (i) 71,220 shares, (ii) 59,350 shares over which Mr. McChrystal has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units vesting as of or within 60 days and (iii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, 23,703 Earnout Shares. |
(14) | Reflects (i) 59,350 shares over which Mr. Nilsson has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units vesting as of or within 60 days and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, 10,774 Earnout Shares. |
(15) | Reflects (i) 6,345,702 shares and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, 1,152,031 Earnout Shares. The address for Visionnaire Ventures Fund I, LP (“Visionnaire”) is 1300 El Camino Real, Suite 100, Menlo Park, California 94025. Mr. Nilsson is managing partner of Visionnaire and may be deemed to have voting and dispositive power over the shares held by Vissionaire. |
(16) | Reflects (i) 2,123,155 shares and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, 385,448 Earnout Shares. The address for Xplorer Capital Fund III L.P. (“Xplorer”) is 1300 El Camino Real, Suite 100, Menlo Park, California 94025. Mr. Nilsson is managing partner of Xplorer and Capital and may be deemed to have voting and dispositive power over the shares held by Xplorer. |
(17) | Reflects (i) 2,629,239 shares and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, 477,325 Earnout Shares. The address for XC FiscalNote-A, LLC (“XC-A”) is 1300 El Camino Real, Suite 100, Menlo Park, California 94025. Mr. Nilsson is managing partner of CX-A and may be deemed to have voting and dispositive power over the shares held by XC-A. |
(18) | The address for each of XC FiscalNote-B, LLC (“XC-B”) is 1300 El Camino Real, Suite 100, Menlo Park, California 94025. Mr. Nilsson is managing partner of XC-B and may be deemed to have voting and dispositive power over the shares held by XC-B. |
(19) | Reflects (i) 301,585 shares and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, 54,751 Earnout Shares. The address for each of Xplorer Capital (“Capital”) is 1300 El Camino Real, Suite 100, Menlo Park, California 94025. Mr. Nilsson is managing partner of Capital and may be deemed to have voting and dispositive power over the shares held by Xplorer. |
(20) | Reflects (i) 21,019 shares over which Ms. Sedgley has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units vesting as of or within 60 days and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 8,655 shares underlying restricted stock units over which Ms. Sedgley has the right to acquire sole voting and dispositive power upon the settlement of such restricted stock units after 60 days of the date of this prospectus, and (b) 5,386 Earnout Shares. |
(21) | Reflects (i) 59,350 shares underlying options over which Mr. Sweeney has the right to acquire sole voting and dispositive power upon the exercise of options, (ii) 29,675 shares underlying restricted stock units over which Mr. Sweeney has the right to acquire sole voting and dispositive power upon settlement of restricted stock units, each exercisable or vesting as of or within 60 days and (iii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 16,161 Earnout Shares. |
(22) | Reflects (i) 25,965 shares over which Mr. Yiu has the right to acquire sole voting and dispositive power upon the settlement of restricted stock units vesting as of or within 60 days and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 3,709 shares underlying restricted stock units over which Mr. Yiu has the right to acquire sole voting and dispositive power upon the settlement of such restricted stock units after 60 days of the date of this prospectus, and (b) 5,386 Earnout Shares. |
(23) | Reflects (i) 1,456,976 shares and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, 182,811 Earnout Shares. The address for SkyOne Capital Pty Ltd. (“SkyOne”) is Level 16, 88 Phillip Street, Aurora Place, Sydney, NSW 2000, Australia. Mr. Yiu is a director of SkyOne, which entity is the trustee of funds affiliated with and/or managed by AS1 Growth Partners Pty Ltd where Mr. Yiu serves as a partner, and in such capacity may be deemed to have voting and dispositive power over such shares. |
(24) | Reflects (i) 64,987 shares over which Mr. Slabaugh has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 204,845 shares over which Mr. Slabaugh has the right to acquire sole voting and dispositive power upon the exercise of options exercisable after 60 days of the date of this prospectus, (b) 61,694 shares underlying restricted stock units over which Mr. Slabaugh has the right to acquire sole voting and dispositive power upon the settlement of such restricted stock units after 60 days of the date of this prospectus and (c) 60,184 Earnout Shares. |
(25) | Reflects (i) 109,201 shares over which Mr. Resnik has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days, and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 269,850 shares over which Mr. Resnik has the right to acquire sole voting and dispositive power upon the exercise of options exercisable after 60 days of the date of this prospectus, (b) 86,666 shares underlying restricted stock units over which Mr. Resnik has the right to acquire sole voting and dispositive power upon the settlement of such restricted stock units after 60 days of the date of this prospectus and (c) 84,543 Earnout Shares. |
(26) | Reflects (i) 29,154 shares over which Ms. Putman-Garcia has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days, and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 105,761 shares over which Ms. Putman-Garcia has the right to acquire sole voting and dispositive power upon the exercise of options exercisable after 60 days of the date of this prospectus, (b) 30,847 shares underlying restricted stock units over which Ms. Putman-Garcia has the right to acquire sole voting and dispositive power upon the settlement of such restricted stock units after 60 days of the date of this prospectus and (c) 30,088 Earnout Shares. |
(27) | Reflects (i) 107,496 shares over which Mr. Fawell has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days, and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 200,884 shares over which Mr. Fawell has the right to acquire sole voting and dispositive power upon the exercise of options exercisable after 60 days of the date |
of this prospectus, (b) 70,507 shares underlying restricted stock units over which Mr. Fawell has the right to acquire sole voting and dispositive power upon the settlement of such restricted stock units after 60 days of the date of this prospectus and (c) 68,782 Earnout Shares. |
(28) | Reflects (i) 9,272 shares over which Mr. Aman has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days, and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 20,402 shares over which Mr. Aman has the right to acquire sole voting and dispositive power upon the exercise of options exercisable after 60 days of the date of this prospectus and (b) 5,386 Earnout Shares. |
(29) | Reflects (i) 181,879 shares, (ii) 95,506 shares over which Mr. Eidelman has the right to acquire sole voting and dispositive power upon the exercise of options as of or within 60 days, and (iii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, (a) 108,886 shares over which Mr. Eidelman has the right to acquire sole voting and dispositive power upon the exercise of options exercisable after 60 days of the date of this prospectus, (b) 104,764 shares underlying restricted stock units over which Mr. Eidelman has the right to acquire sole voting and dispositive power upon the settlement of such restricted stock units after 60 days of the date of this prospectus and (c) 89,140 Earnout Shares. |
(30) | Solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, reflects (i) 2,967 shares over which Ms. Miller has the right to acquire sole voting and dispositive power upon the exercise of options exercisable after 60 days of the date of this prospectus, (b) 9,496 shares underlying restricted stock units over which Ms. Miller has the right to acquire sole voting and dispositive power upon the settlement of such restricted stock units after 60 days of the date of this prospectus, and (c) 2,261 Earnout Shares. |
(31) | Reflects (i) 7,781,723 shares, and (ii) solely with respect to the “Number of Shares of Class A Common Stock Being Offered” column, 1,412,433 Earnout Shares. GPO FN Noteholder LLC is the beneficial owner of the shares reported herein. Stonehill Capital Management LLC (“SCM”) is the manager of GPO FN Noteholder LLC and has voting and investment discretion with respect to the shares held of record by GPO FN Noteholder LLC. SCM disclaims beneficial ownership of such shares. Mr. John Motulsky, Mr. Jonathan Sacks, Mr. Peter Sisitsky, Mr. Michael Thoyer, Mr. Michael Stern and Mr. Samir Arora (collectively, the “Members”) are the managing members of SCM and may be deemed to have shared voting and dispositive power over the shares. The Members disclaim beneficial ownership of such shares except to the extent of any pecuniary interest therein. The business address of this stockholder is 320 Park Avenue, 26th Floor, New York, NY 10022. |
• | purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus; |
• | ordinary brokerage transactions and transactions in which the broker solicits purchasers; |
• | block trades in which the broker-dealer so engaged will attempt to sell the offered securities as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
• | an over-the-counter |
• | through trading plans entered into by a Selling Securityholder pursuant to Rule 10b5-1 under the Exchange Act, that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans; |
• | through the distribution of the securities by any Selling Securityholder to its partners, members or stockholders; |
• | through one or more underwritten offerings on a firm commitment or best-efforts basis; |
• | settlement of short sales entered into after the effective date the registration statement of which this prospectus is a part; |
• | agreements with broker-dealers to sell a specified number of the securities at a stipulated price per share or warrant; |
• | in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents; |
• | in privately negotiated transactions; |
• | in options transactions; |
• | through a combination of any of the above methods of sale; or |
• | any other method permitted pursuant to applicable law. |
• | the specific securities to be offered and sold; |
• | the names of the Selling Securityholders; |
• | the respective purchase prices and public offering prices, the proceeds to be received from the sale, if any, and other material terms of the offering; |
• | settlement of short sales entered into after the date of this prospectus; |
• | the names of any participating agents, broker-dealers or underwriters, if not already named herein; and |
• | any applicable commissions, discounts, concessions and other items constituting compensation from the Selling Securityholders. |
• | banks, financial institutions or financial services entities; |
• | broker-dealers; |
• | governments or agencies or instrumentalities thereof; |
• | regulated investment companies; |
• | real estate investment trusts; |
• | expatriates or former long-term residents of the United States; |
• | persons that actually or constructively own five percent or more (by vote or value) of our shares; |
• | persons that acquired our securities pursuant to an exercise of employee share options, in connection with employee share incentive plans or otherwise as compensation; |
• | insurance companies; |
• | dealers or traders subject to a mark-to-market |
• | persons holding our securities as part of a “straddle,” constructive sale, hedge, wash sale, conversion or other integrated or similar transaction; |
• | persons holding our securities in connection with a trade or business conducted outside the United States; |
• | U.S. holders (as defined below) whose functional currency is not the U.S. dollar; |
• | partnerships (or entities or arrangements classified as partnerships or other pass-through entities for U.S. federal income tax purposes) and any beneficial owners of such partnerships; |
• | tax-exempt entities; |
• | controlled foreign corporations; and |
• | passive foreign investment companies. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation (or other entity taxable as a corporation) organized in or under the laws of the United States, any state thereof or the District of Columbia; |
• | an estate the income of which is includible in gross income for U.S. federal income tax purposes regardless of its source; or |
• | a trust, if (i) a court within the United States is able to exercise primary supervision over the administration of the trust and one or more United States persons (as defined in the Code) have authority to control all substantial decisions of the trust or (ii) it has a valid election in effect under Treasury Regulations to be treated as a United States person. |
• | a non-resident alien individual (other than certain former citizens and residents of the United States subject to U.S. tax as expatriates); |
• | a foreign corporation; or |
• | an estate or trust that is not a U.S. holder; |
• | the gain is effectively connected with the conduct by the Non-U.S. holder of a trade or business within the United States (and, under an applicable income tax treaty, is attributable to a United States permanent establishment or fixed base maintained by the Non-U.S. holder); or |
• | we are or have been a “United States real property holding corporation” (a “USRPHC”) for U.S. federal income tax purposes at any time during the shorter of the five-year period ending on the date of disposition or the Non-U.S. holder’s holding period for its Class A Common Stock, except if shares of Class A Common Stock are regularly traded on an established securities market and certain other conditions are met. |
• | 1,700,000,000 shares of Class A Common Stock, par value $0.0001 per share; |
• | 9,000,000 shares of Class B Common Stock, par value $0.0001 per share; and |
• | 100,000,000 shares of preferred stock, par value $0.0001 per share. |
• | transfer by the holder, other than a Permitted Transfer; |
• | the death or permanent disability of the holder; |
• | the first date on which the number of outstanding shares of our Class B Common Stock represents less than fifty percent (50%) of the number of shares of our Class B Common Stock that were outstanding as of the consummation of the Business Combination; |
• | the date specified by the affirmative vote of the holders of more than fifty percent (50%) of the then outstanding shares of our Class B Common Stock, voting as a separate class; and |
• | the date that is seven (7) years from the consummation of the Business Combination. |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption to each warrant holder; and |
• | if, and only if, the last reported sale price of the Class A Common Stock for any 20 trading days within a 30-trading day period ending three business days before the Company sends to the notice of redemption to the warrant holders (the “Reference Value”) equals or exceeds $11.45 per share (as adjusted for share sub-divisions, share dividends, reorganizations, recapitalizations, changes in exercise price and the like). |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of Class A Common Stock to be determined by reference to an agreed table based on the redemption date and the “fair market value” of Class A Common Stock; |
• | if, and only if, the Reference Value equals or exceeds $6.36 per share (as adjusted for share sub-divisions, share dividends, reorganizations, recapitalizations and the like); and |
• | if the Reference Value is less than $11.45 per share (as adjusted for share sub-divisions, share dividends, reorganizations, recapitalizations, changes in exercise price and the like), the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above. |
Redemption Date |
≤ | $6.36 |
$ |
7.00 |
$ |
7.64 |
$ |
8.27 |
$ |
8.91 |
$ |
9.55 |
$ |
10.18 |
$ |
10.82 |
≥ | $11.45 |
||||||||||||||||||
(period to expiration of warrants) | ||||||||||||||||||||||||||||||||||||
60 months |
0.410 | 0.442 | 0.467 | 0.489 | 0.509 | 0.530 | 0.547 | 0.563 | 0.567 | |||||||||||||||||||||||||||
57 months |
0.404 | 0.435 | 0.462 | 0.487 | 0.509 | 0.530 | 0.547 | 0.563 | 0.567 | |||||||||||||||||||||||||||
54 months |
0.396 | 0.427 | 0.457 | 0.482 | 0.506 | 0.526 | 0.545 | 0.561 | 0.567 | |||||||||||||||||||||||||||
51 months |
0.387 | 0.421 | 0.451 | 0.478 | 0.503 | 0.523 | 0.544 | 0.561 | 0.567 | |||||||||||||||||||||||||||
48 months |
0.379 | 0.413 | 0.445 | 0.473 | 0.498 | 0.522 | 0.541 | 0.559 | 0.567 | |||||||||||||||||||||||||||
45 months |
0.369 | 0.405 | 0.438 | 0.468 | 0.495 | 0.519 | 0.539 | 0.559 | 0.567 | |||||||||||||||||||||||||||
42 months |
0.358 | 0.396 | 0.431 | 0.462 | 0.490 | 0.515 | 0.537 | 0.558 | 0.567 | |||||||||||||||||||||||||||
39 months |
0.347 | 0.387 | 0.423 | 0.456 | 0.486 | 0.511 | 0.534 | 0.556 | 0.567 | |||||||||||||||||||||||||||
36 months |
0.335 | 0.376 | 0.413 | 0.448 | 0.479 | 0.508 | 0.533 | 0.555 | 0.567 | |||||||||||||||||||||||||||
33 months |
0.322 | 0.365 | 0.404 | 0.440 | 0.473 | 0.503 | 0.530 | 0.553 | 0.567 | |||||||||||||||||||||||||||
30 months |
0.308 | 0.352 | 0.393 | 0.431 | 0.467 | 0.497 | 0.526 | 0.552 | 0.567 | |||||||||||||||||||||||||||
27 months |
0.291 | 0.336 | 0.380 | 0.421 | 0.457 | 0.492 | 0.522 | 0.550 | 0.567 | |||||||||||||||||||||||||||
24 months |
0.272 | 0.321 | 0.366 | 0.409 | 0.448 | 0.484 | 0.517 | 0.547 | 0.567 | |||||||||||||||||||||||||||
21 months |
0.253 | 0.303 | 0.350 | 0.396 | 0.438 | 0.478 | 0.512 | 0.545 | 0.567 | |||||||||||||||||||||||||||
18 months |
0.229 | 0.281 | 0.332 | 0.380 | 0.426 | 0.468 | 0.506 | 0.542 | 0.567 | |||||||||||||||||||||||||||
15 months |
0.204 | 0.258 | 0.310 | 0.361 | 0.412 | 0.457 | 0.498 | 0.537 | 0.567 | |||||||||||||||||||||||||||
12 months |
0.174 | 0.229 | 0.284 | 0.339 | 0.393 | 0.443 | 0.490 | 0.533 | 0.567 | |||||||||||||||||||||||||||
9 months |
0.141 | 0.196 | 0.255 | 0.313 | 0.372 | 0.427 | 0.479 | 0.528 | 0.567 | |||||||||||||||||||||||||||
6 months |
0.102 | 0.156 | 0.215 | 0.280 | 0.344 | 0.407 | 0.465 | 0.520 | 0.567 | |||||||||||||||||||||||||||
3 months |
0.053 | 0.102 | 0.163 | 0.236 | 0.310 | 0.382 | 0.449 | 0.512 | 0.567 | |||||||||||||||||||||||||||
0 months |
— | — | 0.066 | 0.181 | 0.281 | 0.366 | 0.442 | 0.508 | 0.567 |
• | the issuer of the securities that was formerly a shell company has ceased to be a shell company; |
• | the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act; |
• | the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials), other than Form 8-K reports; and |
• | at least one year has elapsed from the time that the issuer filed current Form 10 type information with the SEC reflecting its status as an entity that is not a shell company. |
• | one percent (1%) of the total number of shares of Common Stock then outstanding; or |
Page |
||||
F-2 |
||||
Consolidated Financial Statements: |
||||
F-3 |
||||
F-4 |
||||
F-5 |
||||
F-6 |
||||
F-7 |
||||
Unaudited Condensed Financial Statements |
||||
F-24 |
||||
F-25 |
||||
F-26 |
||||
F-27 |
||||
F-28 |
Page |
||||
Audited consolidated financial statements |
||||
As of December 31, 2021 and 2020 and for the years then ended |
||||
F-52 |
||||
F-53 |
||||
F-54 |
||||
F-55 |
||||
F-57 |
||||
F-59 |
||||
Unaudited condensed consolidated financial statements |
||||
As of June 30, 2022 and December 31, 2021 and for the six months ended June 30, 2022 and 2021 |
||||
F-110 |
||||
F-111 |
||||
F-112 |
||||
F-114 |
||||
F-116 |
December 31, | ||||||||
2021 | 2020 | |||||||
Assets |
||||||||
Current assets: |
||||||||
Cash |
$ | 618,138 | $ | — | ||||
Due from related party |
— | 411,692 | ||||||
Prepaid expenses |
462,473 | 789,798 | ||||||
Total current assets |
1,080,611 | 1,201,490 | ||||||
Investments held in Trust Account |
175,101,805 | 175,030,689 | ||||||
Total Assets |
$ | 176,182,416 | $ | 176,232,179 | ||||
Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 1,736,244 | $ | 4,291 | ||||
Accrued expenses |
2,942,445 | 179,780 | ||||||
Note payable – related party |
— | 175,626 | ||||||
Total current liabilities |
4,678,689 | 359,697 | ||||||
Deferred underwriting commissions |
6,125,000 | 6,125,000 | ||||||
Derivative warrant liabilities |
19,687,500 | 20,805,000 | ||||||
Total liabilities |
30,491,189 | 27,289,697 | ||||||
Commitments and Contingencies (Note 6) |
||||||||
Class A ordinary shares subject to possible redemption; 17,500,000 shares at $10.00 per share at December 31, 2021 and 2020 |
175,000,000 | 175,000,000 | ||||||
Shareholders’ Deficit |
||||||||
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding at December 31, 2021 and 2020 |
— | — | ||||||
Class A ordinary shares subject to possible redemption, $0.0001 par value; 180,000,000 shares authorized; no non-redeemable shares issued or outstanding at December 31, 2021 and 2020 |
— | — | ||||||
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 4,375,000 shares issued and outstanding at December 31, 2021 and 2020 |
437 | 437 | ||||||
Additional paid-in capital |
— | — | ||||||
Accumulated deficit |
(29,309,210 | ) | (26,057,955 | ) | ||||
Total shareholders’ deficit |
(29,308,773 | ) | (26,057,518 | ) | ||||
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit |
$ | 176,182,416 | $ | 176,232,179 | ||||
Year Ended December 31, 2021 |
The Period From August 28, 2020 (inception) through December 31, 2020 |
|||||||
General and administrative expenses |
$ | 5,939,873 | $ | 672,065 | ||||
Loss from operations |
(5,939,873 | ) | (672,065 | ) | ||||
Other income (expense) |
||||||||
Financing cost – derivative warrant liabilities |
— | (469,465 | ) | |||||
Interest earned on investments held in Trust Account |
71,118 | 30,688 | ||||||
Change in fair value of derivative warrant liabilities |
2,212,500 | (7,980,000 | ) | |||||
Net loss |
$ |
(3,656,255 |
) |
$ |
(9,090,842 |
) | ||
Weighted average shares outstanding of Class A ordinary shares, basic and diluted |
17,500,000 |
8,536,585 |
||||||
Basic and diluted net loss per share, Class A ordinary shares subject to redemption |
$ |
(0.17 |
) |
$ |
(0.70 |
) | ||
Weighted average shares outstanding of Class B ordinary shares, basic and diluted |
4,375,000 |
4,375,000 |
||||||
Basic and diluted net loss per share, Class B ordinary shares |
$ |
(0.17 |
) |
$ |
(0.70 |
) | ||
Ordinary Shares |
Additional Paid-in Capital |
Accumulated Deficit |
Total Shareholders’ Deficit |
|||||||||||||||||||||||||
Class A |
Class B |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Balance – December 31, 2020 |
— |
$ |
— |
4,375,000 |
$ |
437 |
$ |
— |
$ |
(26,057,955 |
) |
$ |
(26,057,518 |
) | ||||||||||||||
Excess of cash received over fair value of private placement warrants |
— | — | — | — | 405,000 | — | 405,000 | |||||||||||||||||||||
Recovery of accretion recognized against accumulated deficit |
— | — | — | — | (405,000 | ) | 405,000 | — | ||||||||||||||||||||
Net loss |
— | — | — | — | — | (3,656,255 | ) | (3,656,255 | ) | |||||||||||||||||||
Balance – December 31, 2021 |
— |
$ |
— |
4,375,000 |
$ |
437 |
$ |
— |
$ |
(29,309,210 |
) |
$ |
(29,308,773 |
) | ||||||||||||||
Ordinary Shares |
Additional Paid-in Capital |
Accumulated Deficit |
Total Shareholders’ Deficit |
|||||||||||||||||||||||||
Class A |
Class B |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Balance – August 28, 2020 (inception) |
— |
$ |
— |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
||||||||||||||||
Issuance of Class B ordinary shares to Sponsor |
— | — | 5,031,250 | 503 | 24,497 | — | 25,000 | |||||||||||||||||||||
Excess of cash received over fair value of private placement warrants |
— | — | — | — | 550,000 | — | 550,000 | |||||||||||||||||||||
Forfeiture of Class B ordinary shares |
— | — | (656,250 | ) | (66 | ) | 66 | — | — | |||||||||||||||||||
Accretion of Class A Shares subject to possible redemption |
— | — | — | — | (574,563 | ) | (16,967,113 | ) | (17,541,676 | ) | ||||||||||||||||||
Net loss |
— | — | — | — | — | (9,090,842 | ) | (9,090,842 | ) | |||||||||||||||||||
Balance – December 31, 2020 |
— |
$ |
— |
4,375,000 |
$ |
437 |
$ |
— |
$ |
(26,057,955 |
) |
$ |
(26,057,518 |
) | ||||||||||||||
Year Ended December 31, 2021 |
For The Period From August 28, 2020 (inception) through December 31, 2020 |
|||||||
Cash Flows from Operating Activities: |
||||||||
Net loss |
$ | (3,656,255 | ) | $ | (9,090,842 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||
General and administrative expenses paid by Sponsor under note payable |
88,206 | 62,017 | ||||||
General and administrative expenses paid by Sponsor under due to related party |
— | 1,260,776 | ||||||
Financing cost – derivative warrant liabilities |
— | 469,465 | ||||||
Interest income on investments held in Trust Account |
(71,118 | ) | (30,689 | ) | ||||
Change in fair value of derivative warrant liabilities |
(2,212,500 | ) | 7,980,000 | |||||
Changes in operating assets and liabilities: |
||||||||
Prepaid expenses |
327,327 | (764,798 | ) | |||||
Accounts payable |
1,731,953 | 4,291 | ||||||
Accrued expenses |
2,762,665 | 109,780 | ||||||
Net cash used in operating activities |
(1,029,722 | ) | — | |||||
Cash Flows from Investing Activities: |
||||||||
Cash deposited in Trust Account |
— | (175,000,000 | ) | |||||
Net cash used in investing activities |
— | (175,000,000 | ) | |||||
Cash Flows from Financing Activities: |
||||||||
Proceeds received from initial public offering |
— | 175,000,000 | ||||||
Proceeds from settlement of receivable from related party |
323,486 | — | ||||||
Repayment of note payable to related party |
(175,626 | ) | — | |||||
Proceeds received from private placement |
1,500,000 | — | ||||||
Net cash provided by financing activities |
1,647,860 | 175,000,000 | ||||||
Net increase in cash |
618,138 | — | ||||||
Cash – beginning of the period |
— | — | ||||||
Cash – end of the period |
$ |
618,138 |
$ |
— |
||||
Supplemental disclosure of noncash investing and financing activities: |
||||||||
Prepaid expenses paid by Sponsor in exchange for issuance of Class B ordinary shares |
$ | — | $ | 25,000 | ||||
Offering costs included in accrued expenses |
$ | — | $ | 70,000 | ||||
Offering costs included in note payable – related party |
$ | — | $ | 113,610 | ||||
Offering costs included in due to related party |
$ | — | $ | 327,532 | ||||
Deferred underwriting commissions in connection with the initial public offering |
$ | — | $ | 6,125,000 | ||||
Gross proceeds received from private placement held in Sponsor’s bank account |
$ | — | $ | 550,000 | ||||
Offering costs paid by Sponsor out of proceeds received from private placement |
$ | — | $ | 3,500,000 |
• | Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
Gross Proceeds |
$ | 175,000,000 | ||
Less: |
||||
Proceeds allocated to Public Warrants |
(7,875,000 | ) | ||
Class A ordinary shares issuance costs |
(9,666,677 | ) | ||
Plus: |
||||
Remeasurement adjustment on redeemable common stock |
17,541,677 | |||
Class A ordinary shares subject to possible redemption |
$ | 175,000,000 | ||
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption to each warrant holder; and |
• | if, and only if, the last reported sale price of the Class A ordinary shares for any 20 trading days within a 30-trading day period ending three business days before the Company sends to the notice of redemption to the warrant holders (the “Reference Value”) equals or exceeds $18.00 per share (as adjusted for share sub- divisions, share dividends, reorganizations, recapitalizations and the like). |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of Class A ordinary shares to be determined by reference to an agreed table based on the redemption date and the “fair market value” of Class A ordinary shares; |
• | if, and only if, the Reference Value equals or exceeds $10.00 per share (as adjusted for share sub-divisions, share dividends, reorganizations, recapitalizations and the like); and |
• | if the Reference Value is less than $18.00 per share (as adjusted for share sub-divisions, share dividends, reorganizations, recapitalizations and the like), the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above. |
Fair Value Measured as of December 31, 2021 |
||||||||||||||||
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Assets: |
||||||||||||||||
Investments held in Trust Account |
$ | 175,101,805 | $ | — | $ | — | $ | 175,101,805 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities: |
||||||||||||||||
Derivative public warrant liabilities |
10,937,500 | — | — | 10,937,500 | ||||||||||||
Derivative private warrant liabilities |
— | 8,750,000 | — | 8,750,000 | ||||||||||||
|
|
|
|
|
|
|
|
Fair Value Measured as of December 31, 2020 |
||||||||||||||||
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Assets: |
||||||||||||||||
Investments held in Trust Account |
$ | 175,030,689 | $ | — | $ | — | $ | 175,030,689 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities: |
||||||||||||||||
Derivative public warrant liabilities |
12,775,000 | — | — | 12,775,000 | ||||||||||||
Derivative private warrant liabilities |
— | — | 8,030,000 | 8,030,000 | ||||||||||||
|
|
|
|
|
|
|
|
As of December 31, 2020 |
||||
Option term (in years) |
6.34 | |||
Volatility |
21.50 | % | ||
Risk-free interest rate |
0.55 | % | ||
Expected dividends |
— | |||
Exercise Price |
11.50 |
As of December 31, 2021 |
||||
Derivative warrant liabilities at January 1, 2021 – Level 3 |
$ | 8,030,000 | ||
Change in fair value of derivative warrant liabilities – Level 3 |
(4,345,000 | ) | ||
Transfer of Private warrants to Level 2 |
(3,685,000 | ) | ||
|
|
|||
Derivative warrant liabilities at December 31, 2021 – Level 3 |
$ | — | ||
|
|
June 30, 2022 |
December 31, 2021 |
|||||||
Assets |
(unaudited) |
|||||||
Current assets: |
||||||||
Cash |
$ | 14,689 | $ | 618,138 | ||||
Prepaid expenses |
201,799 | 462,473 | ||||||
Total current assets |
216,488 | 1,080,611 | ||||||
Investments held in Trust Account |
175,360,788 | 175,101,805 | ||||||
Total Assets |
$ |
175,577,276 |
$ |
176,182,416 |
||||
Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 1,745,196 | $ | 1,736,244 | ||||
Accrued expenses |
5,794,135 | 2,942,445 | ||||||
Due to related party |
303,680 | — | ||||||
Total current liabilities |
7,843,011 | 4,678,689 | ||||||
Deferred underwriting commissions |
6,125,000 | 6,125,000 | ||||||
Derivative warrant liabilities |
11,340,000 | 19,687,500 | ||||||
Total liabilities |
25,308,011 | 30,491,189 | ||||||
Commitments and Contingencies (Note 6) |
||||||||
Class A ordinary shares subject to possible redemption; 17,500,000 shares at $10.01 and $10.00 per share at June 30, 2022 and December 31, 2021, respectively |
175,260,788 | 175,000,000 | ||||||
Shareholders’ Deficit |
||||||||
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding at June 30, 2022 and December 31, 2021 |
— | — | ||||||
Class A ordinary shares subject to possible redemption, $0.0001 par value; 180,000,000 shares authorized; no non-redeemable shares issued or outstanding |
— | — | ||||||
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 4,375,000 shares issued and outstanding |
437 | 437 | ||||||
Additional paid-in capital |
— | — | ||||||
Accumulated deficit |
(24,991,960 | ) | (29,309,210 | ) | ||||
Total shareholders’ deficit |
(24,991,523 | ) | (29,308,773 | ) | ||||
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit |
$ |
175,577,276 |
$ |
176,182,416 |
||||
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
General and administrative expenses |
$ | 2,106,642 | $ | 2,034,461 | $ | 4,028,445 | $ | 2,284,830 | ||||||||
Loss from operations |
(2,106,642 | ) | (2,034,461 | ) | (4,028,445 | ) | (2,284,830 | ) | ||||||||
Other income (expense) |
||||||||||||||||
Interest earned on investments held in Trust Account |
236,453 | 5,928 | 258,983 | 51,449 | ||||||||||||
Change in fair value of derivative warrant liabilities |
(787,500 | ) | 3,990,000 | 8,347,500 | 7,695,000 | |||||||||||
Net income (loss) |
$ |
(2,657,689 |
) |
$ |
1,961,467 |
$ |
4,578,038 |
$ |
5,461,619 |
|||||||
Weighted average shares outstanding of Class A ordinary shares, basic and diluted |
17,500,000 |
17,500,000 |
17,500,000 |
17,500,000 |
||||||||||||
Basic and diluted net income (loss) per share, Class A ordinary shares subject to redemption |
$ |
(0.12 |
) |
$ |
0.09 |
$ |
0.21 |
$ |
0.25 |
|||||||
Weighted average shares outstanding of Class B ordinary shares, basic and diluted |
4,375,000 |
4,375,000 |
4,375,000 |
4,375,000 |
||||||||||||
Basic and diluted net income (loss) per share, Class B ordinary shares |
$ |
(0.12 |
) |
$ |
0.09 |
$ |
0.21 |
$ |
0.25 |
|||||||
Ordinary Shares |
Additional Paid-in Capital |
Accumulated Deficit |
Total Shareholders’ Deficit |
|||||||||||||||||||||||||
Class A |
Class B |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Balance - December 31, 2021 |
— |
$ |
— |
4,375,000 |
$ |
437 |
$ |
— |
$ |
(29,309,210 |
) |
$ |
(29,308,773 |
) | ||||||||||||||
Net income |
— | — | — | — | — | 7,235,727 | 7,235,727 | |||||||||||||||||||||
Balance - March 31, 2022 (unaudited) |
— |
$ |
— |
4,375,000 |
$ |
437 |
$ |
— |
$ |
(22,073,483 |
) |
$ |
(22,073,046 |
) | ||||||||||||||
Increase in Class A ordinary shares subject to possible redemption |
— | — | — | — | — | (260,788 | ) | (260,788 | ) | |||||||||||||||||||
Net loss |
— | — | — | — | — | (2,657,689 | ) | (2,657,689 | ) | |||||||||||||||||||
Balance - June 30, 2022 (unaudited) |
— |
$ |
— |
4,375,000 |
$ |
437 |
$ |
— |
$ |
(24,991,960 |
) |
$ |
(24,991,523 |
) | ||||||||||||||
Ordinary Shares |
Additional Paid-in Capital |
Accumulated Deficit |
Total Shareholders’ Deficit |
|||||||||||||||||||||||||
Class A |
Class B |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Balance - December 31, 2020 |
— |
$ |
— |
4,375,000 |
$ |
437 |
$ |
— |
$ |
(26,057,955 |
) |
$ |
(26,057,518 |
) | ||||||||||||||
Net income |
— | — | — | — | — | 3,500,152 | 3,500,152 | |||||||||||||||||||||
Balance - March 31, 2021 (unaudited) |
— |
$ |
— |
4,375,000 |
$ |
437 |
$ |
— |
$ |
(22,557,803 |
) |
$ |
(22,557,366 |
) | ||||||||||||||
Net income |
— | — | — | — | — | 1,961,467 | 1,961,467 | |||||||||||||||||||||
Balance - June 30, 2021 (unaudited) |
— |
$ |
— |
4,375,000 |
$ |
437 |
$ |
— |
$ |
(20,596,336 |
) |
$ |
(20,595,899 |
) | ||||||||||||||
For the Six Months Ended June 30, |
||||||||
2022 |
2021 |
|||||||
Cash Flows from Operating Activities: |
||||||||
Net income |
$ | 4,578,038 | $ | 5,461,619 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
General and administrative expenses paid by related party |
— | 88,206 | ||||||
Interest income on investments held in Trust Account |
(258,983 | ) | (51,448 | ) | ||||
Change in fair value of derivative warrant liabilities |
(8,347,500 | ) | (7,695,000 | ) | ||||
Changes in operating assets and liabilities: |
||||||||
Prepaid expenses |
260,674 | 254,347 | ||||||
Accounts payable |
8,952 | 1,679,693 | ||||||
Accrued expenses |
2,851,690 | 138,257 | ||||||
Due to related party |
303,680 | — | ||||||
Net cash used in operating activities |
(603,449 | ) | (124,326 | ) | ||||
Cash Flows from Financing Activities: |
||||||||
Proceeds from settlement of receivable from related party |
— | 323,486 | ||||||
Repayment of note payable to related party |
— | (175,626 | ) | |||||
Net cash provided by financing activities |
— | 147,860 | ||||||
Net (decrease) increase in cash |
(603,449 | ) | 23,534 | |||||
Cash - beginning of the period |
618,138 | — | ||||||
Cash - end of the period |
$ |
14,689 |
$ |
23,534 |
||||
• | Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
For the Three Months Ended June 30, 2022 |
For the Three Months Ended June 30, 2021 |
|||||||||||||||
Class A |
Class B |
Class A |
Class B |
|||||||||||||
Basic and diluted net income (loss) per ordinary share: |
||||||||||||||||
Numerator: |
||||||||||||||||
Allocation of net income (loss) |
$ | (2,126,151 | ) | $ | (531,538 | ) | $ | 1,569,174 | $ | 392,293 | ||||||
Denominator: |
||||||||||||||||
Basic and diluted weighted average ordinary shares outstanding |
17,500,000 | 4,375,000 | 17,500,000 | 4,375,000 | ||||||||||||
Basic and diluted net income (loss) per ordinary share |
$ | (0.12 | ) | $ | (0.12 | ) | $ | 0.09 | $ | 0.09 | ||||||
For the Six Months Ended June 30, 2022 |
For the Six Months Ended June 30, 2021 |
|||||||||||||||
Class A |
Class B |
Class A |
Class B |
|||||||||||||
Basic and diluted net income per ordinary share: |
||||||||||||||||
Numerator: |
||||||||||||||||
Allocation of net income |
$ | 3,662,430 | $ | 915,608 | $ | 4,369,295 | $ | 1,092,324 | ||||||||
Denominator: |
||||||||||||||||
Basic and diluted weighted average ordinary shares outstanding |
17,500,000 | 4,375,000 | 17,500,000 | 4,375,000 | ||||||||||||
Basic and diluted net income per ordinary share |
$ | 0.21 | $ | 0.21 | $ | 0.25 | $ | 0.25 | ||||||||
Gross Proceeds |
$ | 175,000,000 | ||
Less: |
||||
Proceeds allocated to Public Warrants |
(7,875,000 | ) | ||
Class A ordinary shares issuance costs |
(9,666,677 | ) | ||
Plus: |
||||
Remeasurement adjustment on carrying value to redemption value |
17,541,677 | |||
|
|
|||
Class A ordinary shares subject to possible redemption at December 31, 2021 |
$ | 175,000,000 | ||
Increase in Class A ordinary shares subject to possible redemption |
260,788 | |||
|
|
|||
Class A ordinary shares subject to possible redemption at June 30, 2022 |
$ | 175,260,788 | ||
|
|
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption to each warrant holder; and |
• | if, and only if, the last reported sale price of the Class A ordinary shares for any 20 trading days within a 30-trading day period ending three business days before the Company sends to the notice of redemption to the warrant holders (the “Reference Value”) equals or exceeds $18.00 per share (as adjusted for share sub-divisions, share dividends, reorganizations, recapitalizations and the like). |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of Class A ordinary shares to be determined by reference to an agreed table based on the redemption date and the “fair market value” of Class A ordinary shares; |
• | if, and only if, the Reference Value equals or exceeds $10.00 per share (as adjusted for share sub-divisions, share dividends, reorganizations, recapitalizations and the like); and |
• | if the Reference Value is less than $18.00 per share (as adjusted for share sub-divisions, share dividends, reorganizations, recapitalizations and the like), the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above. |
Fair Value Measured as of June 30, 2022 |
||||||||||||||||
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Assets |
||||||||||||||||
Investments held in Trust Account |
$ | 175,360,788 | $ | — | $ | — | $ | 175,360,788 | ||||||||
Liabilities |
||||||||||||||||
Derivative public warrant liabilities |
6,300,000 | — | — | 6,300,000 | ||||||||||||
Derivative private warrant liabilities |
— | 5,040,000 | — | 5,040,000 | ||||||||||||
Total Liabilities |
$ | 6,300,000 | $ | 5,040,000 | $ | — | $ | 11,340,000 | ||||||||
Fair Value Measured as of December 31, 2021 |
||||||||||||||||
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Assets |
||||||||||||||||
Investments held in Trust Account |
$ | 175,101,805 | $ | — | $ | — | $ | 175,101,805 | ||||||||
Liabilities |
||||||||||||||||
Derivative public warrant liabilities |
10,937,500 | — | — | 10,937,500 | ||||||||||||
Derivative private warrant liabilities |
— | 8,750,000 | — | 8,750,000 | ||||||||||||
Total Liabilities |
$ | 10,937,500 | $ | 8,750,000 | $ | — | $ | 19,687,500 |
As of December 31, |
||||||||
2021 |
2020 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 32,168 | $ | 44,227 | ||||
Restricted cash |
841 | 793 | ||||||
Accounts receivable, net |
11,174 | 6,389 | ||||||
Costs capitalized to obtain revenue contracts, net |
2,787 | 2,122 | ||||||
Prepaid expenses and other current assets |
7,328 | 2,738 | ||||||
|
|
|
|
|||||
Total current assets |
54,298 | 56,269 | ||||||
Property and equipment, net |
7,509 | 8,145 | ||||||
Capitalized software costs, net |
7,480 | 3,931 | ||||||
Noncurrent costs capitalized to obtain revenue contracts, net |
2,709 | 1,799 | ||||||
Goodwill |
188,768 | 120,671 | ||||||
Intangible assets, net |
117,729 | 89,291 | ||||||
|
|
|
|
|||||
Total assets |
$ | 378,493 | $ | 280,106 | ||||
|
|
|
|
|||||
Liabilities, Temporary Equity and Stockholders’ Deficit |
||||||||
Current liabilities: |
||||||||
Short-term debt and current maturities of long-term debt |
$ | 13,567 | $ | 3,251 | ||||
Accounts payable |
4,213 | 2,911 | ||||||
Accrued payroll |
6,194 | 2,805 | ||||||
Accrued expenses |
5,389 | 2,995 | ||||||
Deferred revenue, current portion |
29,569 | 16,854 | ||||||
Customer deposits |
3,568 | 2,035 | ||||||
Contingent liabilities from acquisitions, current portion |
1,088 | 276 | ||||||
Other current liabilities |
5,880 | 4,021 | ||||||
|
|
|
|
|||||
Total current liabilities |
69,468 | 35,148 | ||||||
Long-term debt, net of current maturities |
299,318 | 211,968 | ||||||
Convertible notes – related parties |
18,295 | — | ||||||
Deferred tax liabilities |
3,483 | 6,956 | ||||||
Deferred revenue, net of current portion |
528 | 667 | ||||||
Deferred rent |
8,236 | 7,970 | ||||||
Contingent liabilities from acquisitions, net of current portion |
4,016 | — | ||||||
Sublease loss liability, net of current portion |
2,090 | 2,753 | ||||||
Lease incentive liability, net of current portion |
4,440 | 4,968 | ||||||
Other noncurrent liabilities |
1,453 | 1,943 | ||||||
|
|
|
|
|||||
Total liabilities |
411,327 | 272,373 | ||||||
Commitment and contingencies (Note 14) |
||||||||
Temporary equity |
||||||||
|
|
|
|
|||||
Redeemable, convertible preferred stock (Note 8) |
449,211 | 238,963 | ||||||
|
|
|
|
|||||
Stockholders’ deficit: |
||||||||
Common stock ($0.00001 par value, 99,066,892 authorized shares at December 31, 2021 and 2020; 15,456,165 and 10,425,584 issued and outstanding at December 31, 2021 and 2020, respectively) |
— | — | ||||||
Additional paid-in capital |
— | 5,808 | ||||||
Accumulated other comprehensive loss |
(631 | ) | (63 | ) | ||||
Accumulated deficit |
(481,414) | (236,975) | ||||||
|
|
|
|
|||||
Total stockholders’ deficit |
(482,045) | (231,230) | ||||||
|
|
|
|
|||||
Total liabilities, temporary equity and stockholders’ deficit |
$ | 378,493 | $ | 280,106 | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Revenues: |
||||||||
Subscription |
$ | 74,002 | $ | 60,002 | ||||
Advisory, advertising, and other |
8,910 | 5,155 | ||||||
|
|
|
|
|||||
Total revenues |
82,912 | 65,157 | ||||||
|
|
|
|
|||||
Operating expenses: |
||||||||
Cost of revenues |
21,802 | 12,621 | ||||||
Research and development |
24,017 | 15,122 | ||||||
Sales and marketing |
29,676 | 21,559 | ||||||
Editorial |
14,634 | 14,303 | ||||||
General and administrative |
32,491 | 20,517 | ||||||
Amortization of intangible assets |
9,359 | 7,345 | ||||||
Loss on sublease |
1,817 | — | ||||||
Loss on debt extinguishment |
— | 2,433 | ||||||
Transaction costs |
4,698 | 223 | ||||||
|
|
|
|
|||||
Total operating expenses |
138,494 | 94,123 | ||||||
|
|
|
|
|||||
Operating loss |
(55,582 | ) | (28,966 | ) | ||||
Interest expense, net |
64,800 | 31,829 | ||||||
Change in fair value of warrant and derivative liabilities |
(3,405 | ) | (8,346 | ) | ||||
Other expense, net |
333 | 177 | ||||||
|
|
|
|
|||||
Net loss before income taxes and loss on equity method investment |
(117,310 | ) | (52,626 | ) | ||||
Benefit from income taxes |
(7,889 | ) | (1,435 | ) | ||||
|
|
|
|
|||||
Net loss before loss on equity method investment |
(109,421 | ) | (51,191 | ) | ||||
Loss on equity method investment |
— | (81 | ) | |||||
|
|
|
|
|||||
Net loss |
(109,421 | ) | (51,272 | ) | ||||
Other comprehensive (loss) gain |
(568 | ) | 91 | |||||
|
|
|
|
|||||
Total comprehensive loss |
$ | (109,989 | ) | $ | (51,181 | ) | ||
|
|
|
|
|||||
Net loss |
$ | (109,421 | ) | $ | (51,272 | ) | ||
Deemed dividend |
(197,511 | ) | (31,991 | ) | ||||
|
|
|
|
|||||
Net loss used to compute earnings per share |
$ | (306,932 | ) | $ | (83,263 | ) | ||
Net loss per share, basic and diluted |
$ | (23.50 | ) | $ | (8.74 | ) | ||
|
|
|
|
|||||
Weighted average shares used to compute earnings per share |
13,061,380 | 9,521,927 | ||||||
|
|
|
|
Temporary Equity |
Equity |
|||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
Additional paid-in capital |
Accumulated other comprehensive loss |
Accumulated deficit |
Total stockholders’ deficit |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||
Balance at December 31, 2019 |
38,258,865 | $ | 206,972 | 9,263,575 | $ | — | $ | — | $ | (154 | ) | $ | (189,178 | ) | $ | (189,332 | ) | |||||||||||||||
Cumulative impact of ASC 606 adoption, net of taxes |
— | — | — | — | — | — | 3,475 | 3,475 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance, net of cumulative-effect adjustment |
38,258,865 | 206,972 | 9,263,575 | — | — | (154 | ) | (185,703 | ) | (185,857 | ) | |||||||||||||||||||||
Change in redemption value of preferred stock |
— | 31,991 | — | — | (31,991 | ) | — | — | (31,991 | ) | ||||||||||||||||||||||
Exercise of stock options |
— | — | 305,565 | — | 247 | — | — | 247 | ||||||||||||||||||||||||
Stock-based compensation expense |
— | — | — | — | 1,004 | — | — | 1,004 | ||||||||||||||||||||||||
Issuance of warrants |
— | — | — | — | 562 | — | — | 562 | ||||||||||||||||||||||||
Shares issued as part of asset acquisition |
— | — | 856,444 | 2,758 | 2,758 | |||||||||||||||||||||||||||
Beneficial conversion feature, net of taxes |
— | — | — | — | 33,228 | — | — | 33,228 | ||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | (51,272 | ) | (51,272 | ) | ||||||||||||||||||||||
Foreign currency translation gain |
— | — | — | — | — | 91 | — | 91 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at December 31, 2020 |
38,258,865 | $ | 238,963 | 10,425,584 | $ | — | $ | 5,808 | $ | (63 | ) | $ | (236,975 | ) | $ | (231,230 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Change in redemption value of preferred stock |
— | 193,058 | — | — | (58,493 | ) | — | (134,565 | ) | (193,058 | ) | |||||||||||||||||||||
Exercise of stock options |
— | — | 312,468 | — | 516 | — | — | 516 | ||||||||||||||||||||||||
Stock-based compensation expense |
— | — | — | — | 1,010 | — | — | 1,010 | ||||||||||||||||||||||||
Issuance of preferred stock and warrants |
3,487,397 | 17,190 | — | — | 252 | — | (453 | ) | (201 | ) |
Temporary Equity |
Equity |
|||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
Additional paid-in capital |
Accumulated other comprehensive loss |
Accumulated deficit |
Total stockholders’ deficit |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||
Shares issued in business acquisitions |
— | $ | — | 4,718,113 | $ | — | $ | 32,966 | $ | — | $ | — | $ | 32,966 | ||||||||||||||||||
Seller convertible notes issued at premium |
— | — | — | — | 7,178 | — | — | 7,178 | ||||||||||||||||||||||||
Capital distribution |
— | — | — | — | (3,686 | ) | — | — | (3,686 | ) | ||||||||||||||||||||||
Beneficial conversion feature, net of taxes |
— | — | — | — | 14,449 | — | — | 14,449 | ||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | (109,421 | ) | (109,421 | ) | ||||||||||||||||||||||
Foreign currency translation loss |
— | — | — | — | — | (568 | ) | — | (568 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at December 31, 2021 |
41,746,262 | $ | 449,211 | 15,456,165 | $ | — | $ | — | $ | (631 | ) | $ | (481,414 | ) | $ | (482,045 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Operating Activities: |
||||||||
Net loss |
$ | (109,421 | ) | $ | (51,272 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Depreciation |
1,177 | 1,104 | ||||||
Amortization of intangible assets and capitalized software development costs |
15,203 | 10,405 | ||||||
Amortization of deferred costs to obtain revenue contracts |
2,610 | 1,949 | ||||||
Stock-based compensation expense |
1,010 | 1,004 | ||||||
Non-cash earnout expense |
1,718 | — | ||||||
Bad debt expense |
254 | 25 | ||||||
Change in fair value of acquisition contingent consideration |
434 | 75 | ||||||
Change in fair value of warrant and derivative liabilities |
(3,407 | ) | (8,344 | ) | ||||
Deferred income tax benefit |
(6,630 | ) | (2,286 | ) | ||||
Paid-in-kind |
37,345 | 21,462 | ||||||
Non-cash interest expense |
21,692 | 3,063 | ||||||
Loss on sublease |
1,817 | — | ||||||
Loss on equity method investment |
— | 81 | ||||||
Loss on debt extinguishment |
— | 2,433 | ||||||
Gain on bargain purchase acquisition |
— | (25 | ) | |||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable, net |
1,066 | 3,619 | ||||||
Prepaid expenses and other current assets |
(3,598 | ) | 84 | |||||
Costs capitalized to obtain revenue contracts, net |
(4,199 | ) | (2,121 | ) | ||||
Accounts payable |
229 | (1,667 | ) | |||||
Accrued payroll |
2,106 | 627 | ||||||
Accrued expenses |
1,618 | 423 | ||||||
Deferred revenue |
2,770 | (1,879 | ) | |||||
Customer deposits |
1,403 | 1,365 | ||||||
Other current liabilities |
291 | 1,381 | ||||||
Deferred rent |
266 | 1,336 | ||||||
Sublease loss liability, net of current portion |
(2,480 | ) | (145 | ) | ||||
Lease incentive liability, net of current portion |
(528 | ) | (527 | ) | ||||
Other noncurrent liabilities |
208 | 663 | ||||||
|
|
|
|
|||||
Net cash used in operating activities |
(37,046 | ) | (17,167 | ) | ||||
|
|
|
|
|||||
Investing Activities: |
||||||||
Capital expenditures |
(5,570 | ) | (4,163 | ) | ||||
Purchases of intangible assets |
— | (1,327 | ) | |||||
Cash paid for acquisitions, net of cash acquired |
(43,626 | ) | — | |||||
|
|
|
|
|||||
Net cash used in investing activities |
(49,196 | ) | (5,490 | ) | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Financing Activities: |
||||||||
Proceeds from long-term debt, net of issuance costs |
$ | 61,165 | $ | 219,134 | ||||
Net payments of long-term debt |
— | (156,228 | ) | |||||
Net payments on revolving debt |
— | (10,471 | ) | |||||
Proceeds from Small Business Administration PPP Loan |
— | 8,000 | ||||||
Proceeds from exercise of stock options |
516 | 247 | ||||||
Net proceeds from issuance of preferred stock |
12,626 | — | ||||||
|
|
|
|
|||||
Net cash provided by financing activities |
74,307 | 60,682 | ||||||
|
|
|
|
|||||
Effects of exchange rates on cash |
(76 | ) | (77 | ) | ||||
|
|
|
|
|||||
Net change in cash, cash equivalents, and restricted cash |
(12,011 | ) | 37,948 | |||||
Cash, cash equivalents, and restricted cash, beginning of period |
45,020 | 7,072 | ||||||
|
|
|
|
|||||
Cash, cash equivalents, and restricted cash, end of period |
$ | 33,009 | $ | 45,020 | ||||
Supplemental Noncash Investing and Financing Activities: |
||||||||
Change in redemption value of preferred stock |
$ | 193,058 | $ | 31,991 | ||||
|
|
|
|
|||||
Issuance of common stock as part of business acquisitions |
$ | 32,966 | $ | — | ||||
|
|
|
|
|||||
Issuance of common stock as part of asset acquisition |
$ | — | $ | 2,758 | ||||
|
|
|
|
|||||
Fair value of seller notes issued in connection with business combinations |
$ | 21,438 | $ | — | ||||
|
|
|
|
|||||
Beneficial conversion feature in conjunction with long-term debt issuance, net of taxes |
$ | 14,449 | $ | 33,228 | ||||
|
|
|
|
|||||
PIK interest settled through issuance of additional convertible notes to noteholders |
$ | 10,598 | $ | 2,478 | ||||
|
|
|
|
|||||
Contingent liabilities incurred in connection with business acquisitions |
$ | 5,254 | $ | 325 | ||||
|
|
|
|
|||||
Issuance of preferred stock in conjunction with debt modification |
$ | 4,363 | $ | — | ||||
|
|
|
|
|||||
Warrants issued in conjunction with long-term debt issuance |
$ | 252 | $ | 562 | ||||
|
|
|
|
|||||
Property and equipment purchases included in accounts payable |
$ | — | $ | 12 | ||||
|
|
|
|
|||||
Supplemental Cash Flow Activities: |
||||||||
Cash paid for interest |
$ | 4,654 | $ | 9,039 | ||||
Cash paid for taxes |
$ | 233 | $ | 54 |
• | revenue recognition; |
• | allowance for doubtful accounts; |
• | the average period of benefit associated with costs capitalized to obtain revenue contracts; |
• | the fair value of assets acquired and liabilities assumed for business combinations; |
• | the useful lives of intangible assets; |
• | capitalization of software development costs; |
• | valuation of financial instruments; |
• | the fair value of certain stock awards issued; |
• | the fair value of certain consideration issued as part of business combinations; and |
• | the recognition, measurement, and valuation of current and deferred income taxes and uncertain tax positions. |
(i) | identification of contracts with customers, |
(ii) | identification of distinct performance obligations in the contract, |
(iii) | determination of contract transaction price, |
(iv) | allocation of contract transaction price to the performance obligations, and |
(v) | determination of revenue recognition based on timing of satisfaction of the performance obligation(s). |
• | Fair value of common stock: Estimated by the Board of Directors based on third-party valuations of the Company’s common stock. |
• | Risk-free interest rate: Based on the implied yield available on U.S. Treasury zero-coupon issues with an equivalent expected remaining term of the options. |
• | Volatility: Based upon the historical volatility of a peer group of publicly traded companies over the expected term. |
• | Expected term: Estimated by taking the average of the vesting term and the contractual term of the option. |
• | Dividend yield: The Company has not paid and does not expect to pay any dividends. |
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Subscription |
$ | 74,002 | $ | 60,002 | ||||
Advertising |
3,028 | 2,455 | ||||||
Books |
1,189 | 975 | ||||||
Advisory |
2,726 | — | ||||||
Other revenue |
1,967 | 1,725 | ||||||
|
|
|
|
|||||
Total |
$ | 82,912 | $ | 65,157 | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
North America |
$ | 74,040 | $ | 63,356 | ||||
Europe |
7,601 | 1,574 | ||||||
Asia |
487 | 227 | ||||||
Australia |
784 | — | ||||||
Total |
$ | 82,912 | $ | 65,157 | ||||
Balance at December 31, 2019 |
$ | 19,347 | ||
Deferred revenue acquired in Factsquared acquisition |
26 | |||
Revenue recognized in the current period from amounts in the prior balance |
(18,548 | ) | ||
New deferrals, net of amounts recognized in the current period |
16,635 | |||
Effects of foreign currency |
61 | |||
Balance at December 31, 2020 |
$ | 17,521 | ||
Balance at December 31, 2020 |
$ | 17,521 | ||
Deferred revenue acquired in 2021 Acquisitions |
9,961 | |||
Revenue recognized in the current period from amounts in the prior balance |
(16,812 | ) | ||
New deferrals, net of amounts recognized in the current period |
19,589 | |||
Effects of foreign currency |
(162 | ) | ||
Balance at December 31, 2021 |
$ | 30,097 | ||
2021 |
2020 |
|||||||
North America |
6 | 2 | ||||||
Europe |
1 | — | ||||||
Australia |
1 | — | ||||||
Asia |
1 | — |
Oxford Analytica |
Fireside (a) |
Timebase |
Board.org (a) |
Equilibrium |
Predata |
Curate |
Forge (b) |
FrontierView (a) |
Total |
|||||||||||||||||||||||||||||||
Cash |
$ | 3,850 | $ | 7,290 | $ | 2,241 | $ | 10,113 | $ | 833 | $ | 1,925 | $ | 1,120 | $ | 614 | $ | 18,107 | $ | 46,093 | ||||||||||||||||||||
Fair value of common stock(a) |
2,626 | — | — | — | 8,271 | 6,510 | 6,078 | 9,481 | — | 32,966 | ||||||||||||||||||||||||||||||
Fair value of seller notes |
— | 10,232 | 2,078 | 9,128 | — | — | — | — | — | 21,438 | ||||||||||||||||||||||||||||||
Fair value of contingent consideration(b) |
— | — | — | — | — | 196 | 1,206 | 1,700 | — | 3,102 | ||||||||||||||||||||||||||||||
Fair value of contributed interests(c) |
— | — | — | — | 315 | — | — | — | — | 315 | ||||||||||||||||||||||||||||||
Total |
$ | 6,476 | $ | 17,522 | $ | 4,319 | $ | 19,241 | $ | 9,419 | $ | 8,631 | $ | 8,404 | $ | 11,795 | $ | 18,107 | $ | 103,914 | ||||||||||||||||||||
(a) | The Company transferred the following shares to certain of the sellers of the 2021 Acquisitions, as follows: (i) 815,646 for Oxford Analytica, (ii) 1,061,770 for Equilibrium, (iii) 835,556 for Predata, (iv) 570,753 for Curate, and (v) 890,230 for Forge, respectively. |
(b) | Pursuant to the terms of the acquisition agreements, the sellers of certain of the 2021 Acquisitions are eligible for additional contingent consideration consisting of: (i) up to 30,377 shares for Predata, (ii) up to 281,096 shares for Curate, and (iii) 164,983 shares for Forge (all of which have been issued to the Forge employees at the closing, and are subject to clawback based on the earnout provisions), respectively. |
(c) | The fair value of the contributed interests reflects the Company’s CEO contributing his previously held minority interest in Equilibrium to the Company which is reflected as a capital contribution to the Company. |
(d) | Forge acquisition includes a decrease of $64 in cash as a result of final working capital settlement. |
Oxford Analytica |
Fireside (a) |
Timebase |
Board.org (a) |
Equilibrium |
Predata |
Curate |
Forge (b) |
FrontierView (a) |
Total |
|||||||||||||||||||||||||||||||
Cash |
$ | 207 | $ | 51 | $ | 315 | $ | 201 | $ | 149 | $ | 126 | $ | 595 | $ | 40 | $ | 783 | $ | 2,467 | ||||||||||||||||||||
Accounts receivable |
668 | 389 | 185 | 2,862 | — | 165 | 179 | — | 1,535 | 5,983 | ||||||||||||||||||||||||||||||
Other assets |
274 | — | 85 | 229 | 13 | 258 | 20 | 90 | 289 | 1,258 | ||||||||||||||||||||||||||||||
Intangible assets |
4,600 | 3,816 | 1,474 | 9,122 | 4,909 | 5,336 | 3,720 | 3,705 | 5,557 | 42,239 | ||||||||||||||||||||||||||||||
Accounts payable and accrued expenses |
(1,052 | ) | (136 | ) | (220 | ) | (208 | ) | (58 | ) | (245 | ) | (173 | ) | (316 | ) | (1,034 | ) | (3,442 | ) | ||||||||||||||||||||
Deferred revenue |
(2,340 | ) | — | (360 | ) | (4,411 | ) | — | (95 | ) | (301 | ) | (281 | ) | (2,173 | ) | (9,961 | ) |
Oxford Analytica |
Fireside (a) |
Timebase |
Board.org (a) |
Equilibrium |
Predata |
Curate |
Forge (b) |
FrontierView (a) |
Total |
|||||||||||||||||||||||||||||||
Other liabilities |
(237 | ) | — | — | (613 | ) | — | (32 | ) | — | — | — | (882 | ) | ||||||||||||||||||||||||||
Deferred tax liability |
(441 | ) | — | (475 | ) | — | (835 | ) | — | (609 | ) | — | — | (2,360 | ) | |||||||||||||||||||||||||
Total net assets acquired |
1,679 | 4,120 | 1,004 | 7,182 | 4,178 | 5,513 | 3,431 | 3,238 | 4,957 | 35,302 | ||||||||||||||||||||||||||||||
Goodwill |
4,797 | 13,402 | 3,315 | 12,059 | 5,241 | 3,118 | 4,973 | 8,557 | 13,150 | 68,612 | ||||||||||||||||||||||||||||||
Total purchase price |
$ | 6,476 | $ | 17,522 | $ | 4,319 | $ | 19,241 | $ | 9,419 | $ | 8,631 | $ | 8,404 | $ | 11,795 | $ | 18,107 | $ | 103,914 | ||||||||||||||||||||
(a) | The acquired intangible assets and the goodwill (up to $13,430, $11,446, and $13,150 in connection with the Fireside, Board.org, and FrontierView acquisitions, respectively) will be deductible for U.S. federal income tax purposes. |
(b) | Forge acquisition includes a decrease of $64 in goodwill as a result of its final working capital settlement. |
Oxford Analytica |
Fireside |
Timebase |
Board.org |
Equilibrium |
Predata |
Curate |
Forge |
FrontierView |
Total Estimated Fair Value |
Estimated Useful Life (Years) |
||||||||||||||||||||||||||||||||||
Developed technology |
$ | — | $ | 1,349 | $ | 537 | $ | — | $ | 4,909 | $ | 1,195 | $ | 623 | $ | 1,672 | $ | 1,972 | $ | 12,257 | 4 – 20 | |||||||||||||||||||||||
Customer relationships |
750 | 2,314 | 937 | 8,855 | — | 3,477 | 1,828 | 2,033 | 2,754 | 22,948 | 3 – 15 | |||||||||||||||||||||||||||||||||
Databases |
— | — | — | — | — | — | 1,269 | — | — | 1,269 | 15 | |||||||||||||||||||||||||||||||||
Tradenames |
$ | 926 | $ | 153 | $ | — | $ | 267 | $ | — | $ | 664 | $ | — | $ | — | $ | 239 | $ | 2,249 | $ | 3 – 20 | ||||||||||||||||||||||
Expert network |
2,924 | — | — | — | — | — | — | — | — | 2,924 | 6 | |||||||||||||||||||||||||||||||||
Content library |
— | — | — | — | — | — | — | — | 592 | 592 | 10 | |||||||||||||||||||||||||||||||||
Total intangible assets acquired |
$ | 4,600 | $ | 3,816 | $ | 1,474 | $ | 9,122 | $ | 4,909 | $ | 5,336 | $ | 3,720 | $ | 3,705 | $ | 5,557 | $ | 42,239 | ||||||||||||||||||||||||
Predata |
Curate |
Forge |
Total |
|||||||||||||
Fair value of contingent consideration on the respective acquisition dates |
$ | 196 | $ | 1,206 | $ | 1,700 | $ | 3,102 | ||||||||
Changes to the fair value of contingent consideration |
322 | 1,348 | (1,236 | ) | 434 | |||||||||||
Fair value of contingent consideration as of December 31, 2021 |
$ | 518 | $ | 2,554 | $ | 464 | $ | 3,536 | ||||||||
Equilibrium(a) |
Predata(b) |
Forge(c) |
FrontierView(d) |
Total |
||||||||||||||||
Contingent compensation recognized during 2021 |
$ | 861 | $ | 504 | $ | 260 | $ | 93 | $ | 1,718 | ||||||||||
Contingent compensation settled in 2021 |
(150 | ) | — | — | — | (150 | ) | |||||||||||||
Contingent compensation liability as of December 31, 2021 |
$ | 711 | $ | 504 | $ | 260 | $ | 93 | $ | 1,568 | ||||||||||
(a) | Equilibrium contingent compensation consists of up to $4,000 in cash and 250,000 shares of the Company’s common stock. |
(b) | Predata contingent compensation consists of up to $2,000 in cash and 141,080 shares of the Company’s common stock. |
(c) | Forge contingent compensation consists of an employee retention bonus in the amount of $422 in cash and up to 385,017 shares of the Company’s common stock, all of which have been issued to two of the Forge employees at the closing. These shares are subject to clawback based on the earnout provisions. |
(d) | FrontierView contingent compensation consists of up to $2,000 in cash. |
Sandhill |
FactSquared |
Total |
||||||||||
Cash |
$ | 29 | $ | — | $ | 29 | ||||||
Accounts receivable |
77 | — | 77 | |||||||||
Other assets |
5 | 3 | 8 | |||||||||
Intangible assets |
— | 5,845 | 5,845 | |||||||||
Accounts payable and accrued expenses |
(86 | ) | (165 | ) | (251 | ) | ||||||
Deferred revenue |
— | (26 | ) | (26 | ) | |||||||
Deferred tax liability |
— | (1,354 | ) | (1,354 | ) | |||||||
Net assets acquired |
25 | 4,303 | 4,328 | |||||||||
Bargain purchase gain |
(25 | ) | — | (25 | ) | |||||||
Purchase price |
$ | — | $ | 4,303 | $ | 4,303 | ||||||
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Revenues: |
||||||||
Subscription |
$ | 88,323 | $ | 84,497 | ||||
Advisory, advertising, and other |
11,376 | 9,787 | ||||||
Total revenues |
99,699 | 94,284 | ||||||
Net loss |
$ | (113,303 | ) | $ | (65,219 | ) |
As of December 31, |
||||||||
2021 |
2020 |
|||||||
Leasehold improvements |
$ | 9,510 | $ | 9,490 | ||||
Furniture and fixtures |
1,007 | 1,009 | ||||||
Equipment |
217 | 215 | ||||||
Computer equipment |
3,215 | 2,694 | ||||||
Total property and equipment |
$ | 13,949 | $ | 13,408 | ||||
Less: accumulated depreciation |
(6,440 | ) | (5,263 | ) | ||||
Total property and equipment, net |
$ | 7,509 | $ | 8,145 | ||||
December 31, 2021 |
December 31, 2020 |
Weighted Average Remaining Useful Life (Years) December 31, 2021 |
||||||||||||||||||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||||||||||||||||||
Developed technology |
$ | 34,123 | $ | (12,638 | ) | $ | 21,485 | $ | 21,986 | $ | (8,409 | ) | $ | 13,577 | 6.1 | |||||||||||||
Customer relationships |
79,474 | (17,830 | ) | 61,644 | 56,653 | (11,920 | ) | 44,733 | 9.7 | |||||||||||||||||||
Databases |
29,142 | (6,785 | ) | 22,357 | 27,880 | (4,756 | ) | 23,124 | 10.9 | |||||||||||||||||||
Tradenames |
11,159 | (2,286 | ) | 8,873 | 8,933 | (1,508 | ) | 7,425 | 11.1 | |||||||||||||||||||
Patents |
513 | (165 | ) | 348 | 444 | (12 | ) | 432 | 17.7 | |||||||||||||||||||
Expert network |
2,852 | (417 | ) | 2,435 | — | — | — | 5.1 | ||||||||||||||||||||
Content library |
592 | (5 | ) | 587 | — | — | — | 9.9 | ||||||||||||||||||||
Total |
$ | 157,855 | $ | (40,126 | ) | $ | 117,729 | $ | 115,896 | $ | (26,605 | ) | $ | 89,291 | ||||||||||||||
2022 |
$ | 15,382 | ||
2023 |
15,371 | |||
2024 |
14,561 | |||
2025 |
11,350 | |||
2026 |
11,084 | |||
Thereafter |
49,981 | |||
Total |
$ | 117,729 | ||
December 31, 2021 |
December 31, 2020 |
|||||||||||||||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||||||||||||||
Capitalized software development costs |
$ | 9,270 | $ | (1,790 | ) | $ | 7,480 | $ | 4,133 | $ | (202 | ) | $ | 3,931 |
Balance at December 31, 2019 |
$ | 120,569 | ||
Impact of foreign currency fluctuations |
102 | |||
Balance at December 31, 2020 |
$ | 120,671 | ||
Oxford Analytica |
4,797 | |||
Fireside |
13,402 | |||
Timebase |
3,315 | |||
Board.org |
12,059 | |||
Equilibrium |
5,241 | |||
Predata |
3,118 | |||
Curate |
4,973 | |||
Forge |
8,557 | |||
FrontierView |
13,150 | |||
Impact of foreign currency fluctuations |
(515 | ) | ||
Balance at December 31, 2021 |
$ | 188,768 | ||
December 31, 2021 |
||||||||||||||||||||
Face Value |
Unamortized Premium/ Discount(a) |
Carrying Value of Debt |
Bifurcated Embedded Derivative |
Adjusted Carrying Value |
||||||||||||||||
First out term loan |
$ | 55,000 | $ | 307 | $ | 55,307 | $ | — | $ | 55,307 | ||||||||||
Last out term loan |
52,101 | (b) | 175 | 52,276 | — | 52,276 | ||||||||||||||
Senior Secured Subordinated Promissory Note |
89,095 | (c) | (38,999 | ) | 50,096 | 28,058 | 78,154 | |||||||||||||
8090 FV Subordinated Promissory Note |
10,000 | (2,533 | ) | 7,467 | 2,400 | 9,867 | ||||||||||||||
Convertible notes |
123,557 | (d) | (33,433 | ) | 90,124 | 4,228 | 94,352 | |||||||||||||
Convertible notes – related parties |
18,295 | (e) | — | 18,295 | — | 18,295 | ||||||||||||||
2021 seller convertible notes |
9,493 | (f) | (88 | ) | 9,405 | — | 9,405 | |||||||||||||
2021 seller term notes |
7,394 | (g) | (1,870 | ) | 5,524 | — | 5,524 | |||||||||||||
PPP loan |
8,000 | — | 8,000 | — | 8,000 | |||||||||||||||
Total carrying value |
$ | 372,935 | $ | (76,441 | ) | $ | 296,494 | $ | 34,686 | 331,180 | ||||||||||
Less: current portion |
(13,567 | ) | ||||||||||||||||||
Total noncurrent debt |
$ | 317,613 | ||||||||||||||||||
December 31, 2020 |
||||||||||||||||||||
Face Value |
Unamortized Premium/ Discount (a) |
Carrying Value of Debt |
Bifurcated Embedded Derivative |
Adjusted Carrying Value |
||||||||||||||||
First out term loan |
$ | 45,000 | $ | (1,197 | ) | $ | 43,803 | $ | — | $ | 43,803 | |||||||||
Last out term loan |
40,484 | (h) | (391 | ) | 40,093 | — | 40,093 | |||||||||||||
Senior Secured Subordinated Promissory Note |
78,427 | (53,685 | ) | 24,742 | 19,607 | 44,349 | ||||||||||||||
Convertible notes |
86,146 | (i) | (17,977 | ) | 68,169 | 10,805 | 78,974 | |||||||||||||
PPP loan |
8,000 | — | 8,000 | — | 8,000 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total carrying value |
$ | 258,057 | $ | (73,250 | ) | $ | 184,807 | $ | 30,412 | 215,219 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Less: current portion |
(3,251 | ) | ||||||||||||||||||
|
|
|||||||||||||||||||
Total noncurrent debt |
$ | 211,968 | ||||||||||||||||||
|
|
(a) | Includes unamortized discounts, premiums, final fee accrual and deferred financing fees. |
(b) | Includes accrued paid-in-kind |
(c) | Includes accrued paid-in-kind |
(d) | Includes accrued paid-in-kind |
(e) | Includes accrued paid-in-kind |
(f) | Includes accrued paid-in-kind |
(g) | Includes accrued paid-in-kind |
(h) | Includes accrued paid-in-kind |
(i) | Includes accrued paid-in-kind |
December 31, 2021 |
||||||||||||||||||||||||||||||||
Principal |
Deferred Financing Fees |
PIK Interest Accrual |
Debt Discount |
Amortization of Deferred Financing Fees |
Amortization of Deferred Debt Discount |
Derivative Liabilities |
Total |
|||||||||||||||||||||||||
2019 Notes |
$ | 17,320 | $ | (3,454 | ) | $ | 4,639 | $ | (986 | ) | $ | 862 | $ | 848 | $ | 2,031 | $ | 21,260 | ||||||||||||||
2020 Notes |
59,680 | (1,027 | ) | 15,640 | (14,111 | ) | 237 | 3,117 | — | 63,536 | ||||||||||||||||||||||
2021 Notes |
23,841 | (214 | ) | 2,437 | (21,224 | ) | 31 | 2,488 | 2,197 | 9,556 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 100,841 | $ | (4,695 | ) | $ | 22,716 | $ | (36,321 | ) | $ | 1,130 | $ | 6,453 | $ | 4,228 | $ | 94,352 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
||||||||||||||||||||||||||||||||
Principal |
Deferred Financing Fees |
PIK Interest Accrual |
Debt Discount |
Amortization of Deferred Financing Fees |
Amortization of Deferred Debt Discount |
Derivative Liabilities |
Total |
|||||||||||||||||||||||||
2019 Notes |
$ |
17,320 |
$ |
(147 |
) |
$ |
3,330 |
$ |
(4,986 |
) |
$ |
41 |
$ |
990 |
$ |
2,857 |
$ |
19,405 |
||||||||||||||
2020 Notes |
59,680 |
(1,027 |
) |
5,816 |
(14,112 |
) |
96 |
1,168 |
7,948 |
59,569 |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ |
77,000 |
$ |
(1,174 |
) |
$ |
9,146 |
$ |
(19,098 |
) |
$ |
137 |
$ |
2,158 |
$ |
10,805 |
$ |
78,974 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group A |
Group B |
Group C |
Group D(a) |
Total |
||||||||||||||||
Principal amount |
$ | 95,411 | $ | 430 | $ | 1,000 | $ | 4,000 | $ | 100,841 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Maturity year |
2025 | 2024 | 2024 | 2024 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Annual interest rate |
15 | % | 6 | % | 7 | % | 1 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Conversion options: |
||||||||||||||||||||
At the holders’ option |
X | X | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Automatic upon contingent event |
X | X | X | X | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Variable conversion prices with discounts |
X | X | X | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Embedded features: |
||||||||||||||||||||
Borrower prepayment right |
X | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Lender automatic redemption right |
X | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Lender contingent redemption right |
X | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Registration rights |
X |
(a) | Interest rate was reset to 1% on March 1, 2021 effective prospectively from an original interest rate of 15% set at inception. |
Principal |
Paid-in-kind Interest |
Total |
||||||||||
2022 |
$ | 13,567 | $ | — | $ | 13,567 | ||||||
2023 |
87,733 | 40,075 | 127,808 | |||||||||
2024 |
128,670 | 54,871 | 183,541 | |||||||||
2025 |
95,478 | 105,827 | 201,305 | |||||||||
2026 |
67 | — | 67 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 325,515 | $ | 200,773 | $ | 526,288 | ||||||
|
|
|
|
|
|
As of December 31 |
||||||||
2021 |
2020 |
|||||||
First out term loan |
$ | 56,960 | $ | 43,803 | ||||
Last out term loan |
47,358 | 40,093 | ||||||
Senior secured subordinated promissory note |
73,274 | 72,611 | ||||||
8090 FV Subordinated Promissory Note |
14,597 | — | ||||||
Convertible notes |
198,179 | 76,092 | ||||||
Convertible notes – related parties |
25,510 | — | ||||||
2021 seller convertible notes |
23,648 | — | ||||||
|
|
|
|
|||||
Total |
$ | 439,526 | $ | 232,599 | ||||
|
|
|
|
As of December 31, |
||||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Series of preferred stock |
Number of Shares Issued and Outstanding |
Redemption Value |
||||||||||||||
Series A redeemable, convertible preferred stock ($0.00001 par value, 12,851,709 authorized) |
12,851,709 | 12,851,709 | $ | 143,168 | $ | 63,973 | ||||||||||
Series B redeemable, convertible preferred stock ($0.00001 par value, 4,349,416 authorized) |
4,336,912 | 4,336,912 | 48,313 | 21,743 | ||||||||||||
Series C redeemable, convertible preferred stock ($0.00001 par value, 3,630,822 authorized) |
3,630,822 | 3,630,822 | $ | 40,447 | $ | 18,876 | ||||||||||
Series C-1 Redeemable, Convertible Preferred Stock ($0.00001 Par Value, 1,750,000 authorized) |
1,452,330 | 1,452,330 | 16,179 | 7,957 | ||||||||||||
Series D redeemable, convertible preferred stock ($0.00001 par value, 1,912,410 authorized) |
1,912,410 | 1,912,410 | 25,000 | 25,000 | ||||||||||||
Series D-1 redeemable, convertible preferred stock ($0.00001 par value, 709,495 authorized) |
709,495 | 709,495 | 7,899 | 7,400 | ||||||||||||
Series E redeemable, convertible preferred stock ($0.00001 par value, 9,385,200 authorized) |
9,385,200 | 9,385,200 | 104,739 | 61,104 | ||||||||||||
Series F redeemable, convertible preferred stock ($0.00001 par value, 48,979,987 authorized) |
6,760,409 | 3,979,987 | 50,639 | 32,910 | ||||||||||||
Series G redeemable, convertible preferred stock ($0.00001 par value, 1,929,130 authorized) |
706,975 | — | 12,827 | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total temporary equity |
41,746,262 | 38,258,865 | $ | 449,211 | $ | 238,963 | ||||||||||
|
|
|
|
|
|
|
|
Warrant Holder |
Underlying Shares |
Exercise Price |
Issuance Date |
Expiration Date |
Balance Sheet Classification | |||||||
Comerica |
12,504 Shares of Series B | $ | 2.40 | June 2015 | June 2025 | Liability | ||||||
Eastward |
100,000 Shares of common stock | $ | 1.75 | January 2017 | January 2027 | Liability | ||||||
Runway |
194,673 Shares of common stock | $ | 0.01 | October 2020 | October 2030 | Equity | ||||||
Series G Investor |
75,327 Shares of common stock | $ | 0.01 | February 2021 | February 2024 | Equity |
Stock Options awards |
Number of shares |
Weighted- average exercise price |
Weighted-average remaining contractual life (years) |
Aggregate intrinsic value (in thousands) |
||||||||||||
Outstanding at December 31, 2019 |
3,232,233 | $ | 1.66 | 7.7 | $ | 6,947 | ||||||||||
Granted |
1,483,926 | 2.89 | ||||||||||||||
Exercised |
(305,565 | ) | 0.74 | |||||||||||||
Cancelled and forfeited |
(366,546 | ) | 2.43 | |||||||||||||
|
|
|||||||||||||||
Outstanding at December 31, 2020 |
4,044,048 | $ | 2.11 | 7.5 | $ | 6,380 | ||||||||||
Granted |
4,335,148 | 4.82 | ||||||||||||||
Exercised |
(312,468 | ) | 1.75 | |||||||||||||
Cancelled and forfeited |
(741,536 | ) | 2.94 | |||||||||||||
|
|
|||||||||||||||
Outstanding at December 31, 2021 |
7,325,192 | $ | 3.64 | 7.3 | $ | 52,941 | ||||||||||
|
|
|||||||||||||||
Vested and exercisable as of December 31, 2021 |
2,834,341 | $ | 1.98 | 5.8 | $ | 24,613 | ||||||||||
Vested and expected to vest as of December 31, 2021 |
7,325,192 |
Year Ended December 31, | ||||
2021 |
2020 | |||
Expected volatility |
29.6% – 30.8% | 38.7% – 43.1% | ||
Expected life (years) |
5.0 – 6.3 | 5.0 – 6.3 | ||
Expected dividend yield |
0.00% | 0.00% | ||
Risk-free interest rate |
0.5% – 1.4% | 0.3% – 1.6% | ||
Fair value of options |
$0.91 – $3.48 | $1.07 – $1.18 |
Restricted Stock Units |
Number of shares |
Weighted-average Grant Date Fair Value |
Weighted-average remaining contractual life (years) |
Aggregate intrinsic value (in thousands) |
||||||||||||
Outstanding at December 31, 2019 |
175,000 | $ | 2.94 | 4.3 | $ | 506 | ||||||||||
Granted |
32,500 | 3.22 | ||||||||||||||
Cancelled and forfeited |
— | |||||||||||||||
|
|
|||||||||||||||
Outstanding at December 31, 2020 |
207,500 | $ | 2.98 | 4.3 | $ | 668 | ||||||||||
Granted |
443,775 | 9.50 | ||||||||||||||
Cancelled and forfeited |
— | |||||||||||||||
|
|
|||||||||||||||
Outstanding at December 31, 2021 |
651,275 | $ | 7.42 | 7.5 | $ | 6,943 | ||||||||||
|
|
|||||||||||||||
Vested as of December 31, 2021 |
29,687 | $ | 3.22 | 3.8 | $ | 316 | ||||||||||
Vested and expected to vest as of December 31, 2021 |
651,275 |
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Cost of revenues |
$ | 16 | $ | 5 | ||||
Research and development |
277 | 89 | ||||||
Sales and marketing |
147 | 77 | ||||||
Editorial |
89 | 56 | ||||||
General and administrative |
481 | 777 | ||||||
|
|
|
|
|||||
Total |
$ | 1,010 | $ | 1,004 | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Transaction costs related to acquired businesses |
$ | 1,418 | $ | 148 | ||||
Non-capitalizable IPO costs |
1,128 | — | ||||||
Change in contingent consideration liabilities |
434 | 75 | ||||||
Contingent compensation expense |
1,718 | — | ||||||
|
|
|
|
|||||
Total |
$ | 4,698 | $ | 223 | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Net loss |
$ | (109,421 | ) | $ | (51,272 | ) | ||
Deemed dividend – change in redemption value of preferred stock |
(193,058 | ) | (31,991 | ) | ||||
Deemed dividend – in conjunction with convertible debt modification |
(4,000 | ) | — | |||||
Deemed dividend – preferred stock issuance |
(453 | ) | — | |||||
|
|
|
|
|||||
Net loss used to compute earnings per share |
$ | (306,932 | ) | $ | (83,263 | ) | ||
|
|
|
|
As of December 31, |
||||||||
2021 |
2020 |
|||||||
Current taxes |
||||||||
Federal (benefit) provision |
$ | (919 | ) | $ | 120 | |||
State (benefit) provision |
(474 | ) | 723 | |||||
Foreign provision |
134 | 8 | ||||||
|
|
|
|
|||||
Total current (benefit) provision |
(1,259 | ) | 851 | |||||
Deferred taxes |
||||||||
Federal benefit |
(19,425 | ) | (9,359 | ) | ||||
State benefit |
(8,227 | ) | (3,132 | ) | ||||
Foreign benefit |
(1,877 | ) | (85 | ) |
Valuation allowance |
22,899 | 10,290 | ||||||
|
|
|
|
|||||
Total deferred benefit |
(6,630 | ) | (2,286 | ) | ||||
|
|
|
|
|||||
Total benefit from income taxes |
$ | (7,889 | ) | $ | (1,435 | ) | ||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
U.S. Federal provision at statutory rate |
21.0 | % | 21.0 | % | ||||
State income taxes, net of federal benefit |
3.3 | % | (0.4 | )% | ||||
AHYDO interest disallowance |
(1.1 | )% | (2.7 | )% | ||||
Others |
(0.2 | )% | (0.7 | )% | ||||
Change in valuation allowance |
(16.3 | )% | (14.5 | )% | ||||
|
|
|
|
|||||
Effective tax rate |
6.7 | % | 2.7 | % | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Continuing operations |
$ | (7,889 | ) | $ | (1,435 | ) | ||
Accumulated deficit (a) |
803 | 1,125 | ||||||
Additional paid-in capital |
— | — | ||||||
|
|
|
|
|||||
Total income tax benefit |
$ | (7,086 | ) | $ | (310 | ) | ||
|
|
|
|
(a) | The tax provision allocated to accumulated deficit represents the cumulative tax effect of the Company’s adoption of ASC 606 on January 1, 2020, net of the associated impact on the valuation allowance. |
As of December 31, |
||||||||
2021 |
2020 |
|||||||
Deferred tax assets |
||||||||
Deferred financing costs |
$ | 680 | $ | 780 | ||||
Stock compensation |
395 | 300 | ||||||
Section 163(j) interest limitation |
21,391 | 5,233 | ||||||
Disallowed Original Issue Discount Interest |
6,741 | 5,769 | ||||||
Deferred rent |
3,942 | 3,457 | ||||||
Deferred state income tax |
348 | 1,166 | ||||||
Deferred revenue |
4,186 | 1,414 | ||||||
Reserves and accruals |
611 | 667 | ||||||
Sublease loss liability |
860 | 840 | ||||||
Federal net operating loss carryforward |
26,398 | 15,574 | ||||||
State net operating loss carryforward |
8,494 | 3,639 | ||||||
Foreign net operating loss carryforward |
1,755 | 161 | ||||||
Other deferred tax assets |
363 | — | ||||||
|
|
|
|
|||||
Total deferred tax assets |
76,164 | 39,000 | ||||||
|
|
|
|
|||||
Deferred tax liabilities |
||||||||
Basis difference in fixed assets |
(2,024 | ) | (1,332 | ) | ||||
Basis difference in intangibles assets and goodwill |
(27,880 | ) | (24,901 | ) | ||||
Debt discount and derivative liabilities |
(17,655 | ) | (8,738 | ) | ||||
Other deferred tax liabilities |
(1,180 | ) | (2,387 | ) | ||||
|
|
|
|
|||||
Total deferred tax liabilities |
(48,739 | ) | (37,358 | ) | ||||
|
|
|
|
|||||
Valuation allowance |
(30,908 | ) | (8,598 | ) | ||||
|
|
|
|
|||||
Net deferred tax liabilities |
$ | (3,483 | ) | $ | (6,956 | ) | ||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Beginning balance |
$ | 110 | $ | 110 | ||||
Gross increases – tax positions in prior periods |
639 | — | ||||||
Gross decreases – tax positions in prior periods |
(21 | ) | — | |||||
Gross increases – tax positions in current periods |
— | — | ||||||
Settlements |
— | — | ||||||
Lapses in statutes of limitations |
— | — | ||||||
|
|
|
|
|||||
Ending balance |
$ | 728 | $ | 110 | ||||
|
|
|
|
• | Level 1, defined as observable inputs such as quoted prices in active markets for identical assets or liabilities; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and |
• | Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions. |
Equilibrium |
Predata |
Curate |
Forge |
FrontierView |
||||||||||||||||
Risk premium |
8.00 | % | 6.00 | % | 9.00 | % | 11.00 | % | 8.00 | % | ||||||||||
Risk free rate |
0.53 | % | 0.06 | % | 0.62 | % | 0.73 | % | 0.38 | % | ||||||||||
Revenue volatility |
30.00 | % | 20.00 | % | 30.00 | % | 40.00 | % | 30.00 | % | ||||||||||
Expected life (years) |
1.4 | 0.1 | 1.7 | 2.0 | 1.6 |
As of December 31, |
||||||||
2021 |
2020 |
|||||||
Series B preferred stock fair value |
$ | 11.14 | $ | 5.01 | ||||
Time to maturity (years) |
3.5 | 4.5 | ||||||
Risk-free interest rate |
1.04 | % | 0.31 | % | ||||
Volatility |
56 | % | 111 | % | ||||
Exercise price |
$ | 2.40 | $ | 2.40 |
As of December 31, |
||||||||
2021 |
2020 |
|||||||
Common stock fair value |
$ | 10.66 | $ | 3.22 | ||||
Times to maturity (years) |
5.0 | 6.0 | ||||||
Risk-free interest rate |
1.26 | % | 0.51 | % | ||||
Volatility |
49 | % | 105 | % | ||||
Exercise price |
$ | 1.75 | $ | 1.75 |
• | The probability-weighted conversion discount is based on the contractual terms of respective notes agreement and the expectation of the pre-money valuation of the Company as of the estimated date that the next equity financing event occurs. |
• | The remaining term was determined based on the remaining time period to maturity of the related respective notes with embedded features subject to valuation (as of the respective valuation date). |
• | The Company’s equity volatility estimate was based on the historical equity volatility of a selection of the Company’s comparable guideline public companies, based on the remaining term of the respective notes. |
• | The risk rate was the discount rate utilized in the valuation and was determined based on reference to market yields for debt instruments with similar credit ratings and terms. |
• | The probabilities and timing of the next financing event and default event are based on management’s best estimate of the future settlement of the respective notes. |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Liabilities: |
||||||||||||||||
Contingent liabilities from acquisitions |
$ | — | $ | — | $ | 5,104 | $ | 5,104 | ||||||||
Warrant liabilities |
$ | — | $ | — | $ | 1,021 | $ | 1,021 | ||||||||
Embedded redemption features on Convertible Notes |
$ | — | $ | — | $ | 4,228 | $ | 4,228 | ||||||||
Embedded redemption features on Promissory Note |
$ | — | $ | — | $ | 28,058 | $ | 28,058 | ||||||||
Embedded redemption features on 8090 FV Note |
$ | 2,400 | $ | 2,400 |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Liabilities: |
||||||||||||||||
Contingent liabilities from acquisitions |
$ | — | $ | — | $ | 276 | $ | 276 | ||||||||
Warrant liabilities |
$ | — | $ | — | $ | 330 | $ | 330 | ||||||||
Embedded redemption features on Convertible Notes |
$ | — | $ | — | $ | 10,805 | $ | 10,805 | ||||||||
Embedded redemption features on Promissory Note |
$ | — | $ | — | $ | 19,607 | $ | 19,607 |
Contingent Liabilities from Acquisitions |
Warrant Liabilities |
Embedded Redemption Features in Convertible Notes |
Embedded Redemption Features in Promissory Note |
Embedded Redemption Features in 8090 FV Note |
||||||||||||||||
Balance at December 31, 2019 |
$ | 201 | $ | 329 | $ | 5,039 | $ | — | $ | — | ||||||||||
Derivative liabilities at issuance date |
— | — | 14,111 | 19,607 | — | |||||||||||||||
Settlement |
(250 | ) | — | — | — | — | ||||||||||||||
Change in fair value included in the determination of net loss (a) |
325 | 1 | (8,345 | ) | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at December 31, 2020 |
$ | 276 | $ | 330 | $ | 10,805 | $ | 19,607 | $ | — | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Derivative liabilities at issuance date |
— | — | 5,972 | — | 2,400 | |||||||||||||||
Contingent consideration at issuance date |
3,102 | — | — | — | — | |||||||||||||||
Contingent compensation |
1,718 | — | — | — | — | |||||||||||||||
Settlement |
(426 | ) | — | — | — | — | ||||||||||||||
Change in fair value included in the determination of net loss (a) |
434 | 691 | (12,549 | ) | 8,451 | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at December 31, 2021 |
$ | 5,104 | $ | 1,021 | $ | 4,228 | $ | 28,058 | $ | 2,400 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(a) | The change in contingent liabilities from acquisitions is recorded as transaction costs on the consolidated statements of operations and comprehensive loss. |
2022 |
$ | 12,239 | ||
2023 |
8,396 | |||
2024 |
4,558 | |||
2025 |
4,634 | |||
Thereafter |
27,174 | |||
|
|
|||
Total |
57,001 | |||
Sublease Income |
6,135 | |||
|
|
|||
Net minimum lease payments |
$ | 50,866 | ||
|
|
June 30, 2022 |
December 31, 2021 |
|||||||
Assets |
(Unaudited |
) |
||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 27,163 | $ | 32,168 | ||||
Restricted cash |
832 | 841 | ||||||
Accounts receivable, net |
13,952 | 11,174 | ||||||
Costs capitalized to obtain revenue contracts, net |
2,431 | 2,787 | ||||||
Deferred costs |
5,915 | 2,643 | ||||||
Prepaid expenses |
2,744 | 1,803 | ||||||
Other current assets |
3,257 | 2,882 | ||||||
Total current assets |
56,294 | 54,298 | ||||||
Property and equipment, net |
7,362 | 7,509 | ||||||
Capitalized software costs, net |
11,758 | 7,480 | ||||||
Noncurrent costs capitalized to obtain revenue contracts, net |
3,864 | 2,709 | ||||||
Operating lease assets |
22,575 | — | ||||||
Goodwill |
187,918 | 188,768 | ||||||
Customer relationships, net |
58,115 | 61,644 | ||||||
Database, net |
21,321 | 22,357 | ||||||
Other intangible assets, net |
30,175 | 33,728 | ||||||
Total assets |
$ | 399,382 | $ | 378,493 | ||||
Liabilities, Temporary Equity and Stockholders’ Deficit |
||||||||
Current liabilities: |
||||||||
Short-term debt and current maturities of long-term debt |
$ | 18,065 | $ | 13,567 | ||||
Accounts payable |
1,546 | 4,213 | ||||||
Accrued payroll |
5,343 | 6,194 | ||||||
Accrued expenses |
7,104 | 5,389 | ||||||
Deferred revenue, current portion |
41,927 | 29,569 | ||||||
Customer deposits |
1,954 | 3,568 | ||||||
Contingent liabilities from acquisitions, current portion |
247 | 1,088 | ||||||
Operating lease liabilities, current portion |
9,150 | — | ||||||
Other current liabilities |
3,935 | 5,880 | ||||||
Total current liabilities |
89,271 | 69,468 | ||||||
Long-term debt, net of current maturities |
352,546 | 299,318 | ||||||
Convertible notes - related parties |
19,625 | 18,295 | ||||||
Deferred tax liabilities |
2,984 | 3,483 | ||||||
Deferred revenue, net of current portion |
846 | 528 | ||||||
Deferred rent |
— | 8,236 | ||||||
Contingent liabilities from acquisitions, net of current portion |
2,541 | 4,016 | ||||||
Sublease loss liability, net of current portion |
— | 2,090 | ||||||
Lease incentive liability, net of current portion |
— | 4,440 | ||||||
Operating lease liabilities, net of current portion |
29,291 | — | ||||||
Other noncurrent liabilities |
1,450 | 1,453 | ||||||
Total liabilities |
498,554 | 411,327 | ||||||
Commitment and contingencies (Note 14) |
||||||||
Temporary equity |
||||||||
Redeemable, convertible preferred stock (Note 8) |
451,430 | 449,211 | ||||||
Stockholders’ deficit: |
||||||||
Common stock ($ 0.00001 par value, 99,066,892 authorized shares at June 30, 2022 and December 31, 2021; 15,741,225 and 15,456,165 issued and outstanding at June 30, 2022 and December 31, 2021, respectively) |
— | — | ||||||
Additional paid-in capital |
— | — | ||||||
Accumulated other comprehensive loss |
(1,405 | ) | (631 | ) | ||||
Accumulated deficit |
(549,197 | ) | (481,414 | ) | ||||
Total stockholders’ deficit |
(550,602 | ) | (482,045 | ) | ||||
Total liabilities, temporary equity and stockholders’ deficit |
$ | 399,382 | $ | 378,493 | ||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, 2022 |
June 30, 2021 |
June 30, 2022 |
June 30, 2021 |
|||||||||||||
Revenues: |
||||||||||||||||
Subscription |
$ | 24,332 | $ | 17,427 | $ | 47,111 | $ | 32,959 | ||||||||
Advisory, advertising, and other |
2,842 | 1,900 | 6,134 | 3,717 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
27,174 | 19,327 | 53,245 | 36,676 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses: |
||||||||||||||||
Cost of revenues |
7,712 | 5,054 | 14,882 | 9,252 | ||||||||||||
Research and development |
3,791 | 5,983 | 9,809 | 11,238 | ||||||||||||
Sales and marketing |
10,395 | 6,965 | 19,892 | 13,804 | ||||||||||||
Editorial |
3,346 | 3,735 | 7,022 | 7,181 | ||||||||||||
General and administrative |
10,033 | 7,586 | 20,590 | 12,862 | ||||||||||||
Amortization of intangible assets |
2,609 | 1,998 | 5,217 | 4,139 | ||||||||||||
Loss on sublease |
— | 1,362 | — | 1,362 | ||||||||||||
Transaction costs (gains) |
1,027 | 606 | (18 | ) | 858 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
38,913 | 33,289 | 77,394 | 60,696 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(11,739 | ) | (13,962 | ) | (24,149 | ) | (24,020 | ) | ||||||||
Interest expense, net |
24,255 | 15,561 | 46,778 | 29,841 | ||||||||||||
Change in fair value of warrant and derivative liabilities |
2,048 | 7,002 | 3,386 | 12,245 | ||||||||||||
Gain on PPP loan upon extinguishment |
— | — | (7,667 | ) | — | |||||||||||
Other expense, net |
494 | 109 | 615 | 143 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss before income taxes |
(38,536 | ) | (36,634 | ) | (67,261 | ) | (66,249 | ) | ||||||||
Benefit from income taxes |
(176 | ) | (2,556 | ) | (550 | ) | (5,745 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
(38,360 | ) | (34,078 | ) | (66,711 | ) | (60,504 | ) | ||||||||
Other comprehensive loss |
(859 | ) | (230 | ) | (774 | ) | (178 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive loss |
$ | (39,219 | ) | $ | (34,308 | ) | $ | (67,485 | ) | $ | (60,682 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ | (38,360 | ) | $ | (34,078 | ) | $ | (66,711 | ) | $ | (60,504 | ) | ||||
Deemed dividend |
(10,614 | ) | (133,105 | ) | (2,219 | ) | (140,213 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss used to compute earnings per share |
$ | (48,974 | ) | $ | (167,183 | ) | $ | (68,930 | ) | $ | (200,717 | ) | ||||
Net loss per share, basic and diluted |
$ | (3.06 | ) | $ | (15.07 | ) | $ | (4.33 | ) | $ | (17.51 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares used to compute earnings per share |
16,023,898 | 11,092,751 | 15,902,908 | 11,463,599 | ||||||||||||
|
|
|
|
|
|
|
|
Temporary Equity |
Equity |
|||||||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
Additional paid-in capital |
Accumulated other comprehensive loss |
Accumulated deficit |
Total stockholders’ deficit |
|||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||||||
Balance at December 31, 2020 |
38,258,865 | $ | 238,963 | 10,425,584 | $ | — | $ | 5,808 | $ | (63 | ) | $ | (236,975 | ) | $ | (231,230 | ) | |||||||||||||||||||
Change in redemption value of preferred stock |
— | 2,655 | — | — | (2,655 | ) | — | — | (2,655 | ) | ||||||||||||||||||||||||||
Exercise of stock options |
— | — | 94,867 | — | 94 | — | — | 94 | ||||||||||||||||||||||||||||
Stock-based compensation expense |
— | — | — | — | (34 | ) | — | — | (34 | ) | ||||||||||||||||||||||||||
Issuance of preferred stock |
849,270 | 9,802 | — | — | 252 | — | (335 | ) | (83 | ) | ||||||||||||||||||||||||||
Shares issued in business combinations |
— | — | 795,992 | — | 2,626 | — | — | 2,626 | ||||||||||||||||||||||||||||
Capital distribution |
— | — | — | — | (4,000 | ) | — | — | (4,000 | ) | ||||||||||||||||||||||||||
Beneficial conversion feature, net of taxes |
— | — | — | — | 5,615 | — | — | 5,615 | ||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | (26,426 | ) | (26,426 | ) | ||||||||||||||||||||||||||
Foreign currency translation gain |
— | — | — | — | — | 52 | — | 52 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance at March 31, 2021 |
39,108,135 | $ | 251,420 | 11,316,443 | $ | — | $ | 7,706 | $ | (11 | ) | $ | (263,736 | ) | $ | (256,041 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Change in redemption value of preferred stock |
— | 133,105 | — | — | (32,091 | ) | — | (101,014 | ) | (133,105 | ) | |||||||||||||||||||||||||
Exercise of stock options |
— | — | 78,202 | — | 119 | — | — | 119 | ||||||||||||||||||||||||||||
Stock-based compensation expense |
— | — | — | — | 394 | — | — | 394 | ||||||||||||||||||||||||||||
Issuance of preferred stock and warrants |
352,346 | 6,393 | — | — | — | — | (118 | ) | (118 | ) | ||||||||||||||||||||||||||
Shares issued in business combinations |
— | — | 1,929,571 | — | 14,781 | — | — | 14,781 | ||||||||||||||||||||||||||||
Capital distribution |
— | — | — | — | 314 | — | — | 314 | ||||||||||||||||||||||||||||
Beneficial conversion feature, net of taxes |
— | — | — | — | 8,777 | — | — | 8,777 | ||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | (34,078 | ) | (34,078 | ) | ||||||||||||||||||||||||||
Foreign currency translation loss |
— | — | — | — | — | (230 | ) | — | (230 | ) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance at June 30, 2021 |
39,460,481 | $ | 390,918 | 13,324,216 | $ | — | $ | — | $ | (241 | ) | $ | (398,946 | ) | $ | (399,187 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary Equity |
Equity |
|||||||||||||||||||||||||||||||||||
Preferred Stock |
|
Common Stock |
Additional paid-in capital |
Accumulated other comprehensive loss |
Accumulated deficit |
Total stockholders’ deficit |
||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||||||
Balance at December 31, 2021 |
41,746,262 | $ | 449,211 | 15,456,165 | $ | — | $ | — | $ | (631 | ) | $ | (481,414 | ) | $ | (482,045 | ) | |||||||||||||||||||
Change in redemption value of preferred stock |
— | (8,390 | ) | — | — | — | — | 8,395 | 8,395 | |||||||||||||||||||||||||||
Exercise of stock options |
— | — | 46,138 | — | — | — | 215 | 215 | ||||||||||||||||||||||||||||
Stock-based compensation expense |
— | — | — | — | — | — | 260 | 260 | ||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | (28,351 | ) | (28,351 | ) | ||||||||||||||||||||||||||
Foreign currency translation gain |
— | — | — | — | — | 85 | — | 85 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance at March 31, 2022 |
41,746,262 | $ | 440,821 | 15,502,303 | $ | — | $ | — | $ | (546 | ) | $ | (500,895 | ) | $ | (501,441 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Change in redemption value of preferred stock |
— | 10,609 | — | — | — | — | (10,614 | ) | (10,614 | ) | ||||||||||||||||||||||||||
Exercise of stock options |
— | — | 61,554 | — | — | — | 152 | 152 | ||||||||||||||||||||||||||||
Stock-based compensation expense |
— | — | 185,612 | — | — | — | 608 | 608 | ||||||||||||||||||||||||||||
Repurchase of common stock |
— | — | (8,244 | ) | — | — | — | (88 | ) | (88 | ) | |||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | (38,360 | ) | (38,360 | ) | ||||||||||||||||||||||||||
Foreign currency translation loss |
— | — | — | — | — | (859 | ) | — | (859 | ) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance at June 30, 2022 |
41,746,262 | $ | 451,430 | 15,741,225 | $ | — | $ | — | $ | (1,405 | ) | $ | (549,197 | ) | $ | (550,602 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
||||||||
June 30, 2022 |
June 30, 2021 |
|||||||
Operating Activities: |
||||||||
Net loss |
$ | (66,711 | ) | $ | (60,504 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Depreciation |
581 | 573 | ||||||
Amortization of intangible assets and capitalized software development costs |
9,049 | 6,647 | ||||||
Amortization of deferred costs to obtain revenue contracts |
1,247 | 1,144 | ||||||
Non-cash operating lease expense |
3,209 | — | ||||||
Stock-based compensation |
825 | 360 | ||||||
Operating lease asset impairment |
378 | — | ||||||
Contingent compensation expense |
488 | — | ||||||
Bad debt (recovery) expense |
(93 | ) | 106 | |||||
Change in fair value of acquisition contingent consideration |
(1,537 | ) | — | |||||
Change in fair value of warrant and derivative liabilities |
3,386 | 12,245 | ||||||
Deferred income tax benefit |
(513 | ) | (4,719 | ) | ||||
Paid-in-kind |
27,848 | 17,245 | ||||||
Non-cash interest expense |
15,072 | 9,610 | ||||||
Loss on sublease |
— | 1,362 | ||||||
Gain on PPP loan forgiveness/debt extinguishment |
(7,667 | ) | — | |||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable, net |
(2,793 | ) | 963 | |||||
Prepaid expenses and other current assets |
(4,618 | ) | (420 | ) | ||||
Costs capitalized to obtain revenue contracts, net |
(2,071 | ) | (1,256 | ) | ||||
Accounts payable |
(2,677 | ) | (366 | ) | ||||
Accrued payroll |
(752 | ) | 225 | |||||
Accrued expenses |
2,212 | (151 | ) | |||||
Deferred revenue |
13,019 | 5,516 | ||||||
Customer deposits |
(1,611 | ) | (1,485 | ) | ||||
Contingent liabilities from acquisitions, current portion |
(1,267 | ) | — | |||||
Other current liabilities |
(758 | ) | 1,565 | |||||
Deferred rent |
— | 611 | ||||||
Lease liabilities |
(4,121 | ) | — | |||||
Sublease loss liability, net of current portion |
— | (343 | ) | |||||
Lease incentive liability, net of current portion |
— | (264 | ) | |||||
Other noncurrent liabilities |
1,527 | 713 | ||||||
|
|
|
|
|||||
Net cash used in operating activities |
(18,348 | ) | (10,623 | ) | ||||
|
|
|
|
|||||
Investing Activities: |
||||||||
Capital expenditures |
(6,041 | ) | (2,590 | ) | ||||
Cash paid for business combinations, net of cash acquired |
— | (25,205 | ) | |||||
|
|
|
|
|||||
Net cash used in investing activities |
(6,041 | ) | (27,795 | ) | ||||
|
|
|
|
|||||
Financing Activities: |
||||||||
Proceeds from long-term debt, net of issuance costs |
19,478 | 23,242 | ||||||
Proceeds from exercise of stock options |
367 | 213 | ||||||
Payments of long-term debt |
(30 | ) | — | |||||
Repurchase of common stock |
(88 | ) | — | |||||
Net proceeds from issuance of preferred stock |
— | 11,631 | ||||||
|
|
|
|
|||||
Net cash provided by financing activities |
19,727 | 35,086 | ||||||
|
|
|
|
|||||
Effects of exchange rates on cash |
(352 | ) | (64 | ) | ||||
|
|
|
|
|||||
Net change in cash, cash equivalents, and restricted cash |
(5,014 | ) | (3,396 | ) | ||||
Cash, cash equivalents, and restricted cash, beginning of period |
33,009 | 45,020 | ||||||
|
|
|
|
|||||
Cash, cash equivalents, and restricted cash, end of period |
$ | 27,995 | $ | 41,624 | ||||
|
|
|
|
Six Months Ended June 30, |
||||||||
2022 |
2021 |
|||||||
Supplemental Noncash Investing and Financing Activities: |
||||||||
PIK interest settled through issuance of additional convertible notes to noteholders |
$ | 10,734 | $ | 6,434 | ||||
|
|
|
|
|||||
Warrants issued in conjunction with long-term debt issuance |
$ | 436 | $ | 252 | ||||
|
|
|
|
|||||
Fees payable to debt holders settled through increase of debt principal |
$ | 100 | $ | — | ||||
|
|
|
|
|||||
Change in redemption value of preferred stock |
$ | 2,219 | $ | 135,760 | ||||
|
|
|
|
|||||
Fair value of seller notes issued in connection with business combinations |
$ | — | $ | 21,438 | ||||
|
|
|
|
|||||
Issuance of common stock as part of business acquisitions |
$ | — | $ | 17,407 | ||||
|
|
|
|
|||||
Beneficial conversion feature in conjunction with long-term debt issuance, net of taxes |
$ | — | $ | 14,392 | ||||
|
|
|
|
|||||
Issuance of preferred stock in conjunction with debt modification |
$ | — | $ | 4,363 | ||||
|
|
|
|
|||||
Property and equipment purchases included in accounts payable |
$ | 28 | $ | 33 | ||||
|
|
|
|
|||||
Supplemental Cash Flow Activities: |
||||||||
Cash paid for interest |
$ | 3,263 | $ | 2,218 | ||||
|
|
|
|
|||||
Cash paid for taxes |
$ | 70 | $ | 89 | ||||
|
|
|
|
• | revenue recognition; |
• | the average period of benefit associated with costs capitalized to obtain revenue contracts; |
• | the fair value of assets acquired and liabilities assumed for business combinations; |
• | the useful lives of intangible assets; |
• | capitalization of software development costs; |
• | valuation of financial instruments; |
• | the fair value of certain stock awards issued; |
• | the fair value of certain consideration issued as part of business combinations; and |
• | the recognition, measurement, and valuation of current and deferred income taxes and uncertain tax positions; and |
• | the incremental borrowing rate used to calculate lease balances. |
(i) | identification of contracts with customers, |
(ii) | identification of distinct performance obligations in the contract, |
(iii) | determination of contract transaction price, |
(iv) | allocation of contract transaction price to the performance obligations, and |
(v) | determination of revenue recognition based on timing of satisfaction of the performance obligation(s). |
• | Fair value of common stock: Estimated by the Board of Directors based on third-party valuations of the Company’s common stock. |
• | Risk-free interest rate: Based on the implied yield available on U.S. Treasury zero-coupon issues with an equivalent expected remaining term of the options. |
• | Volatility: Based upon the historical volatility of a peer group of publicly traded companies over the expected term. |
• | Expected term: Estimated by taking the average of the vesting term and the contractual term of the option. |
• | Dividend yield: The Company has not paid and does not expect to pay any dividends. |
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, 2022 |
June 30, 2021 |
June 30, 2022 |
June 30, 2021 |
|||||||||||||
Subscription |
$ | 24,332 | $ | 17,427 | $ | 47,111 | $ | 32,959 | ||||||||
Advisory |
1,027 | 561 | 2,789 | 600 | ||||||||||||
Advertising |
760 | 491 | 1,378 | 1,154 | ||||||||||||
Books |
339 | 415 | 670 | 976 | ||||||||||||
Other revenue |
716 | 433 | 1,297 | 987 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 27,174 | $ | 19,327 | $ | 53,245 | $ | 36,676 | ||||||||
|
|
|
|
|
|
|
|
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, 2022 |
June 30, 2021 |
June 30, 2022 |
June 30, 2021 |
|||||||||||||
North America |
$ | 24,105 | $ | 17,302 | $ | 47,304 | $ | 33,048 | ||||||||
Europe |
2,503 | 1,918 | 5,002 | 3,265 | ||||||||||||
Australia |
276 | 95 | 534 | 95 | ||||||||||||
Asia |
290 | 12 | 405 | 268 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 27,174 | $ | 19,327 | $ | 53,245 | $ | 36,676 | ||||||||
|
|
|
|
|
|
|
|
Balance at December 31, 2020 |
$ | 17,521 | ||
Deferred revenue acquired in Factsquared acquisition |
7,206 | |||
Revenue recognized in the current period from amounts in the prior balance |
(11,772 | ) | ||
New deferrals, net of amounts recognized in the current period |
17,300 | |||
Effects of foreign currency |
(46 | ) | ||
|
|
|||
Balance at June 30, 2021 |
$ | 30,209 | ||
|
|
Balance at December 31, 2021 |
$ | 30,097 | ||
Revenue recognized in the current period from amounts in the prior balance |
(21,924 | ) | ||
New deferrals, net of amounts recognized in the current period |
34,988 | |||
Effects of foreign currency |
(388 | ) | ||
|
|
|||
Balance at June 30, 2022 |
$ | 42,773 | ||
|
|
2021 |
||||
North America |
6 | |||
Europe |
1 | |||
Australia |
1 | |||
Asia |
1 |
Oxford Analytica |
Fireside |
Timebase |
Board.org |
Equilibrium |
Predata |
Curate |
Forge (d) |
FrontierView |
Total |
|||||||||||||||||||||||||||||||
Acquisition date: | 2/12/2021 | 4/30/2021 | 5/7/2021 | 6/3/2021 | 6/25/2021 | 6/30/2021 | 8/27/2021 | 9/9/2021 | 11/19/2021 | |
||||||||||||||||||||||||||||||
Cash |
$ | 3,850 | $ | 7,290 | $ | 2,241 | $ | 10,113 | $ | 833 | $ | 1,925 | $ | 1,120 | $ | 614 | $ | 18,107 | $ | 46,093 | ||||||||||||||||||||
Fair value of common stock (a) |
2,626 | — | — | — | 8,271 | 6,510 | 6,078 | 9,481 | — | 32,966 | ||||||||||||||||||||||||||||||
Fair value of seller notes |
— | 10,232 | 2,078 | 9,128 | — | — | — | — | — | 21,438 | ||||||||||||||||||||||||||||||
Fair value of contingent consideration (b) |
— | — | — | — | — | 196 | 1,206 | 1,700 | — | 3,102 | ||||||||||||||||||||||||||||||
Fair value of contributed interests (c) |
— | — | — | — | 315 | — | — | — | — | 315 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total |
$ | 6,476 | $ | 17,522 | $ | 4,319 | $ | 19,241 | $ | 9,419 | $ | 8,631 | $ | 8,404 | $ | 11,795 | $ | 18,107 | $ | 103,914 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. | The Company transferred the following shares to certain of the sellers of the 2021 Acquisitions: (i) 815,646 for Oxford Analytica, (ii) 1,061,770 for Equilibrium, (iii) 835,556 for Predata, (iv) 570,753 for Curate, and (v) 890,230 for Forge, respectively. |
2. | Pursuant to the terms of the acquisition agreements, the sellers of certain of the 2021 Acquisitions are eligible for additional contingent consideration consisting of: (i) up to 281,096 shares for Curate, and (ii) 164,983 shares for Forge (all of which have been issued to the Forge employees at the closing, and are subject to clawback based on the earnout provisions), respectively. |
3. | The fair value of the contributed interests reflects the Company’s CEO contributing his previously held minority interest in Equilibrium to the Company which is reflected as a capital contribution to the Company. |
4. | Forge acquisition includes a decrease of $64 in cash as a result of final working capital settlement. |
Oxford Analytica |
Fireside (a) |
Timebase |
Board.org (a) |
Equilibrium |
Predata |
Curate |
Forge (b) |
Frontier View (a) |
Total |
|||||||||||||||||||||||||||||||
Cash |
$ | 207 | $ | 51 | $ | 315 | $ | 201 | $ | 149 | $ | 126 | $ | 595 | $ | 40 | $ | 783 | $ | 2,467 | ||||||||||||||||||||
Accounts receivable |
668 | 389 | 185 | 2,862 | — | 165 | 179 | — | 1,535 | 5,983 | ||||||||||||||||||||||||||||||
Other assets |
274 | — | 85 | 229 | 13 | 258 | 20 | 90 | 289 | 1,258 | ||||||||||||||||||||||||||||||
Intangible assets |
4,600 | 3,816 | 1,474 | 9,122 | 4,909 | 5,336 | 3,720 | 3,705 | 5,557 | 42,239 | ||||||||||||||||||||||||||||||
Accounts payable and accrued expenses |
(1,052 | ) | (136 | ) | (220 | ) | (208 | ) | (58 | ) | (245 | ) | (173 | ) | (316 | ) | (1,034 | ) | (3,442 | ) | ||||||||||||||||||||
Deferred revenue |
(2,340 | ) | — | (360 | ) | (4,411 | ) | — | (95 | ) | (301 | ) | (281 | ) | (2,173 | ) | (9,961 | ) |
Oxford Analytica |
Fireside (a) |
Timebase |
Board.org (a) |
Equilibrium |
Predata |
Curate |
Forge (b) |
Frontier View (a) |
Total |
|||||||||||||||||||||||||||||||
Other liabilities |
(237 | ) | — | — | (613 | ) | — | (32 | ) | — | — | — | (882 | ) | ||||||||||||||||||||||||||
Deferred tax liability |
$ | (441 | ) | $ | — | $ | (475 | ) | $ | — | $ | (835 | ) | $ | — | $ | (609 | ) | $ | — | $ | — | $ | (2,360 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total net assets acquired |
1,679 | 4,120 | 1,004 | 7,182 | 4,178 | 5,513 | 3,431 | 3,238 | 4,957 | 35,302 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Goodwill |
4,797 | 13,402 | 3,315 | 12,059 | 5,241 | 3,118 | 4,973 | 8,557 | 13,150 | 68,612 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total purchase price |
$ | 6,476 | $ | 17,522 | $ | 4,319 | $ | 19,241 | $ | 9,419 | $ | 8,631 | $ | 8,404 | $ | 11,795 | $ | 18,107 | $ | 103,914 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) | The acquired intangible assets and the goodwill (up to $13,430, $11,446, and $13,150 in connection with the Fireside, Board.org, and FrontierView acquisitions, respectively) will be deductible for U.S. federal income tax purposes. |
(b) | Forge acquisition includes a decrease of $64 in goodwill as a result of its final working capital settlement. |
Oxford Analytica |
Fireside |
Timebase |
Board.org |
Equilibrium |
Predata |
Curate |
Forge |
FrontierView |
Total Estimated Fair Value |
Estimated Useful Life (Years) |
||||||||||||||||||||||||||||||||||
Developed technology |
$ | — | $ | 1,349 | $ | 537 | $ | — | $ | 4,909 | $ | 1,195 | $ | 623 | $ | 1,672 | $ | 1,972 | $ | 12,257 | 4-20 |
|||||||||||||||||||||||
Customer relationships |
750 | 2,314 | 937 | 8,855 | — | 3,477 | 1,828 | 2,033 | 2,754 | 22,948 | 3-15 |
|||||||||||||||||||||||||||||||||
Databases |
— | — | — | — | — | — | 1,269 | — | — | 1,269 | 15 | |||||||||||||||||||||||||||||||||
Tradenames |
926 | 153 | — | 267 | — | 664 | — | — | 239 | 2,249 | 3-20 |
|||||||||||||||||||||||||||||||||
Expert network |
2,924 | — | — | — | — | — | — | — | — | 2,924 | 6 | |||||||||||||||||||||||||||||||||
Content library |
— | — | — | — | — | — | — | — | 592 | 592 | 10 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total intangible assets acquired |
$ | 4,600 | $ | 3,816 | $ | 1,474 | $ | 9,122 | $ | 4,909 | $ | 5,336 | $ | 3,720 | $ | 3,705 | $ | 5,557 | $ | 42,239 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predata |
Curate |
Forge |
Total |
|||||||||||||
Fair value of contingent consideration on the respective acquisition dates |
$ | 196 | $ | 1,206 | $ | 1,700 | $ | 3,102 | ||||||||
Changes to the fair value of contingent consideration |
322 | 1,348 | (1,236 | ) | 434 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Fair value of contingent consideration as of December 31, 2021 |
518 | 2,554 | 464 | 3,536 | ||||||||||||
Unearned contingent consideration reversed |
(518 | ) | — | — | (518 | ) | ||||||||||
Changes to the fair value of contingent consideration |
— | (564 | ) | (455 | ) | (1,019 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Fair value of contingent consideration as of June 30, 2022 |
$ | — | $ | 1,990 | $ | 9 | $ | 1,999 | ||||||||
|
|
|
|
|
|
|
|
Equilibrium (a) |
Predata |
Forge (b) |
FrontierView (c) |
Total |
||||||||||||||||
Contingent compensation recognized during 2021 |
$ | 861 | $ | 504 | $ | 260 | $ | 93 | $ | 1,718 | ||||||||||
Contingent compensation settled in 2021 |
(150 | ) | — | — | — | (150 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Contingent compensation liability as of December 31, 2021 |
711 | 504 | 260 | 93 | 1,568 | |||||||||||||||
Contingent compensation recognized |
(499 | ) | — | 170 | 1,321 | 992 | ||||||||||||||
Unearned contingent compensation reversed |
— | (504 | ) | — | — | (504 | ) | |||||||||||||
Contingent compensation settled |
— | — | (267 | ) | (1,000 | ) | (1,267 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Contingent compensation liability as of June 30, 2022 |
$ | 212 | $ | — | $ | 163 | $ | 414 | $ | 789 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(a) | Equilibrium contingent compensation consists of up to $4,000 in cash and 250,000 shares of the Company’s common stock. |
(b) | Forge contingent compensation consists of an employee retention bonus in the amount of $422 and up to 385,017 shares of the Company’s common stock. These shares are subject to clawback based on the earnout provisions. As of June 30, 2022, Forge employees earned cash contingent compensation of $417, of which $267 was paid in the second quarter of 2022 and the remaining $150 to be paid out in the first quarter in 2023. |
(c) | Reflects the first contingent compensation threshold earned by the FrontierView employees as of March 31, 2022 that was settled through the payment of $1,000 in the second quarter of 2022. The second contingent |
compensation threshold is also for $1,000 and subject to FrontierView achieving previously agreed upon revenue targets. |
Three Months Ended |
Six Months Ended |
|||||||
June 30, 2021 |
||||||||
Revenues: |
||||||||
Subscription |
$ | 21,412 | $ | 42,699 | ||||
Advisory, advertising, and other |
3,138 | 42,574 | ||||||
|
|
|
|
|||||
Total revenues |
24,550 | 85,273 | ||||||
|
|
|
|
|||||
Net loss |
$ | (34,935 | ) | $ | (62,863 | ) |
Three Months Ended |
Six Months Ended |
|||||||
June 30, 2022 |
||||||||
Operating lease cost (a) |
$ | 2,431 | $ | 4,873 | ||||
Variable lease cost |
106 | 194 | ||||||
Short-term lease cost |
315 | 636 | ||||||
|
|
|
|
|||||
Total lease costs |
$ | 2,852 | $ | 5,703 | ||||
|
|
|
|
|||||
Sublease income |
$ | (1,337 | ) | $ | (2,675 | ) |
(a) | Excludes operating lease assets impairment charge of $378 related to an unoccupied existing office space lease recorded in the first quarter of 2022. |
2022 (remaining) |
$ | 5,913 | ||
2023 |
8,655 | |||
2024 |
4,732 | |||
2025 |
4,812 | |||
2026 |
4,927 | |||
Thereafter |
23,209 | |||
|
|
|||
Total minimum lease payments |
52,248 | |||
Less: Amounts representing interest |
13,807 | |||
|
|
|||
Net minimum lease payments |
$ | 38,441 | ||
|
|
June 30, 2022 |
||||
Weighted average remaining lease term (in years) |
7.6 | |||
Weighted average discount rate |
8.2 | % |
Six Months Ended |
||||
June 30, 2022 |
||||
Cash paid for amounts included in the measurement of lease liabilities: |
||||
Operating cash outflows for operating leases |
$ | 5,793 | ||
Supplemental noncash information on lease liabilities arising from obtaining operating lease assets: |
||||
Operating lease assets obtained in exchange for lease obligations |
$ | 247 |
June 30, 2022 |
December 31, 2021 |
Weighted Average Remaining Useful Life (Years) June 30, 2022 |
||||||||||||||||||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||||||||||||||||||
Developed technology |
$ | 33,928 | $ | (15,087 | ) | $ | 18,841 | $ | 34,123 | $ | (12,638 | ) | $ | 21,485 | 5.8 | |||||||||||||
Customer relationships |
79,317 | (21,202 | ) | 58,115 | 79,474 | (17,830 | ) | 61,644 | 9.3 | |||||||||||||||||||
Databases |
29,135 | (7,814 | ) | 21,321 | 29,142 | (6,785 | ) | 22,357 | 10.4 | |||||||||||||||||||
Tradenames |
11,069 | (2,736 | ) | 8,333 | 11,159 | (2,286 | ) | 8,873 | 10.6 | |||||||||||||||||||
Patents |
662 | (195 | ) | 467 | 513 | (165 | ) | 348 | 18.0 | |||||||||||||||||||
Expert network |
2,566 | (589 | ) | 1,977 | 2,852 | (417 | ) | 2,435 | 4.6 | |||||||||||||||||||
Content library |
592 | (35 | ) | 557 | 592 | (5 | ) | 587 | 9.4 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 157,269 | $ | (47,658 | ) | $ | 109,611 | $ | 157,855 | $ | (40,126 | ) | $ | 117,729 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
2022 (remainder) |
$ | 7,639 | ||
2023 |
15,277 | |||
2024 |
14,472 | |||
2025 |
11,274 | |||
2026 |
11,014 | |||
Thereafter |
49,935 | |||
|
|
|||
Total |
$ | 109,611 | ||
|
|
June 30, 2022 |
December 31, 2021 |
|||||||||||||||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||||||||||||||
Capitalized software development costs |
$ | 14,895 | $ | (3,137 | ) | $ | 11,758 | $ | 9,270 | $ | (1,790 | ) | $ | 7,480 |
Balance at December 31, 2021 |
$ | 188,768 | ||
Impact of foreign currency fluctuations |
(850 | ) | ||
|
|
|||
Balance at June 30, 2022 |
$ | 187,918 | ||
|
|
June 30, 2022 |
||||||||||||||||||||||||||||
Loan principal |
PIK Interest |
Face Value |
Unamortized Premium / Discount (a) |
Carrying Value of Debt |
Bifurcated Embedded Derivative |
Adjusted Carrying Value |
||||||||||||||||||||||
First out term loan |
$ | 75,000 | $ | — | $ | 75,000 | $ | 1,240 | $ | 76,240 | $ | — | $ | 76,240 | ||||||||||||||
Last out term loan |
38,500 | 20,492 | 58,992 | 80 | 59,072 | — | 59,072 | |||||||||||||||||||||
Senior Secured Subordinated Promissory Note |
78,527 | 16,292 | 94,819 | (30,926 | ) | 63,893 | 30,092 | 93,985 | ||||||||||||||||||||
8090 FV Subordinated Promissory Note |
10,000 | 5,421 | 15,421 | — | 15,421 | 3,331 | 18,752 | |||||||||||||||||||||
Convertible notes |
100,842 | 31,189 | 132,031 | (29,817 | ) | 102,214 | 4,609 | 106,823 | ||||||||||||||||||||
Convertible notes - related parties |
18,000 | 1,625 | 19,625 | — | 19,625 | — | 19,625 | |||||||||||||||||||||
2021 seller convertible notes |
9,396 | 173 | 9,569 | (73 | ) | 9,496 | — | 9,496 | ||||||||||||||||||||
2021 seller term notes |
7,350 | 76 | 7,426 | (1,486 | ) | 5,940 | — | 5,940 | ||||||||||||||||||||
PPP loan |
303 | — | 303 | — | 303 | — | 303 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total carrying value |
$ | 337,918 | $ | 75,268 | $ | 413,186 | $ | (60,982 | ) | $ | 352,204 | $ | 38,032 | 390,236 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Less: current portion |
(18,065 | ) | ||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Total noncurrent debt |
$ | 372,171 | ||||||||||||||||||||||||||
|
|
December 31, 2021 |
||||||||||||||||||||||||||||
Loan principal |
PIK Interest |
Face Value |
Unamortized Premium / Discount (a) |
Carrying Value of Debt |
Bifurcated Embedded Derivative |
Adjusted Carrying Value |
||||||||||||||||||||||
First out term loan |
$ | 55,000 | $ | — | $ | 55,000 | $ | 307 | $ | 55,307 | $ | — | $ | 55,307 | ||||||||||||||
Last out term loan |
38,500 | 13,601 | 52,101 | 175 | 52,276 | — | 52,276 | |||||||||||||||||||||
Senior Secured Subordinated Promissory Note |
78,427 | 10,668 | 89,095 | (38,999 | ) | 50,096 | 28,058 | 78,154 | ||||||||||||||||||||
8090 FV Subordinated Promissory Note |
10,000 | — | 10,000 | (2,533 | ) | 7,467 | 2,400 | 9,867 | ||||||||||||||||||||
Convertible notes |
100,842 | 22,715 | 123,557 | (33,433 | ) | 90,124 | 4,228 | 94,352 | ||||||||||||||||||||
Convertible notes - related parties |
18,000 | 295 | 18,295 | — | 18,295 | — | 18,295 | |||||||||||||||||||||
2021 seller convertible notes |
9,396 | 97 | 9,493 | (88 | ) | 9,405 | — | 9,405 | ||||||||||||||||||||
2021 seller term notes |
7,350 | 44 | 7,394 | (1,870 | ) | 5,524 | — | 5,524 | ||||||||||||||||||||
PPP loan |
8,000 | — | 8,000 | — | 8,000 | — | 8,000 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total carrying value |
$ | 325,515 | $ | 47,420 | $ | 372,935 | $ | (76,441 | ) | $ | 296,494 | $ | 34,686 | 331,180 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Less: current portion |
(13,567 | ) | ||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Total noncurrent debt |
$ | 317,613 | ||||||||||||||||||||||||||
|
|
(a) | Includes unamortized discounts, premiums, final fee accrual and deferred financing fees. |
a) |
Senior Capital Term Loan Refinancing |
b) |
Senior Secured Subordinated Promissory Note |
c) |
8090 FV Subordinated Promissory Note |
d) |
Convertible Notes |
June 30, 2022 |
||||||||||||||||||||||||||||||||
Principal |
Deferred Financing Fees |
PIK Interest Accrual |
Debt Discount |
Amortization of Deferred Financing Fees |
Amortization of Deferred Debt Discount |
Derivative Liabilities |
Total |
|||||||||||||||||||||||||
2019 Notes |
$ | 17,320 | $ | (3,454 | ) | $ | 5,881 | $ | (986 | ) | $ | 1,310 | $ | 706 | $ | 2,245 | $ | 23,022 | ||||||||||||||
2020 Notes |
59,681 | (1,027 | ) | 21,120 | (14,111 | ) | 321 | 4,260 | — | 70,244 | ||||||||||||||||||||||
2021 Notes |
23,841 | (214 | ) | 4,188 | (21,224 | ) | 55 | 4,547 | 2,364 | 13,557 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 100,842 | $ | (4,695 | ) | $ | 31,189 | $ | (36,321 | ) | $ | 1,686 | $ | 9,513 | $ | 4,609 | $ | 106,823 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
December 31, 2021 |
||||||||||||||||||||||||||||||||
Principal |
Deferred Financing Fees |
PIK Interest Accrual |
Debt Discount |
Amortization of Deferred Financing Fees |
Amortization of Deferred Debt Discount |
Derivative Liabilities |
Total |
|||||||||||||||||||||||||
2019 Notes |
$ | 17,320 | $ | (3,454 | ) | $ | 4,639 | $ | (986 | ) | $ | 862 | $ | 848 | $ | 2,031 | $ | 21,260 | ||||||||||||||
2020 Notes |
59,680 | (1,027 | ) | 15,640 | (14,111 | ) | 237 | 3,117 | — | 63,536 | ||||||||||||||||||||||
2021 Notes |
23,841 | (214 | ) | 2,437 | (21,224 | ) | 31 | 2,488 | 2,197 | 9,556 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 100,841 | $ | (4,695 | ) | $ | 22,716 | $ | (36,321 | ) | $ | 1,130 | $ | 6,453 | $ | 4,228 | $ | 94,352 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group A |
Group B |
Group C |
Group D (a) |
Total |
||||||||||||||||
Principal amount |
$ | 95,412 | $ | 430 | $ | 1,000 | $ | 4,000 | $ | 100,842 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Maturity year |
2025 | 2024 | 2024 | 2024 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Annual interest rate |
15 | % | 6 | % | 7 | % | 1 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Conversion options: |
||||||||||||||||||||
At the holders’ option |
X | X | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Automatic upon contingent event |
X | X | X | X | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Variable conversion prices with discounts |
X | X | X | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Embedded features: |
||||||||||||||||||||
Borrower prepayment right |
X | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Lender automatic redemption right |
X | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Lender contingent redemption right |
X | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Registration rights |
X |
(a) | Interest rate was reset to 1% on March 1, 2021 effective prospectively from an original interest rate of 15% set at inception. |
e) |
FrontierView Convertible Notes |
f) |
2021 Seller Notes |
g) |
PPP loan |
June 30, 2022 |
December 31, 2021 |
|||||||
First out term loan |
$ | 75,300 | $ | 56,960 | ||||
Last out term loan |
49,986 | 47,358 | ||||||
Senior secured subordinated promissory note |
77,991 | 73,274 | ||||||
8090 FV Subordinated Promissory Note |
15,479 | 14,597 | ||||||
Convertible notes |
204,494 | 198,179 | ||||||
Convertible notes - related parties |
26,596 | 25,510 | ||||||
2021 seller convertible notes |
23,220 | 23,648 | ||||||
|
|
|
|
|||||
Total |
$ | 473,066 | $ | 439,526 | ||||
|
|
|
|
June 30, 2022 |
December 31, 2021 |
June 30, 2022 |
December 31, 2021 |
|||||||||||||
Series of preferred stock |
Number of Shares Issued and Outstanding |
Redemption Value |
||||||||||||||
Series A redeemable, convertible preferred stock ($0.00001 par value, 12,851,709 authorized) |
12,851,709 | 12,851,709 | $ | 144,068 | $ | 143,168 | ||||||||||
Series B redeemable, convertible preferred stock ($0.00001 par value, 4,349,416 authorized) |
4,336,912 | 4,336,912 | 48,617 | 48,313 | ||||||||||||
Series C redeemable, convertible preferred stock ($0.00001 par value, 3,630,822 authorized) |
3,630,822 | 3,630,822 | 40,701 | 40,447 |
Warrant Holder |
Underlying Shares |
Exercise Price |
Issuance Date |
Expiration Date |
Balance Sheet Classification | |||||||
Comerica |
12,504 Shares of Series B | $ | 2.40 | June 2015 | June 2025 | Liability | ||||||
Eastward |
100,000 Shares of common stock | $ | 1.75 | January 2017 | January 2027 | Liability | ||||||
Runway |
194,673 Shares of common stock | $ | 0.01 | October 2020 | October 2030 | Equity | ||||||
Series G Investor |
75,327 Shares of common stock | $ | 0.01 | February 2021 | February 2024 | Equity | ||||||
Last Out Lenders |
100,000 Shares of common stock | $ | 10.16 | March 2022 | March 2032 | Liability |
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, 2022 |
June 30, 2021 |
June 30, 2022 |
June 30, 2021 |
|||||||||||||
Cost of revenues |
$ | 13 | $ | 3 | $ | 23 | $ | 5 | ||||||||
Research and development |
51 | 92 | 105 | 161 | ||||||||||||
Sales and marketing |
60 | 41 | 107 | 70 | ||||||||||||
Editorial |
24 | 24 | 47 | 43 | ||||||||||||
General and administrative |
417 | 234 | 543 | 81 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 565 | $ | 394 | $ | 825 | $ | 360 | ||||||||
|
|
|
|
|
|
|
|
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, 2022 |
June 30, 2021 |
June 30, 2022 |
June 30, 2021 |
|||||||||||||
Transaction costs related to acquired businesses |
$ | 500 | $ | 426 | $ | 572 | $ | 490 | ||||||||
Non-capitalizable IPO costs |
256 | 180 | 459 | 368 | ||||||||||||
Change in contingent consideration liabilities |
(171 | ) | — | (1,537 | ) | — | ||||||||||
Contingent compensation expense |
442 | — | 488 | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total transaction costs (gains) |
$ | 1,027 | $ | 606 | $ | (18 | ) | $ | 858 | |||||||
|
|
|
|
|
|
|
|
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, 2022 |
June 30, 2021 |
June 30, 2022 |
June 30, 2021 |
|||||||||||||
Net loss |
$ | (38,360 | ) | $ | (34,078 | ) | $ | (66,711 | ) | $ | (60,504 | ) | ||||
Deemed dividend - change in redemption value of preferred stock |
(10,614 | ) | (133,105 | ) | (2,219 | ) | (135,760 | ) | ||||||||
Deemed dividend - in conjunction with convertible debt modification |
— | — | — | (4,000 | ) | |||||||||||
Deemed dividend - preferred stock issuance |
— | — | — | (453 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss used to compute earnings per share |
$ | (48,974 | ) | $ | (167,183 | ) | $ | (68,930 | ) | $ | (200,717 | ) | ||||
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
||||||||
2022 |
2021 |
|||||||
Beginning balances at March 31, 2022 and 2021 |
$ | 639 | $ | 89 | ||||
Gross increases - tax positions in prior periods |
— | — | ||||||
Gross decreases - tax positions in prior periods |
— | — | ||||||
Gross increases - tax positions in current periods |
— | — | ||||||
Settlements |
— | — | ||||||
Lapses in statutes of limitations |
— | — | ||||||
|
|
|
|
|||||
Ending balances at June 30, 2022 and 2021 |
$ | 639 | $ | 89 | ||||
|
|
|
|
Six Months Ended June 30, |
||||||||
2022 |
2021 |
|||||||
Beginning balances at December 31, 31, 2021 and 2020 |
$ | 728 | $ | 110 | ||||
Gross increases - tax positions in prior periods |
— | — | ||||||
Gross decreases - tax positions in prior periods |
— | (21 | ) | |||||
Gross increases - tax positions in current periods |
— | — | ||||||
Settlements |
— | — | ||||||
Lapses in statutes of limitations |
(89 | ) | — | |||||
|
|
|
|
|||||
Ending balances at June 30, 2022 and 2021 |
$ | 639 | $ | 89 | ||||
|
|
|
|
• | Level 1, defined as observable inputs such as quoted prices in active markets for identical assets or liabilities; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and |
• | Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions. |
Equilibrium |
Curate |
Forge |
FrontierView |
|||||||||||||
Risk premium |
10.00 | % | 11.00 | % | 13.00 | % | 10.00 | % | ||||||||
Risk free rate |
2.08 | % | 2.46 | % | 2.35 | % | 2.13 | % | ||||||||
Revenue volatility |
30.00 | % | 30.00 | % | 30.00 | % | 30.00 | % | ||||||||
Expected life (years) |
1.0 | 1.8 | 1.6 | 1.1 |
Equilibrium |
Predata |
Curate |
Forge |
FrontierView |
||||||||||||||||
Risk premium |
8.00 | % | 6.00 | % | 9.00 | % | 11.00 | % | 8.00 | % | ||||||||||
Risk free rate |
0.53 | % | 0.06 | % | 0.62 | % | 0.73 | % | 0.38 | % | ||||||||||
Revenue volatility |
30.00 | % | 20.00 | % | 30.00 | % | 40.00 | % | 30.00 | % | ||||||||||
Expected life (years) |
1.4 | 0.1 | 1.7 | 2.0 | 1.6 |
June 30, 2022 |
December 31, 2021 |
|||||||
Series B preferred stock fair value |
$ | 11.15 | $ | 11.14 | ||||
Time to maturity (years) |
3.0 | 3.5 | ||||||
Risk-free interest rate |
2.99 | % | 1.04 | % | ||||
Volatility |
61 | % | 56 | % | ||||
Exercise price |
$ | 2.40 | $ | 2.40 |
June 30, 2022 |
December 31, 2021 |
|||||||
Common stock fair value |
$ | 10.60 | $ | 10.66 | ||||
Times to maturity (years) |
4.5 | 5.0 | ||||||
Risk-free interest rate |
3.01 | % | 1.26 | % | ||||
Volatility |
54 | % | 49 | % | ||||
Exercise price |
$ | 1.75 | $ | 1.75 |
June 30, 2022 |
||||
Common stock fair value |
$ | 10.60 | ||
Times to maturity (years) |
3.0 | |||
Risk-free interest rate |
2.99 | % | ||
Volatility |
61 | % | ||
Exercise price |
$ | 10.16 |
• | The probability-weighted conversion discount is based on the contractual terms of respective notes agreement and the expectation of the pre-money valuation of the Company as of the estimated date that the next equity financing event occurs. |
• | The remaining term was determined based on the remaining time period to maturity of the related respective notes with embedded features subject to valuation (as of the respective valuation date). |
• | The Company’s equity volatility estimate was based on the historical equity volatility of a selection of the Company’s comparable guideline public companies, based on the remaining term of the respective notes. |
• | The risk rate was the discount rate utilized in the valuation and was determined based on reference to market yields for debt instruments with similar credit ratings and terms. |
• | The probabilities and timing of the next financing event and default event are based on management’s best estimate of the future settlement of the respective notes. |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Liabilities: |
||||||||||||||||
Contingent liabilities from acquisitions |
$ | 150 | $ | — | $ | 2,638 | $ | 2,788 | ||||||||
Liability classified warrants |
$ | — | $ | — | $ | 1,497 | $ | 1,497 | ||||||||
Embedded redemption features on Convertible Notes |
$ | — | $ | — | $ | 4,609 | $ | 4,609 | ||||||||
Embedded redemption features on Promissory Note |
$ | — | $ | — | $ | 30,092 | $ | 30,092 | ||||||||
Embedded redemption features on 8090 FV Note |
$ | 3,331 | $ | 3,331 |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Liabilities: |
||||||||||||||||
Contingent liabilities from acquisitions |
$ | — | $ | — | $ | 5,104 | $ | 5,104 | ||||||||
Liability classified warrants |
$ | — | $ | — | $ | 1,021 | $ | 1,021 | ||||||||
Embedded redemption features on Convertible Notes |
$ | — | $ | — | $ | 4,228 | $ | 4,228 | ||||||||
Embedded redemption features on Promissory Note |
$ | — | $ | — | $ | 28,058 | $ | 28,058 | ||||||||
Embedded redemption features on 8090 FV Note |
$ | 2,400 | $ | 2,400 |
Contingent Liabilities from Acquisitions |
Liability Classified Warrants |
Embedded Redemption Features in Convertible Notes |
Embedded Redemption Features in Promissory Note |
Embedded Redemption Features in 8090 FV Note |
||||||||||||||||
Balance at December 31, 2020 |
$ | 276 | $ | 330 | $ | 10,805 | $ | 19,607 | $ | — | ||||||||||
Derivative liabilities at issuance date |
196 | — | 5,972 | — | — | |||||||||||||||
Settlement |
(276 | ) | — | — | — | — | ||||||||||||||
Change in fair value included in the determination of net loss (a) |
— | 412 | 6,567 | 5,266 | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at June 30, 2021 |
$ | 196 | $ | 742 | $ | 23,344 | $ | 24,873 | $ | — | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at December 31, 2021 |
$ | 5,104 | $ | 1,021 | $ | 4,228 | $ | 28,058 | $ | 2,400 | ||||||||||
Liability classified warrants at issuance date |
— | 436 | — | — | — | |||||||||||||||
Contingent compensation |
488 | — | — | — | — | |||||||||||||||
Change in fair value included in the determination of net loss (a) |
(1,537 | ) | 40 | 381 | 2,034 | 931 | ||||||||||||||
Cash contingent compensation earned and subsequently settled |
(1,267 | ) | — | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at June 30, 2022 |
$ | 2,788 | $ | 1,497 | $ | 4,609 | $ | 30,092 | $ | 3,331 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(a) | The change in contingent liabilities from acquisitions is recorded as transaction costs on the condensed consolidated statements of operations and comprehensive loss. |
• | former Company stockholders having the largest voting interest in FiscalNote Holdings, Inc.; |
• | the board of directors of FiscalNote Holdings, Inc. having eleven members, nine of which were appointed by the Company’s former stockholders; |
• | the Company’s management continuing to hold executive management roles for the post-combination company and being responsible for the day-to-day |
• | the post-combination company assuming the FiscalNote name; |
• | FiscalNote Holdings, Inc. maintaining the pre-existing headquarters; and |
• | the intended strategy of FiscalNote Holdings, Inc. being a continuation of the Company’s strategy. |
Item 13. |
Other Expenses of Issuance and Distribution. |
Expense |
Estimated Amount |
|||
Securities and Exchange Commission registration fee |
$ | 82,822 | ||
Accounting fees and expenses |
75,000 | |||
Legal fees and expenses |
50,000 | |||
Financial printing and miscellaneous expenses |
25,000 | |||
|
|
|||
Total |
$ | 232,822 | ||
|
|
Item 14. |
Indemnification of Directors and Officers. |
• | for any transaction from which the director derives an improper personal benefit; |
• | for any act or omission not in good faith or that involves intentional misconduct or a knowing violation of law; |
• | for any unlawful payment of dividends or redemption of shares; or |
• | for any breach of a director’s duty of loyalty to the corporation or its stockholders. |
Item 15. |
Recent Sales of Unregistered Securities. |
Item 16. |
Exhibits and Financial Statement Schedules. |
Exhibit |
Description | |
101.CAL* | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF* | Inline XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB* | Inline XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE* | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |
104* | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document contained in Exhibit 101 | |
107* | Calculation of Filing Fee Table. |
* | Filed herewith. |
† | The annexes, schedules, and certain exhibits to this Exhibit have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Registrant hereby agrees to furnish supplementally a copy of any omitted annex, schedule or exhibit to the SEC upon request. |
# | The annexes, schedules, and certain exhibits to this Exhibit have been omitted pursuant to Item 601(a)(5) of Regulation S-K. The Registrant hereby agrees to furnish supplementally a copy of any omitted annex, schedule or exhibit to the SEC upon request. |
‡ | Certain confidential information contained in this Exhibit has been omitted because it is (i) not material and (ii) of the type that the registrant treats as private or confidential. |
+ | Indicates a management contract of compensatory plan. |
Item 17. |
Undertakings. |
(1) | To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: |
(i) | To include any prospectus required by Section 10(a)(3) of the Securities Act of 1933, as amended; |
(ii) | To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the SEC pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than a 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement; and |
(iii) | To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement. |
(2) | That, for the purpose of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide |
(3) | To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering. |
(4) | That, for the purpose of determining liability under the Securities Act to any purchaser, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided however |
(5) | That, for the purpose of determining liability of the registrant under the Securities Act to any purchaser in the initial distribution of the securities, the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser: |
(i) | Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; |
(ii) | Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; |
(iii) | The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and |
(iv) | Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser. |
FISCALNOTE HOLDINGS, INC. | ||
By: | /s/ Timothy Hwang | |
Name: | Timothy Hwang | |
Title: | Chief Executive Officer |
Name |
Title |
Date | ||
/s/ Timothy Hwang |
Chief Executive Officer and Chairman | August 26, 2022 | ||
Timothy Hwang |
(Principal Executive Officer) | |||
/s/ Jon Slabaugh |
Chief Financial Officer and Senior Vice President of Corporate Development | August 26, 2022 | ||
Jon Slabaugh |
(Principal Financial Officer and Principal Accounting Officer) | |||
/s/ Gerald Yao |
Chief Strategy Officer, Global Head of ESG and Director | August 26, 2022 | ||
Gerald Yao |
||||
/s/ Michael J. Callahan |
Director | August 26, 2022 | ||
Michael J. Callahan |
||||
/s/ Key Compton |
Director | August 26, 2022 | ||
Key Compton |
||||
/s/ Manoj Jain |
Director | August 26, 2022 | ||
Manoj Jain |
Name |
Title |
Date | ||
/s/ Stanley McChrystal |
Director | August 26, 2022 | ||
Stanley McChrystal |
||||
/s/ Keith Nilsson |
Director | August 26, 2022 | ||
Ketih Nilsson |
||||
/s/ Anna Sedgley |
Director | August 26, 2022 | ||
Anna Sedgley |
||||
/s/ Brandon Sweeney |
Director | August 26, 2022 | ||
Brandon Sweeney |
||||
/s/ Conrad Yiu |
Director | August 26, 2022 | ||
Conrad Yiu |
Exhibit 5.1
August 26, 2022
FiscalNote Holdings, Inc.
1201 Pennsylvania Avenue NW
Washington, D.C. 20004
Re: FiscalNote Holdings, Inc. Registration Statement on Form S-1
Ladies and Gentlemen:
We have acted as counsel to FiscalNote Holdings, Inc., a Delaware corporation (the Company), in connection with the preparation and filing with the U.S. Securities and Exchange Commission (the Commission), pursuant to the Securities Act of 1933, as amended (the Securities Act), of the Registration Statement on Form S-1 of the Company (the Registration Statement), including a related prospectus filed with the Registration Statement (the Prospectus) relating to (a) the issuance of shares of the Companys Class A common stock, par value $0.0001 per share (Class A Common Stock), upon the exercise of warrants issued by the Company, (b) the resale of shares of Class A Common Stock and warrants issued by the Company and held by certain stockholders of the Company and (c) the resale of shares of Class A Common Stock underlying outstanding equity awards (the Equity Awards) by the holders thereof, as follows:
(i) | the issuance of up to 11,000,000 shares (the Private Warrant Shares) of Class A Common Stock upon the exercise of 7,000,000 outstanding private placement warrants (the Private Warrants); |
(ii) | the resale of up to 7,000,000 Private Warrants (the Resale Warrants); and |
(iii) | the resale of up to 87,504,863 shares of Class A Common Stock, consisting of (a) 5,837,446 shares of Class A Common Stock underlying awards held by certain stockholders of the Company (the Equity Award Shares), (b) 8,290,921 shares of Class A Common Stock issuable upon conversion or transfer of shares of Class B Common Stock, par value $0.0001 per share (the Class B Common Stock), held by certain stockholders of the Company, (c) 23,862,981 shares of Class A Common Stock held by executive officers and directors of the Company, (d) 11,000,000 Private Warrant Shares, (e) 3,142,857 shares of Class A Common Stock (the Public Warrant Shares and, together with the Private Warrant Shares, the Warrant Shares) issuable upon the exercise of 2,000,000 outstanding public warrants (the Public Warrants and, together with the Private Warrants, the Warrants), (f) 28,963,731 shares of Class A Common Stock held by certain stockholders of the Company and (g) 6,406,927 earn-out shares of Class A Common Stock (the Earnout Shares), including shares of Class A Common Stock reserved for issuance of earn-out restricted stock units (the Earnout RSU Shares and, together with the Earnout Shares, the Earnout Resale Shares) (collectively, the Resale Shares). |
FiscalNote Holdings, Inc.
August 26, 2022
Page 2
The Warrants were issued pursuant to a Warrant Agreement, dated October 28, 2020, (the Warrant Agreement), between Duddell Street Acquisition Corp., a Cayman Islands exempted company, the Companys predecessor, and Continental Stock Transfer & Trust Company, as warrant agent. The Equity Award Shares will be issued upon the exercise or vesting of certain outstanding Equity Awards pursuant to the FiscalNote Holdings, Inc. 2022 Long-Term Incentive Plan (the 2022 Plan).
This opinion letter is being furnished in accordance with the requirements of Item 601(b)(5) of Regulation S-K under the Securities Act.
In connection with this opinion letter, we have examined and relied upon the Registration Statement, the Prospectus, the Companys Certificate of Incorporation and Bylaws, each as currently in effect, the Warrant Agreement, the 2022 Plan, a certificate of the Secretary of State of the State of Delaware certifying as to the formation and good standing of the Company under the laws of the State of Delaware as of August 26, 2022 (the Good Standing Certificate), as currently in effect, and originals or copies certified to our satisfaction of such records, documents, certificates, memoranda and other instruments as in our judgment are necessary or appropriate to enable us to render the opinions expressed below. In addition to the foregoing, we have made such investigations of law as we have deemed necessary or appropriate as a basis for the opinions set forth herein.
In such examination and in rendering the opinions expressed below, we have assumed, without independent investigation or verification: (i) the genuineness of all signatures on all agreements, instruments, corporate records, certificates and other documents submitted to us; (ii) the legal capacity, competency and authority of all persons executing all agreements, instruments, corporate records, certificates and other documents submitted to us; (iii) the authenticity and completeness of all agreements, instruments, corporate records, certificates and other documents submitted to us as originals; (iv) that all agreements, instruments, corporate records, certificates and other documents submitted to us as certified, electronic, facsimile, conformed, photostatic or other copies conform to the originals thereof, and that such originals are authentic and complete; (v) the due authorization, execution and delivery of all agreements, instruments, corporate records, certificates and other documents by all parties thereto (other than the Company); (vi) that no documents submitted to us have been amended or terminated orally or in writing, except as has been disclosed to us in writing; (vii) that the Warrant Agreement is the valid and binding obligation of each of the parties thereto (other than the Company), enforceable against such parties in accordance with its terms; (xiii) that the statements contained in the certificates and comparable documents of public officials, officers and representatives of the Company and other persons on which we have relied for the purposes of this opinion letter are true and correct on and as of the date hereof; (ix) that at or prior to the time of the issuance and delivery of any of the Warrant Shares, Equity Award Shares or Earnout RSU Shares, the Registration Statement will have been declared effective under the Securities Act; and (x) that there has not been nor will there be any change in the good standing status of the Company from that reported in the Good Standing Certificate. As to all questions of fact material to this opinion letter and as to the materiality of any fact or other matter referred to herein, we have relied (without independent investigation or verification) upon representations and certificates or comparable documents of officers and representatives of the Company.
With respect to the Warrants, the Warrant Shares, the Equity Awards and the Equity Award Shares, we express no opinion to the extent that, notwithstanding the Companys current reservation of shares of Class A Common Stock, future issuances of securities of the Company, including the Warrant Shares and/or the Equity Award Shares and/or antidilution adjustments to outstanding securities of the Company, including the Warrants and/or Equity Awards, may cause the Warrants and/or Equity Awards to be exercisable for more shares of Class A Common Stock than the number that then remain authorized but unissued. Further, we have assumed that the exercise price of the Warrants and the Equity Awards, if any, will not be adjusted to an amount below the par value per share of the shares of Class A Common Stock.
FiscalNote Holdings, Inc.
August 26, 2022
Page 3
Based upon the foregoing, and in reliance thereon, and subject to the assumptions, exceptions, qualifications and limitations set forth herein, we are of the opinion that:
1. The Warrant Shares have been duly authorized and, when issued in accordance with the terms of the Warrants and the Warrant Agreement, will be validly issued, fully paid and nonassessable.
2. The Resale Warrants constitute valid and binding obligations of the Company, enforceable against the Company in accordance with their terms except as such enforceability may be limited by (i) any applicable bankruptcy, insolvency, reorganization, moratorium or similar laws affecting creditors rights generally including, without limitation, fraudulent transfer or fraudulent conveyance laws; (ii) public policy considerations, statutes or court decisions that may limit rights to obtain exculpation, indemnification or contribution (including, without limitation, indemnification regarding violations of the securities laws and indemnification for losses resulting from a judgment for the payment of any amount other than in United States dollars); and (iii) general principles of equity (including, without limitation, concepts of materiality, reasonableness, good faith and fair dealing) and the availability of equitable remedies (including, without limitation, specific performance and equitable relief), regardless of whether considered in a proceeding in equity or at law.
3. The Resale Shares (other than the Warrant Shares, the Equity Award Shares and Earnout Resale Shares included therein) have been duly authorized and are validly issued, fully paid and nonassessable. The Equity Award Shares included in the Resale Shares have been duly authorized and, when issued and paid for in accordance with the terms of the 2022 Plan and the applicable award agreements thereunder, will be validly issued, fully paid and nonassessable. The Earnout Shares included in the Resale Shares have been duly authorized and, upon the occurrence of the triggering events for issuing the Earnout Shares as set forth under the Agreement and Plan of Merger, dated as of November 2021, by and among the Company (formerly Duddell Street Acquisition Corp.), Grassroots Merger Sub, Inc. and FiscalNote Intermediate Holdco, Inc. (formerly FiscalNote Holdings, Inc.) (as amended on May 9, 2022, the Business Combination Agreement), such shares will be validly issued, fully paid and nonassessable. The Earnout RSU Shares included in the Resale Shares have been duly authorized and, upon the occurrence of the triggering events for issuing the Earnout RSUs as set forth under the Business Combination Agreement and duly settlement of such Earnout RSUs, the Earnout RSU Shares will be validly issued, fully paid and nonassessable.
With regard to opinion paragraph 2: (i) our opinion is subject to the qualification that the availability of specific performance, an injunction or other equitable remedies is subject to the discretion of the court before which the request is brought; (ii) we express no opinion as to any provision of the Resale Warrants, that (a) provides for liquidated damages, buy-in damages, monetary penalties, prepayment or make-whole payments or other economic remedies to the extent such provisions may constitute unlawful penalties, (b) relates to advance waivers of claims, defenses, rights granted by law, or notice, opportunity for hearing, evidentiary requirements, statutes of limitations, trial by jury, or procedural rights, (c) restricts non-written modifications and waivers, (d) provides for the payment of legal and other professional fees where such payment is contrary to law or public policy, (e) relates to exclusivity, election or accumulation of rights or remedies, (f) authorizes or validates conclusive or discretionary determinations, or (g) provides that provisions of the Resale Warrants are severable to the extent an essential part of the agreed exchange is determined to be invalid and unenforceable; and (iii) we express no opinion as to whether a state court outside of the State of New York or a federal court of the United States would give effect to the choice of New York law provided for in the Resale Warrants.
FiscalNote Holdings, Inc.
August 26, 2022
Page 4
Without limiting any of the other limitations, exceptions, assumptions and qualifications stated elsewhere herein, we express no opinion with regard to the applicability or effect of the laws of any jurisdiction other than the laws of the State of New York and the General Corporation Law of the State of Delaware as in effect on the date hereof. We are not rendering any opinion as to compliance with any federal or state antifraud law, rule or regulation relating to securities, or to the sale or issuance thereof.
This opinion letter deals only with the specified legal issues expressly addressed herein, and you should not infer any opinion that is not explicitly stated herein from any matter addressed in this opinion letter. This opinion letter is rendered solely in connection with the Registration Statement and may be relied upon by you and by persons entitled to rely upon it pursuant to the applicable provisions of the Securities Act solely for such purpose. This opinion letter is rendered as of the date hereof, and we assume no obligation to advise you or any other person with regard to any change after the date hereof in the circumstances or the law that may bear on the matters set forth herein even if the change may affect the legal analysis or a legal conclusion or other matters in this opinion letter.
We hereby consent to the filing of this opinion letter as Exhibit 5.1 to the Registration Statement and to the reference to our firm in the Prospectus under the heading Legal Matters. In giving such consent, we do not hereby admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act or the rules or regulations of the Commission thereunder.
Very truly yours,
/s/ Paul Hastings LLP
Exhibit 23.1
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMS CONSENT
We consent to the inclusion in this Registration Statement of FiscalNote Holdings, Inc. (f/k/a Duddell Street Acquisition Corp.) on Form S-1 of our report dated April 13, 2022, which includes an explanatory paragraph as to Duddell Street Acquisition Corp.s (now known as FiscalNote Holdings, Inc.) ability to continue as a going concern, with respect to our audits of the consolidated financial statements of Duddell Street Acquisition Corp. (now known as FiscalNote Holdings, Inc.) as of December 31, 2021 and 2020, and the related consolidated statements of operations, changes in stockholders deficit and cash flows for the year ended December 31, 2021 and for the period from August 28, 2020 (inception) through December 31, 2020, which report appears in the Prospectus, which is part of this Registration Statement. We were dismissed as auditors on August 24, 2022 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.
/s/ Marcum LLP
Marcum LLP
Boston, MA
August 26, 2022
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the use in this Registration Statement on Form S-1 of FiscalNote Holdings, Inc. of our report dated April 18, 2022, relating to the consolidated financial statements of FiscalNote Holdings, Inc. (now known as FiscalNote Intermediate Holdco, Inc.) as of and for the years ended December 31, 2021 and 2020, appearing in the Prospectus, which is part of this Registration Statement.
We also consent to the reference to our firm under the heading Experts in such Prospectus.
/s/ RSM US LLP
McLean, Virginia
August 26, 2022
Exhibit 107
Calculation of Filing Fee Tables
Form S-1
(Form Type)
FiscalNote Holdings, Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered Securities
Title of Each Class of Securities To Be Registered |
Amount to be Registered(1) |
Proposed Maximum Offering Price Per Security |
Proposed Maximum Aggregate Offering Price |
Amount of Registration Fee |
||||||||||||
Primary Offering: |
||||||||||||||||
Class A Common Stock, $0.0001 par value |
11,000,000(2) | $7.32(3) | $80,520,000.00 | $7,464.20 | ||||||||||||
Secondary Offering: |
||||||||||||||||
Class A Common Stock, $0.0001 par value |
87,504,863(4) | $9.29(5) | $812,920,177.27 | $75,357.70 | ||||||||||||
Warrants to purchase Class A Common Stock |
7,000,000(6) | | | (7) | ||||||||||||
Total |
$893,440,177.27 | $82,821.90 |
(1) | Pursuant to Rule 416(a) of the Securities Act of 1933, as amended (the Securities Act), there are also being registered an indeterminable number of additional securities as may be issued to prevent dilution resulting from share splits, share dividends or similar transactions. |
(2) | Consists of 11,000,000 shares of Class A Common Stock, par value $0.0001 per share (the Class A Common Stock), of FiscalNote Holdings, Inc., a Delaware corporation (the Company) issuable upon the exercise of 7,000,000 Private Warrants by the holders thereof. |
(3) | The price per share is based upon the exercise price per Warrant of $7.32 per share. |
(4) | Consists of 87,504,863 shares of Class A Common Stock registered for sale by the selling securityholders named in this registration statement, including (i) 11,000,000 shares of Class A Common Stock issuable upon the exercise of Private Warrants by the holders thereof; and (ii) 3,142,857 shares of Class A Common Stock issuable upon the exercise of Public Warrants by the holders thereof. |
(5) | Pursuant to Rule 457(c) under the Securities Act, and solely for the purpose of calculating the registration fee, the proposed maximum offering price per share is $9.29, which is the average of the high and low per share prices of the Class A Common Stock on August 23, 2022 on the New York Stock Exchange. |
(6) | Represents the resale of 7,000,000 Private Warrants. |
(7) | In accordance with Rule 457(i), the entire registration fee for the Warrants is allocated to the shares of Class Common Stock underlying the Warrants, and no separate fee is payable for the Warrants. |
The registrant hereby amends this registration statement on such date or dates as may be necessary to delay its effective date until the registrant shall file a further amendment which specifically states that this registration statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act or until the registration statement shall become effective on such date as the Securities and Exchange Commission, acting pursuant to said Section 8(a), may determine.