Skillsoft Corp. (Form: 8-K/A, Received: 06/21/2022 17:21:11)

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K/A

(Amendment No. 1)

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): April 4, 2022

Skillsoft Corp.

(Exact name of registrant as specified in its charter)


Delaware	001-38960	83-4388331
(State or other jurisdiction of incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)

300 Innovative Way, Suite 201

Nashua, NH

03062

(Address of principal executive offices)

(Zip Code)

(603) 324-3000

Registrant’s telephone number, including area code

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):


☐	Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐	Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐	Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐	Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


Title of each class	Trading Symbol	Name of each exchange on which registered
Shares of Class A common stock, $0.0001 par value per share	SKIL	New York Stock Exchange

Warrants	SKIL WS	New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Explanatory Note.

This Amendment No. 1 on Form 8-K/A (the “Amended Form 8-K”) amends the Current Report on Form 8-K filed by Skillsoft Corp. (the “Company”) with the Securities and Exchange Commission on April 5, 2022 (the “Original Form 8-K”). The Original Form 8-K reported the completion of the mergers (“Mergers”) pursuant to that certain Agreement and Plan of Merger, by and among the Company, Ryzac, Inc., a Delaware corporation (“Codecademy”), Skillsoft Finance II, Inc., a Delaware corporation (the “Borrower”), Skillsoft Newco I, Inc., a Delaware corporation and direct wholly-owned subsidiary of Borrower (“Merger Sub I”), Skillsoft Newco II, LLC, a Delaware limited liability company and direct wholly-owned subsidiary of Borrower (“Merger Sub II”), and Fortis Advisors LLC, a Delaware limited liability company, solely in its capacity as the representative of the equity holders of Codecademy. Pursuant to the completion of the Mergers, the Company acquired Codecademy on April 4, 2022.

This Amended Form 8-K is being filed solely to provide the financial statements and pro forma financial information required by Item 9.01 of Form 8-K. The pro forma financial information included in this Amended Form 8-K has been presented for informational purposes only, as required by Item 9.01 of Form 8-K. It does not purport to represent the actual results of operations that the Company and Codecademy would have achieved had the companies been combined during the periods presented in the pro forma financial information and is not intended to project the future results of operations that the combined company may achieve after completion of the Mergers. Except as described in this Amended Form 8-K, all other information in the Original Form 8-K remains unchanged.

Item 9.01. Financial Statement and Exhibits.

(a) Financial statements of businesses acquired.

The audited financial statements of Codecademy as of and for the years ended December 31, 2021 and 2020 and the notes related thereto, are filed as Exhibit 99.1 hereto and incorporated herein by reference.

(b) Pro forma financial information.

The unaudited pro forma combined condensed balance sheet of the Company as of January 31, 2022, giving effect to the Mergers as if they had been completed on January 31, 2022, and the unaudited pro forma combined condensed income statement of the Company for the fiscal year ended January 31, 2022, giving effect to the Mergers as if they had been completed on February 1, 2021, and the notes related thereto, are filed as Exhibit 99.2 hereto and incorporated herein by reference.

(d) Exhibits.


Exhibit Number		Description
99.1		Ryzac, Inc. (D.B.A. Codecademy) audited financial statements as December 31, 2021 and 2020
99.2		Unaudited Pro Forma Condensed Combined Financial Information
104		The cover page from this Amendment No. 1 on Form 8-K/A, formatted in Inline XBRL (included as Exhibit 101)

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: June 21, 2022



	SKILLSOFT CORP.


	By:	/s/ Gary W. Ferrera
		Gary W. Ferrera Chief Financial Officer

Table of Contents

Exhibit 99.1

RYZAC, INC. (D.B.A. CODECADEMY)

Financial Statements

December 31, 2021 and 2020

With Independent Auditor’s Report

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Table of Contents

December 31, 2021 and 2020


Independent Auditor’s Report	1-2
Financial Statements
Balance Sheets	3
Statements of Operations	4
Statements of Changes in Stockholders’ Equity	5
Statements of Cash Flows	6
Notes to Financial Statements	7-20
Supplementary Information
Schedules of Cost of Revenue, Research and Development, Sales and Marketing, Content, and General and Administrative Expenses	22

Table of Contents

INDEPENDENT AUDITOR’S REPORT

To the Stockholders,

Ryzac, Inc. (D.B.A. Codecademy):

Report on the Audit of the Financial Statements

Opinion

We have audited the financial statements of Ryzac, Inc. D.B.A. Codecademy) (the “Company”), which comprise the balance sheets as of December 31, 2021 and 2020, and the related statements of operations, changes in stockholders’ equity, and cash flows for the years then ended, and the related notes to the financial statements.

In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of Ryzac, Inc. D.B.A. Codecademy) as of December 31, 2021 and 2020, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

Basis of Opinion

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (“GAAS”). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Responsibilities of Management for the Financial Statements

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for one year after the date that the financial statements are issued.

Auditor’s Responsibilities for the Audit of the Financial Statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

Table of Contents

In performing an audit in accordance with GAAS, we:

●

Exercise professional judgment and maintain professional skepticism throughout the audit.

●

Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.

●

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.

●

Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.

●

Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control–related matters that we identified during the audit.

Report on Supplementary Information

Our audits were conducted for the purpose of forming an opinion on the financial statements as a whole. The supplementary information on page 20 is presented for purposes of additional analysis and is not a required part of the financial statements. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the financial statements. The information has been subjected to the auditing procedures applied in the audits of the financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the financial statements or to the financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the information is fairly stated, in all material respects, in relation to the financial statements as a whole.

/s/ WithumSmith+Brown, PC

March 30, 2022

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Balance Sheets

December 31, 2021 and 2020


	2021		2020
Assets

Current assets
Cash and cash equivalents	$	45,004,800	$	59,961,475
Contract assets, net		310,644		215,662
Prepaid expenses and other current assets		2,338,464		1,493,343
Total current assets		47,653,908		61,670,480

Restricted cash		766,025		766,025
Property and equipment, net		443,384		412,283
Intangible assets, net		2,260,171		727,718
Digital content, net		2,033,034		1,347,066

	$	53,156,522	$	64,923,572

Liabilities and Stockholders’ Equity

Current liabilities
Accounts payable, accrued expenses, and other current liabilities	$	3,597,361	$	2,921,013
Contract liabilities		16,744,139		11,943,351
Deferred rent, current portion		63,194		98,954
Total current liabilities		20,404,694		14,963,318

Deferred rent, net of current portion		—		63,194

Stockholders’ equity
Series A convertible preferred stock, $.00001 par value, 2,231,860 shares authorized, issued and outstanding; liquidation preference $2,530,929		22		22
Series B convertible preferred stock, $.00001 par value, 2,710,028 shares authorized, 2,705,259 shares issued and outstanding: liquidation preference $9,982,406		27		27
Series C convertible preferred stock, $.00001 par value, 6,390,000 shares authorized, 6,389,639 shares issued and outstanding: liquidation preference $31,038,949		64		64
Series D convertible preferred stock, $.00001 par value, 3,131,432 shares authorized, 3,132,432 shares issued and outstanding: liquidation preference $39,999,973		32		32
Common stock, $.00001 par value, 33,000,000 shares authorized, 10,907,419 and 10,473,028 shares issued and outstanding as of December 31, 2021 and 2020, respectively		109		105
Paid-in capital		91,191,287		87,923,438
Accumulated deficit		(58,439,713)		(38,026,628)
Total stockholders’ equity		32,751,828		49,897,060

	$	53,156,522	$	64,923,572

The Notes to Financial Statements are an integral part of these statements

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Statements of Operations

Years Ended December 31, 2021 and 2020


	2021		2020

Revenue, net	$	41,853,306	$	32,841,335

Cost of revenue		5,284,423		3,573,750

Gross margin		36,568,883		29,267,585

Operating expenses
Research and development		19,923,292		13,075,616
Sales and marketing		19,336,120		8,724,411
Content		4,674,759		2,857,076
General and administrative		12,825,627		9,121,106
Total operating expenses		56,759,798		33,778,209

Loss from operations		(20,190,915)		(4,510,624)

Other income (expense)
Other income		20,966		3,481
Interest income		2,323		58,677
Dividend income		486		12,710
Other expense		(312,938)		(257,878)
		(289,163)		(183,010)

Loss before (benefit from) provision for state income taxes		(20,480,078)		(4,693,634)

(Benefit from) provision for state income taxes		(66,993)		64,719

Net loss	$	(20,413,085)	$	(4,758,353)

The Notes to Financial Statements are an integral part of these statements

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Statements of Changes in Stockholders’ Equity

Years Ended December 31, 2021 and 2020


	Series A			Series B			Series C			Series D
	Preferred Stock			Preferred Stock			Preferred Stock			Preferred Stock			Common Stock							Total
	No. of			No. of			No. of			No. of			No. of			Paid-in		Accumulated		Stockholders’
	Shares	Amount		Shares	Amount		Shares	Amount		Shares	Amount		Shares	Amount		Capital		Deficit		Equity

January 1, 2020	2,231,860	$	22	2,705,259	$	27	6,389,639	$	64	—	$	—	10,328,616	$	103	$	45,384,841	$	(33,268,275)	$	12,116,782

Issuance of Series D preferred stock for cash, net of expenses	—		—	—		—	—			3,131,432		32	—		—		39,847,189		—		39,847,221

Issuance of common stock for cash	—		—	—		—	—		—	—			144,412		2		194,250		—		194,252

Stock-based compensation expense	—		—	—		—	—		—	—		—	—		—		2,497,158		—		2,497,158

Net loss	—		—	—		—	—		—	—		—	—		—		—		(4,758,353)		(4,758,353)

December 31, 2020	2,231,860		22	2,705,259		27	6,389,639		64	3,131,432		32	10,473,028		105		87,923,438		(38,026,628)		49,897,060

Exercise of stock options in association with tender offer	—		—	—		—	—		—	—		—	228,837		2		333,104		—		333,106

Issuance of common stock	—		—	—		—	—		—	—		—	205,554		2		340,907		—		340,909

Stock-based compensation expense	—		—	—		—	—		—	—		—	—		—		2,593,838		—		2,593,838

Net loss	—		—	—		—	—		—	—		—	—		—		—		(20,413,085)		(20,413,085)

December 31, 2021	2,231,860	$	22	2,705,259	$	27	6,389,639	$	64	3,131,432	$	32	10,907,419	$	109	$	91,191,287	$	(58,439,713)	$	32,751,828

The Notes to Financial Statements are an integral part of these statements

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Statements of Cash Flows

Years Ended December 31, 2021 and 2020


	2021		2020

Operating activities
Net loss	$	(20,413,085)	$	(4,758,353)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities
Depreciation and amortization		1,794,101		871,420
Gain on disposal of property and equipment		(11,130)		—
Stock-based compensation		2,593,838		2,497,158
Changes in operating assets and liabilities
Contract assets		(94,982)		(7,978)
Prepaid expenses and other current assets		(811,381)		(682,184)
Accounts payable, accrued expenses, and other current liabilities		676,348		2,024,668
Security deposits		—		(66,150)
Contract liabilities		4,800,788		5,040,667
Deferred rent		(98,954)		(63,112)
Net cash (used in) provided by operating activities		(11,564,457)		4,856,136

Investing activities
Purchases of property and equipment		(308,983)		(342,412)
Proceeds from sale of equipment		11,130		522
Capitalization of internal use software		(2,248,724)		(511,910)
Capitalization of digital content		(1,485,916)		(1,246,700)
Net cash used in investing activities		(4,032,493)		(2,100,500)

Financing activities
Proceeds from issuance of Series D preferred stock, net of issuance costs		—		39,847,221
Proceeds from exercise of options in associate with tender offer		333,106		—
Proceeds from issuance of common stock		307,169		194,252
Net cash provided by financing activities		640,275		40,041,473

Net change in cash, cash equivalents, and restricted cash		(14,956,675)		42,797,109

Cash, cash equivalents, and restricted cash
Beginning of year		60,727,500		17,930,391

End of year	$	45,770,825	$	60,727,500

Reconciliation of cash, cash equivalents, and restricted cash
Cash and cash equivalents	$	45,004,800	$	59,961,475
Restricted cash		766,025		766,025
Total cash, cash equivalents, and restricted cash	$	45,770,825	$	60,727,500

Supplemental disclosure of cash flow information
Cash paid for income taxes	$	49,123	$	25,390

Supplemental disclosure of noncash financing activity
During 2021, the Company issued 20,000 shares of common stock for $33,740 which is reflected in other receivables.	$	33,740	$	—

The Notes to Financial Statements are an integral part of these statements

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

Ryzac, Inc. (D.B.A. Codecademy) (the "Company"), a Delaware corporation incorporated on May 27, 2011, is engaged in developing interactive software that allows users to learn computer programming in an online learning platform. The Company provides a curriculum catalog to teach computer programming on a subscription basis. The Company offers a “Pro” monthly and annual membership that provides access to the full catalog. This is referred to as Codecademy Pro. The Company also offers membership to organizations to help teams with customized curriculum guides and team progress reporting. This is referred to as Codecademy for Teams; there is also a premium product for organizations referred to as Codecademy for Teams+. The Company’s other offerings to organizations include reseller and distribution deals as well as sponsored content deals to develop and maintain dedicated courses that teach learners to code on particular products.

On December 22, 2021, the Company entered into a certain agreement and Plan of Merger with Skillsoft Corp, (“Skillsoft”) and certain other parties thereto, pursuant to which Skillsoft will acquire all of the outstanding equity interests of the Company (such acquisition, the “Merger”) in exchange for $204,943,210 in cash (the “Cash Consideration”) and a number of shares of Skillsoft’s common stock (including shares of Skillsoft’s common stock underlying restricted stock units of Skillsoft) determined by dividing the aggregate share consideration value of $320,056,790 by the 15-trading day volume-weighted average price of Skillsoft’s common stock at two (2) trading days prior to the date of closing of the Merger (the “Closing Average Price” provided, that if the Closing Average Price is (a) more than $11.43879 (the “Maximum Price”), then the number of shares shall be determined by dividing $320,056,790 by the Maximum Price and (b) less than $9.35901 (the “Minimum Price”), then the number of shares shall be determined by dividing $320,056,790 by the Minimum Price. Skillsoft will fund the cash consideration with a combination of available cash on hand and committed debt financing. The Merger is expected to be accounted for using the acquisition method of accounting for business combinations with Skillsoft as the accounting acquirer in accordance with ASC 805, Business Combinations. As of the report date, the closing of the Merger is anticipated to occur in April 2022.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. Significant estimates include deferred income taxes, capitalized costs for creation of curriculum content and website development, depreciation, amortization, and stock-based compensation. Actual results may differ from those estimates.

Cash and Cash Equivalents

The Company considers cash equivalents to be those investments which are highly liquid, readily convertible to cash and which have a maturity date within ninety days from the date of purchase. The Company considers balances held in money market accounts to be cash equivalents. As of December 31, 2021 and 2020, the Company maintained $2,524,140 and $5,482,222 of its cash balance with a financial institution, respectively. As of December 31, 2021 and 2020, the Company maintained $42,480,660 and $54,479,253 of its cash equivalents balance with a financial institution, respectively.

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

Property and Equipment

Property and equipment are carried at cost less depreciation and amortization. Depreciation and amortization of property and equipment is provided using the straight-line method at the following rates:


		Estimated
Description		Life (Years)

Machinery and equipment		3
Furniture and fixtures		5
Leasehold improvements		5*

*Lesser of useful life or life of the lease.

Expenditures for major renewals and betterments that extend the useful lives of property and equipment and furniture and fixtures are capitalized. Expenditures for maintenance and repairs are charged to expense as incurred.

Intangible Assets

Intangible assets are carried at amortized cost, less any impairment recognized. Intangible assets that have finite useful lives are amortized over the estimated useful life of the assets. The Company evaluates the remaining useful life of an intangible asset that is being amortized each reporting period to determine whether events or circumstances warrant a revision to the remaining period of amortization.

If the estimate of the remaining life is changed, the remaining carrying amount of the intangible assets will be amortized prospectively over the revised remaining useful life.

The Company capitalizes qualifying website development costs during the application development stage. Capitalized costs are amortized on a straight-line basis over the expected useful lives, which approximates three years. Costs related to preliminary project activities and post-implementation operational activities, including training and maintenance, are expensed as incurred. For the years ended December 31, 2021 and 2020, the Company capitalized software of $2,248,724 and $511,910, respectively.

Digital Content

The Company produces digital content in order to offer members unlimited use of its interactive coding catalog in various programming languages. The Company capitalizes costs associated with the production of such content, including development costs and direct costs. These amounts are included in digital content, net on the balance sheets.

Based on factors including historical and estimated relevance of the course’s subject matter, the Company amortizes the digital content on the statements of operations over the shorter of each title’s contractual window of availability or estimated period of use of approximately three years, beginning with the month of first availability. The Company’s business model is subscription based as opposed to a model generating revenues at a specific title level; therefore, as a result, capitalized content is amortized on a straight-line basis. Each course is reviewed for when an event or change in circumstances indicates a change in the expected usefulness of the digital content. The Company reviews factors impacting the amortization of the digital content on an ongoing basis. The Company’s estimates related to these factors require considerable management judgment. To date, the Company has not identified any such event or changes in circumstances. In addition, unamortized costs for assets that have been, or are expected to

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

be, abandoned are written off. For the years ended December 31, 2021 and 2020, the Company capitalized digital production of $1,485,916 and $1,246,700, respectively.

Stock-Based Compensation

Stock-based compensation cost is estimated at the grant date based on the fair value of the award and is recognized as expense ratably over the vesting period of the award. In addition, the pronouncement dealing with stock-based compensation requires additional accounting related to the income tax effects and disclosures regarding the cash flow effects resulting from stock-based payment arrangements.

Calculating stock-based compensation expense requires the input of highly subjective assumptions, including the expected term of the stock-based awards, volatility, dividend yield, and risk-free rates. The assumptions used in calculating the fair value of stock-based awards represent the Company’s best estimates, but these estimates involve inherent uncertainties and the application of management’s judgment. The Company has elected to account for forfeitures as they occur and utilizes a practical expedient to estimate the expected term of all awards. The Company elected to account for its graded vesting options on a straight-line basis over the requisite service period.

Revenue Recognition

In determining the appropriate amount of revenue to be recognized as it fulfills its obligations under its agreements, the Company performs the following steps: (i) identify contracts with customers; (ii) identify performance obligations; (iii) determine the transaction price; (iv) allocation of the transaction price to the performance obligations; and (v) recognition of revenue when (or as) the Company satisfies each performance obligation.

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account in Accounting Standards Codification (“ASC”) Topic 606. The Company’s performance obligations primarily consist of subscriptions to the Company’s online platform, including Codecademy Pro and Codecademy for Teams. Pro access is charged to customers on a recurring basis for monthly and twelve-month subscriptions, each at different price points. Codecademy for Teams, typically a twelve-month subscription, is offered to help teams with customized curriculum guides and team progress reporting.

Reseller / distribution deals are recognized when invoiced, and sponsored content deals are recognized when the associated content has gone live in the Company’s course catalog.

As part of the accounting for these arrangements, the Company must develop assumptions that require judgment to determine the stand-alone selling price of each performance obligation identified in the contracts. Each contract is based on the customer’s location and the plan subscribed for. The total transaction prices for the contracts are based on the total fixed consideration offered in the contracts, consisting of fees for each of the Codecademy Pro or Codecademy for Teams subscriptions, with discounts being available during advertised promotions for the former and for high volume seat purchases of the latter. The performance obligations have a pricing structure within the preexisting contracts that define the pricing for those services. Therefore, the Company uses the observable selling price method for these performance obligations. Pricing for Codecademy Pro is based upon set terms on the Company’s website, while pricing for Codecademy for Teams is based on individual agreements.

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

The Company’s revenue is primarily generated from the following sources:

Subscription Revenue

The Company provides a curriculum catalog to teach computer programming on a subscription basis through Codecademy Pro and Codecademy for Teams. Revenues related to the subscription revenues are recognized ratably over the remaining term of the applicable contract based on the output of value transferred to the customer. The time period of the subscription is based on the measurement method. Contract liabilities arise when contracts are billed and/or paid in advance and represent the unearned portion of fees from the monthly and annual subscriptions.

Subscription revenue amounted to approximately $41,758,000 and $32,452,000 for the years ended December 31, 2021 and 2020, respectively.

Sponsored Content Revenue

The Company develops custom course content for third parties. Development of the course is the Company’s sole performance obligation. These projects are short-term in duration. Revenue is recognized at the point in time in which the relevant courses have gone live. Sponsored content revenue approximated $10,000 and $135,000 for the years ended December 31, 2021 and 2020, respectively.

Other revenue streams represent less than 1% of the Company’s total revenue.

Contract Assets and Liabilities

A contract asset or liability is generated when either party to a contract performs, depending on the relationship between the Company’s performance and the customer’s payment. If a customer pays consideration before the Company transfers goods or services, the amount of consideration is presented as a contract liability. A contract asset is the Company’s right to consideration in exchange for goods or services that the Company has transferred to a customer but has not yet billed or received payment. Contract assets and liabilities amounted to approximately $208,000 and $6,903,000 as of January 1, 2020, respectively.

Costs to Obtain or Fulfill a Contract

The Company has elected to apply the practical expedient to expense costs to fulfill a contract as incurred for any arrangements where the expected amortization period is twelve months or less.

Cost of Revenue

Cost of revenue represents infrastructure costs; payments to coaches for platform support; salaries, payroll taxes, benefits, and stock-based compensation for particular departments; subscription / payment processing fees; and other technology costs.

Research and Development

Costs incurred for research and development (which consist primarily of salaries, payroll taxes, benefits, and stock-based compensation for particular departments; outside services; information technology; and other technology costs) are expensed as incurred except for costs incurred in during the application development stage, which are capitalized in accordance with accounting for website development costs.

Advertising

The Company expenses the cost of advertising and marketing as incurred. For the years ended December 31, 2021 and 2020, advertising expense charged to operations totaled $11,622,522 and $5,454,857, respectively, and is included in sales and marketing expenses.

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

Concentration of Credit Risk

The Company periodically maintains cash balances in excess of the Federal Deposit Insurance Corporation (“FDIC”) insurance limit of its financial institutions. The Company has had no losses related to these financial institutions.

Income Taxes

The Company accounts for its income taxes using the asset and liability method. Under the asset and liability method, deferred taxes are determined for differences between the carrying values of assets and liabilities for financial and tax reporting purposes. Deferred income taxes are recognized as assets for net operating loss carryforwards that are available to offset future taxable income. Valuation allowances are established when necessary, to reduce deferred income tax assets to the amount expected to be realized.

The accounting pronouncement dealing with uncertain tax positions clarifies the accounting for uncertainty in income taxes recognized in a company’s financial statements and prescribes a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return.

The pronouncement also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. The Company had no uncertain tax positions as of December 31, 2021 and 2020. There are no income tax related penalties or interest included in the financial statements presented. The Company is required to file tax returns in the U.S. federal jurisdiction and various state jurisdictions.

Reclassifications

Certain amounts from the prior year have been reclassed to the conform to the current year presentation. There was no effect on net loss or stockholders’ equity.

Recent Accounting Pronouncements

In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02, Leases, which requires lessees to recognize most leases on the balance sheet as a right-of-use asset. The ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2021 and interim periods within fiscal years beginning after December 15, 2022, with early adoption permitted. The Company is currently evaluating the impact of the adoption of this ASU on its financial statements.

In May 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses. This ASU requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. ASU 2016-13 was amended by ASU 2019-10 and is effective for entities (other than public business entities) for fiscal years beginning after December 15, 2022. The Company is currently evaluating the impact of the adoption of this pronouncement.

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

2. PROPERTY AND EQUIPMENT

Property and equipment consist of the following as of December 31:


	2021		2020

Machinery and equipment	$	1,142,536	$	854,580
Furniture and fixtures		129,858		119,961
Leasehold improvements		304,649		304,649
		1,577,043		1,279,190
Accumulated depreciation and amortization		(1,133,659)		(866,907)
Property and equipment, net	$	443,384	$	412,283

Depreciation expense charged to operations was $277,882 and $206,128 for the years ended December 31, 2021 and 2020, respectively.

3. INTANGIBLE ASSETS AND DIGITAL CONTENT

Capitalized website development costs consist of the following as of December 31:


	2021		2020

Capitalized software costs	$	3,672,032	$	1,423,308
Accumulated amortization		(1,411,861)		(695,590)
Capitalized software, net	$	2,260,171	$	727,718

Amortization expense for the years ended December 31, 2021 and 2020 was $716,271 and $348,032, respectively.

Estimated future amortization expense for each of the three years ending December 31 is as follows:


2022	$	987,031
2023		864,373
2024		408,767
	$	2,260,171

Digital content consists of the following as of December 31:


	2021		2020

Capitalized course content	$	3,300,040	$	1,814,124
Accumulated amortization		(1,267,006)		(467,058)
Capitalized course content, net	$	2,033,034	$	1,347,066

Amortization expense for the years ended December 31, 2021 and 2020 was $799,948 and $317,260, respectively.

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

Estimated future amortization expense for each of the four years ending December 31 is as follows:


2022	$	964,598
2023		778,875
2024		286,794
2025		2,767
	$	2,033,034

4. COMMITMENTS AND CONTINGENCIES

Commitments

The Company is party to a lease agreement expiring June 2022. The lease provides for minimum rent of $127,671 per month, with nominal increases over the term of the lease. As part of the lease, the Company is required to maintain a letter of credit with a financial institution in the amount of $766,025, and the financial institution requires the Company to maintain an amount of cash on deposits equivalent to the letter of credit; this cash is reported as restricted cash in the accompanying balance sheets. Future minimum lease payments amount to $828,117 through June 2022.

Rent expense for the years ended December 31, 2021 and 2020 was $1,529,847 and $1,530,149, respectively.

Contingencies

The Company has estimated a liability for unpaid sales tax of approximately $496,000 and $960,000 for years ended December 31, 2021 and 2020, respectively. This amount is recorded in accounts payable, accrued expenses, and other current liabilities on the accompanying balance sheets and is expected to be settled in 2022.

COVID–19 Risk

Management continues to evaluate the impact of the 2019 novel coronavirus (“COVID-19”) pandemic on the industry and has concluded that while it is reasonably possible that the virus could have a negative effect on the Company’s financial position, and results of its operations, the specific impact is not readily determinable as of the date of these financial statements. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

5. INCOME TAXES

The Company’s current tax expense (benefit) is as follows for the years ended December 31:


	2021	2020

(Benefit from) provision for state income taxes	(66,993)	$64,719

During 2013, the Company was awarded $500,000 from the State of New York through the “Excelsior Job Creation Program” as an incentive to increase jobs within the State of New York. The award is payable ratably over a ten-year period; however, each year the amount to be paid to the Company is contingent upon the Company attaining specified job creation criteria. Credits to be received under this program as of December 31, 2021 and 2020 resulted in the approximate $67,000 and $66,000 state income tax provision, respectively, which has been recorded in other current assets.

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

The Company’s deferred income tax assets (liabilities) are as follows as of December 31:


	2021		2020

Federal and state net operating loss carryforwards	$	15,111,513	$	6,565,120
Stock-based compensation		212,681		153,287
Deferred rent		16,275		41,893
Accrued expenses		270,542		6,533
Property and equipment		69,375		61,133
Total deferred tax assets		15,680,386		6,827,966
Deferred tax liabilities - intangible assets		(1,105,664)		(536,050)
		14,574,722		6,291,916
Valuation allowance		(14,574,722)		(6,291,916)
Net deferred tax assets	$	—	$	—

The Company has provided for a full valuation allowance as of December 31, 2021 and 2020 on its deferred income tax assets as the realization of sufficient future taxable income during the expiration period of the net operating loss carryforwards is uncertain. The valuation allowance increased by $8,283,000 from December 31, 2020 to December 31, 2021.

As of December 31, 2021, the Company had approximately $20,919,000 in federal net operating loss (“NOL”) carryforwards available to offset future taxable income that will begin to expire in 2031 and approximately $34,406,000 in federal net operating loss carryforwards available to offset future taxable income that have an indefinite life. The Company had approximately $49,719,000 in state net operating loss carryforwards that will begin to expire in 2034 and approximately $2,200,000 in state net operating loss carryforwards available to offset future taxable income that have an indefinite life. On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) was enacted in response to the COVID-19 pandemic. The CARES Act, among other things, permits NOL carryovers and carrybacks to offset 100% of taxable income for taxable years beginning before 2021. Previously, NOLs generated after December 31, 2017 were limited to 80% of taxable income in future years. The difference in the statutory tax rate and effective tax rate is primarily due to the valuation allowance recorded against deferred tax assets.

In addition, the CARES Act allows NOLs incurred in 2018, 2019, and 2020 to be carried back to each of the five preceding taxable years to generate a refund of previously paid income taxes. The Company evaluated the various aspects of the CARES Act and determined it did not impact the Company’s income tax provision.

On December 27, 2020, the Consolidations Appropriations Act, 2021 (“CAA” or the “Act) was signed into law and included government appropriations and additional economic stimulus. Notable provisions of the CAA included changes to the Paycheck Protection Program, including legislation concluding that expenses used to obtain loan forgiveness are tax deductible, as well as extension and expansion of other COVID-19 relief programs and payroll tax credits. The Company evaluated the various aspects of the Act and determined it did not meet criteria to benefit from the relief measures.

6. STOCKHOLDERS’ EQUITY

The authorized capital of the Company consists of 33,000,000 shares of Common Stock with a $0.00001 par value. The Company also authorized 14,463,320 shares of Preferred Stock with a $0.00001 par

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

value, of which 2,231,860 shares have been designated as Series A Preferred Stock (“Series A”), 2,710,028 shares have been designated Series B Preferred Stock (“Series B”), 6,390,000 shares have been designated Series C Preferred Stock (“Series C”), and 3,131,432 shares have been designated Series D Preferred Stock (“Series D”).

During December 2020, the Company issued 3,131,432 shares of Series D shares raising approximately $40,000,000 and incurring approximately $152,000 of direct issuance costs.

In 2021, the Company approved an investor sponsored tender offer and exchange of outstanding shares and vested options amounting to 1,077,349 shares of common stock on a one-to-one basis. The fair value of the shares was $5,063,540; however, the investor purchase price amounted to $12,385,560. In accordance with ASC 718, Stock Compensation the excess over fair market value for shares sold by employees was $1,331,129 which is included in compensation expense in the Company’s financial statements. This amount is included in general and administrative expenses in the statements of operations. Of the 1,077,349 shares of common stock purchased, 228,837 shares were newly issued with the exercise of options.

Voting

Preferred shareholders are entitled to one vote for each share of Common Stock into which such Preferred Stock could then be converted into and shall have voting rights and powers equal to the voting rights of the Common Stock (except as otherwise expressly provided in the Amended and Restated Certificate of Incorporation or as required by law, voting together with the Common Stock as a single class). Additionally, (i) the Series A and Series B, voting together, are entitled to elect one director of the Board of Directors, (ii) the Series C, voting separately, is entitled to elect one director of the Board of Directors, and (iii) the Series D, voting separately, is entitled to elect one director of the Board of Directors.

Dividends

The holders of shares of Preferred Stock shall be entitled to receive, when, as, and if declared by the Board of Directors, out of any assets of the Company legally available therefore, any dividends as may be declared from time to time by the Board of Directors. No dividend may be declared or paid on the Common Stock (other than dividends payable in shares of Common Stock) unless any and all such dividends or distributions are distributed among all holders of Common Stock and Preferred Stock in proportion to the number of shares of Common Stock that would be held by each such holder if all shares of Preferred Stock were converted to Common Stock at the then-effective conversion rate (as defined below).

Liquidation

In the event of any liquidation, dissolution, winding-up, or sale of the Company, whether voluntary or involuntary, the holders of each series of Preferred Stock shall be entitled to receive, prior and in preference to any distribution of any of the assets or surplus funds of the Company to the holders of Common Stock, an amount equal to the sum of the Original Issue Price ($1.13, $3.69, and $4.86, and $12.77 per share for each share of Series A, Series B, Series C, and Series D Preferred Stock, respectively) (as adjusted for dividends, combinations, subdivisions or splits) plus any and all declared and unpaid dividends as of the date of payment. Upon completion of the distributions to holders of Preferred Stock, all remaining proceeds legally available for distribution to stockholders shall be distributed among the holders of Common Stock pro rata based on the number of shares of Common Stock held by each shareholder.

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

In the event of any liquidation, for the purposes of determining the amount each holder of shares of Preferred Stock is entitled to receive, each holder shall be deemed to have converted their shares into Common Stock immediately prior to the liquidation event if, as a result of an actual conversion, the shareholder will receive an amount greater than the amount that would be distributed to that shareholder if they did not convert their shares.

If a shareholder has been deemed to have converted their shares into Common Stock, then they shall not be entitled to receive any distribution that would have been made to holders of Preferred Stock that have not converted.

Anti-Dilution

If the Company issues additional stock (as defined in the Amended and Restated Certificate of Incorporation) without consideration or for consideration per share less than the conversion price applicable to the Series A, Series B, Series C, or Series D Preferred Stock, the conversion price for said Series A, Series B, Series C, or Series D Preferred Stock shall be adjusted.

The adjusted price will be determined by multiplying the conversion price by a fraction, the numerator of which shall be the number of shares of Common Stock outstanding immediately prior to such issuance plus the number of shares of Common Stock that the aggregate consideration received by the Company for such issuance would purchase at such conversion price. The denominator of which shall be the number of shares of Common Stock (as defined in the Amended and Restated Certificate of Incorporation) outstanding immediately prior to such issuance plus the number of shares of such additional stock.

Conversion

Each share of Preferred Stock shall be convertible into Common Stock, at the option of the holder, at any time after the date of issuance. The number of common shares is determined by dividing the applicable original issue price for such series by the applicable conversion price for such series. The initial conversion price for each series will be the original issue price subject to adjustment as set forth in the Amended and Restated Certificate of Incorporation. As of December 31, 2021, the Series A, Series B, Series C, and Series D Preferred Stock are convertible into 2,231,860, 2,705,259, 6,389,639, and 3,131,432 shares of Common Stock, respectively. Each share of Preferred Stock shall automatically be converted into shares of Common Stock at the conversion rate at the time in effect for each series immediately upon (i) the consummation of a Qualified IPO (as defined in the Amended and Restated Certificate of Incorporation) or (ii) the date specified by written consent or agreement of the holders of (iii) at least a majority of the outstanding shares of Series B Preferred Stock, (iv) a majority of the then outstanding shares of Series C and (v) a majority of the then outstanding shares of Series D.

Protective Provisions

So long as 2,831,689 shares of Preferred Stock remain outstanding (as adjusted for any stock splits, stock dividends, combinations, subdivisions, recapitalizations or the like), the Company shall not take any of the following actions without the vote or written consent of the holders of a majority of the shares of Preferred Stock: (i) consummate a liquidation event or effect any merger or consolidation, (ii) amend the Certificate of Incorporation or its bylaws so as to adversely affect the preferences and rights of the shares of Preferred Stock or any series thereof, (iii) increase or decrease the total number of authorized shares of Preferred or Common Stock, (iv) authorize or issue any class or series of shares of capital stock or equity security having any rights or privileges senior to the existing shares of Series A, Series B, Series C, and Series D, (v) redeem purchase, or otherwise acquire any shares of stock, (vi) change the authorized number of directors of the Company, (vii) declare or pay any dividends on any shares of

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

Preferred Stock, (viii) establish any stock option plan (or any similar plan) or increase the total number of shares of Common Stock reserved for issuance under any such plan, (ix) create or hold capital stock in any subsidiary that is not wholly owned by the Company or permit any subsidiary to create, or authorize the creation of, or issue or obligate itself to issue any shares of capital stock, or sell, transfer or otherwise dispose of any capital stock of any direct or indirect subsidiary of the Company or permit any direct or indirect subsidiary to sell, lease, exclusively license or otherwise dispose of all or substantially all of the assets of such subsidiary or (x) increase or decrease the authorized number of directors of the Company.

So long as 676,314 shares of Series B Preferred Stock remain outstanding (as adjusted for any stock splits, stock dividends, combinations, subdivisions, recapitalizations or the like), the Company shall not take any of the following actions without the vote or written consent of the holders of a majority of the Series B: (i) take any action or amend the Certificate of Incorporation so as to adversely affect the preferences and rights of the Series B Preferred Stock holders without similarly affecting the entire class of Preferred Stock, or (ii) increase or decrease the total number of authorized shares of Series B Preferred Stock.

So long as 1,597,409 shares of Series C Preferred Stock remain outstanding (as adjusted for any stock splits, stock dividends, combinations, subdivisions, recapitalizations or the like), the Company shall not take any of the following actions without the vote or written consent of the holders of a majority of the Series C: (i) take any action or amend the Certificate of Incorporation so as to adversely affect the preferences and rights of the Series C Preferred Stock holders without similarly affecting the entire class of Preferred Stock, or (ii) increase or decrease the total number of authorized shares of Series C Preferred Stock.

So long as 782,858 shares of Series D Preferred Stock remain outstanding (as adjusted for any stock splits, stock dividends, combinations, subdivisions, recapitalizations or the like), the Company shall not take any of the following actions without the vote or written consent of the holders of a majority of the Series D: (i) amend the Company’s Restated Certificate of Incorporation or Bylaws so as to adversely affect the powers, rights of the shares of Preferred Stock, or any series thereof; or (ii) increase or decrease other than by conversion the total number of authorized shares of Series D Preferred Stock.

7. STOCK-BASED COMPENSATION

The Company has a stock option plan (the “Plan”) for certain employees and officers that provides for the granting of options at the discretion of the Board of Directors. The option price is determined by the Board of Directors at the date of grant. Under the Plan, the total number of shares that may be granted is 6,928,346 shares of Common Stock. Option agreements generally expire in ten years, with options vesting between one and four years from the date of grant.

The fair value of each option award is estimated on the date of the grant using the Black-Scholes option valuation model based on the assumptions noted in the following table. The expected term of options represents the period that the Company’s stock-based awards are expected to be outstanding.

The risk- free interest rate for periods related to the expected life of the options is based on the U.S. Treasury yield curve in effect at the time of the grant.

The expected volatility is based on historical volatilities noted within the Company’s industry. The expected dividend yield is zero, as the Company does not anticipate paying dividends in the near future.

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

Stock-based compensation expense recognized under the Plan during the years ended December 31, 2021 and 2020 was $1,262,709 and $2,497,158, respectively. As of December 31, 2021, the total unrecognized stock-based compensation balance for unvested options under the Plan was approximately $3,762,761, which is expected to be recognized ratably through December 2024.

The weighted average grant date fair value of options granted during the years ended December 31, 2021 and 2020 was $1.97 and $2.73 per share, respectively, and the weighted average contractual term of remaining options as of December 31, 2021 is 5.91 years.

The following assumptions were used to determine stock-based compensation for the years ended December 31:


	2021	2020

Expected term	6	6
Volatility	47%-48%	41%-44%
Risk-free interest rate	0.56%-1.33%	2.70%-3.09%
Dividend yield	0%	0%

Expected term: The Company’s expected term represents the period that the awards are expected to be outstanding and was determined as a function of contractual terms of the stock-based awards and vesting schedules. The Company used the simplified method of calculation for estimating expected term.

Expected volatility: The volatility factor for the Company’s stock options was estimated using the average volatility of comparable publicly traded companies as a proxy for what would have been the Company’s volatility had the Company been public.

Risk-free interest rate: The Company bases the risk-free interest rate used in the Black-Scholes model on implied yield currently available on U.S. Treasury zero-coupon issues with an equivalent remaining term.

Expected dividend yield: The Company does not anticipate that dividends will be distributed in the near future.

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

The following summarizes the Company’s stock option plan as of December 31, 2021 and the related activity for the year then ended:


		Weighted		Aggregate
	Options	Average		Intrinsic
	Outstanding	Exercise Price		Value

Balance at January 1, 2021	3,975,488	$	1.65	$	9,400,283

Options forfeited	(843,999)	$	1.98

Options exercised	(434,391)	$	1.55

Options granted	2,184,599	$	4.36

Balance at December 31, 2021	4,881,697	$	2.82	$	72,827,529

Exercisable at December 31, 2021	2,995,136	$	2.44	$	46,064,722

In 2020, the Company approved the exchange of 268,182 shares of common stock on a one-to-one basis. The fair value of the shares was $1,075,410; however, the sales price amounted to $2,950,002. The difference of the excess over fair market value was recorded as compensation expense in the Company’s financial statements. This amount is included in general and administrative expenses in the statements of operations.

The Company modified the stock option Plan subsequent to year end. Refer to Note 10, Subsequent Events, for additional information.

8. RELATED PARTY

During 2021, a local company in India (Codecademy India Private Limited) was established for the purpose of enabling acceptance of more widely adopted payment methods in the country. The relationship with Ryzac, Inc. is reflected in a letter permitting the local entity to sell products and services to customers in India on behalf of the Company and on its website. Codecademy India Private Limited is capitalized locally, and no share transfer has been made to the Company. Results from operations for 2021 were immaterial to the Company’s financial statements and are not included in these financial statements.

9. RETIREMENT PLAN

The Company has a savings plan pursuant to Section 401(k) of the Internal Revenue Code (the "Code") under which all employees meeting eligibility requirements are able to participate. Subject to certain limits set forth in the Code, employees are permitted to make contributions on a pre-tax salary reduction basis. The Company’s contributions are made at the discretion of management, and there were no employer contributions for the years ended December 31, 2021 and 2020.

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Notes to Financial Statements

December 31, 2021 and 2020

10. SUBSEQUENT EVENTS

The Company has evaluated subsequent events through March 30, 2022, the date the financial statements were available to be issued. Based on this evaluation, the Company has determined that except for the events disclosed below, there are no other subsequent events that require adjustment to or disclosure in the financial statements.

In February 2022, the Russian Federation commenced a military action in the country of Ukraine. As a result of this action, various nations, including the United States, have instituted economic sanctions against, and tightened export control restrictions related to, the Russian Federation and its ally Belarus. The impact of this action and related sanctions on the world economy is not determinable as of the date of these financial statements. The specific impact on the Company’s financial condition, results of operations, and cash flows is also not determinable as of the date of these financial statements.

In March 2022, the Company modified the Plan to allow for the issuance of Restricted Stock Units.

As discussed in Note1 Nature of Business, the Company entered into a certain agreement and Plan of Merger with Skillsoft Corp. which is expected to close in April 2022. Refer to Note 1 for additional information.

Table of Contents

SUPPLEMENTARY INFORMATION

Table of Contents

Ryzac, Inc. (D.B.A. Codecademy)

Schedules of Cost of Revenues, Research and Development,

Sales and Marketing, Content, and General and Administrative Expenses

Years Ended December 31, 2021 and 2020


	2021		2020

Cost of revenues
Salaries, taxes, benefits and payroll fees	$	965,726	$	533,538
Infrastructure		1,831,306		1,276,306
Instructors		—		94,625
Processing fees		2,050,864		1,547,844
Technology expense		293,827		90,696
Stock-based compensation expense		139,491		7,645
Outside services		—		21,994
Travel, meals and entertainment		3,209		1,102
	$	5,284,423	$	3,573,750

Research and development
Salaries, taxes, benefits and payroll fees	$	16,508,671	$	10,659,329
Stock-based compensation expense		1,650,576		333,359
Outside services		163,419		1,191,309
Technology expense		819,653		530,414
Depreciation and amortization		716,271		348,032
Travel, meals and entertainment		64,702		13,174
	$	19,923,292	$	13,075,617

Sales and marketing
Salaries, taxes, benefits and payroll fees		4,760,008	$	1,999,300
Stock-based compensation expense		94,757		69,076
Technology expense		977,088		715,800
Outside services		1,845,217		483,047
Travel, meals and entertainment		36,528		2,231
Advertising		11,622,522		5,454,957
	$	19,336,120	$	8,724,411

Content
Salaries, taxes, benefits and payroll fees	$	2,109,157	$	1,486,525
Stock-based compensation expense		196,937		59,970
Technology expense		10,002		9,730
Content production and curriculum experience		1,546,085		972,776
Depreciation and amortization		799,948		317,260
Travel, meals and entertainment		12,630		10,815
	$	4,674,759	$	2,857,076

General and administrative
Salaries, taxes, benefits and payroll fees	$	5,693,544	$	2,658,534
Stock-based compensation expense		512,077		2,027,106
Technology expense		673,643		387,660
Office expenses		163,912		80,887
Rent and utilities		1,557,749		1,556,646
Travel, meals and entertainment		401,249		250,955
Legal and professional fees		1,718,476		699,245
Miscellaneous expense		657,094		853,103
Conferences and offsites		235,995		36,235
Recruiting and human resources		296,291		126,682
Depreciation and amortization		277,882		206,128
Outside services		563,034		158,484
Repairs and maintenance		74,681		79,441
	$	12,825,627	$	9,121,106

See Independent Auditor’s Report.

Exhibit 99.2

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On April 4, 2022, upon the completion of the mergers (“Mergers”) pursuant to that certain Agreement and Plan of Merger, by and among Skillsoft Corp. (the “Company”), Ryzac, Inc., a Delaware corporation (“Codecademy”), Skillsoft Finance II, Inc., a Delaware corporation (the “Borrower”), Skillsoft Newco I, Inc., a Delaware corporation and direct wholly-owned subsidiary of Borrower (“Merger Sub I”), Skillsoft Newco II, LLC, a Delaware limited liability company and direct wholly-owned subsidiary of Borrower (“Merger Sub II”), and Fortis Advisors LLC, a Delaware limited liability company, solely in its capacity as the representative of the equity holders of Codecademy. Pursuant to the completion of the Mergers, the Company acquired Codecademy. The Codecademy acquisition was completed on April 4, 2022 for total consideration of approximately $386.0 million, consisting of the issuance of 30.4 million common shares and a net cash payment of $203.4 million.

In connection with the Mergers, the Borrower entered into Amendment No. 1 to the Credit Agreement, dated as of April 4, 2022 (the “First Amendment”), among Skillsoft Finance II, Holdings, certain subsidiaries of Skillsoft Finance II, as guarantors, Citibank N.A., as administrative agent, and the financial institutions parties thereto as Term B-1 Lenders, which amended the Credit Agreement (as amended by the First Amendment, the “Amended Credit Agreement”). The senior secured incremental term loan is referred to as the “Codecademy Financing Transaction.”

The First Amendment provides for the incurrence of up to $160 million of Term B-1 Loans (the “Term B-1 Loans”) under the Amended Credit Agreement. In addition, the First Amendment, among other things, (a) provides for early opt-in to the Secured Overnight Financing Rate (SOFR) for the existing term loans under the Credit Agreement (such existing term loans together with the Term B-1 Loans, the “Initial Term Loans”) and (b) provides for the applicable margin for the Initial Term Loans at 4.25% with respect to base rate borrowings and 5.25% with respect to SOFR borrowings.

Prior to the maturity thereof, the Initial Term Loans will be subject to quarterly amortization payments of 0.25% of the principal amount. The Amended Credit Agreement requires that any prepayment of the Initial Term Loans in connection with a repricing transaction shall be subject to (i) a 2.00% premium on the amount of Initial Term Loans prepaid if such prepayment occurs prior to July 16, 2022 and (ii) a 1.00% premium on the amount of Initial Term Loans prepaid in connection with a Repricing Transaction (as defined in the Amended Credit Agreement), if such prepayment occurs on or after July 16, 2022 but on or prior to January 16, 2023. The proceeds of the Term B-1 Loans were used by the Company to finance, in part, the Codecademy acquisition, and to pay costs, fees, and expenses related thereto.

The unaudited pro forma condensed combined financial information (“Unaudited Pro Forma Financial Information”) included herein presents the unaudited pro forma condensed combined balance sheet (“Pro Forma Balance Sheet”) and unaudited pro forma condensed combined statement of operations (“Pro Forma Statement of Operations”) based upon the historical financial statements of Skillsoft and Codecademy, after giving effect to the Mergers and the Codecademy Financing Transaction (collectively, the “Codecademy Transaction”), and the adjustments described in the accompanying notes.

The Pro Forma Balance Sheet as of January 31, 2022 gives effect to the Mergers and the Codecademy Financing Transaction as if each of them had occurred on January 31, 2022. The Pro Forma Statements of Operations give effect to the Mergers and the Codecademy Financing Transaction as if each of them had occurred on February 1, 2021.

The Unaudited Pro Forma Financial Information set out below has been prepared in accordance with Article 11 of Regulation S-X, as amended by the SEC Final Rule Release No. 33 10786, Amendments to Financial Disclosures About Acquired and Disposed Businesses (“Regulation S-X”), using accounting policies in accordance with GAAP.

The Unaudited Pro Forma Financial Information reflects Codecademy Transaction accounting adjustments that Skillsoft management believes are necessary to present fairly the Pro Forma Balance Sheet and Pro Forma Statement of Operations.

The Unaudited Pro Forma Financial Information has been prepared for illustrative purposes only. The hypothetical financial position included in the Unaudited Pro Forma Financial Information may differ from Skillsoft’s actual financial position following the Mergers. The Unaudited Pro Forma Financial Information has been prepared on the basis set out in the notes below and has been prepared in a manner consistent with the accounting policies applied by Skillsoft in its historical financial statements for the year ended January 31, 2022. In preparing the Unaudited Pro Forma Financial Information, no adjustments have been made to reflect the potential operating synergies, dis-synergies, and administrative cost savings or the costs of integration activities that could result from the combination of Skillsoft and Codecademy.


Unaudited Condensed Pro Forma Combined Balance Sheet
As of January 31, 2022
(in thousands)

	Historical As of January 31, 2022			Historical As of December 31, 2021									As of January 31, 2022
							Codecademy		Codecademy Transaction
	Skillsoft Corp.			Codecademy (Note 2)		Financing Transaction (Note 3)			Accounting Adjustments (Note 4)			Pro Forma Condensed Combined
ASSETS
Current Assets
Cash and cash equivalents	$	154,672		$	45,005	$	157,088	3A	$	(42,005)	4A	$	107,814
							-			(203,434)	4B
							-			(3,512)	4F
Restricted cash		14,251			-		-			-			14,251
Accounts receivable, net		212,463			311		-			-			212,774
Prepaid expenses and other current assets		45,837			2,338		-			-			48,175
Total Current Assets		427,223			47,654		157,088			(248,951)			383,014
Property and equipment, net		18,084			443		-			-			18,527
Goodwill		871,504			-		-			309,146	4E		1,180,650
Intangible assets, net		869,487			2,373		-			109,627	4E		981,487
Right of use assets		19,925			1,238		-			-			21,163
Deferred tax assets		-			-		-			-			-
Other assets		15,725			766		-			-			16,491
TOTAL ASSETS	$	2,221,948		$	52,474	$	157,088		$	169,822		$	2,601,332
Current liabilities
Current maturities of long-term debt	$	4,800		$	-	$	1,600	3A	$	-		$	6,400
Borrowings under accounts receivable facility		74,629			-		-						74,629
Accounts payable		25,661			-		-			-			25,661
Accrued compensation		51,115			-		-			-			51,115
Accrued expenses and other current liabilities		51,017			3,661		-			-			54,678
Lease liability		6,895			1,238		-			-			8,133
Deferred revenue		331,605			16,744		-			-			348,349
Total Current Liabilities		545,722			21,643		1,600			-			568,965
Long-term Debt		462,185			-		155,488	3A		-			617,673
Warrant liabilities		28,199			-		-			-			28,199
Deferred tax liabilities		99,911			-		-			21,615	4G		121,526
Long-term lease liabilities		13,355			-		-			-			13,355
Deferred revenue -non-current		1,248			-		-			-			1,248
Other long-term liabilities		11,430			-		-			-			11,430
Total Liabilities		1,162,050	-		21,643		157,088			21,615			1,362,396


Stockholders' Equity
Class A common stock		11			-		-			3	4C		14
Common stock and additional paid-in capital		-			91,191		-			(91,191)	4D		-
Additional paid-in capital		1,306,146			-		-			182,547	4C		1,488,693
Accumulated deficit		(247,229)			(60,360)		-			60,360	4D		(250,741)
										(3,512)	4F

Accum. other comprehensive income (loss)		970			-		-						970
													-
													-
Total Stockholders' Equity		1,059,898			30,831		-			148,207			1,238,936
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	2,221,948		$	52,474	$	157,088		$	169,822		$	2,601,332


Unaudited Pro Forma Condensed Combined Statement of Operations
For the Year Ended January 31, 2022
(in thousands, except per share amounts)

	For the Year Ended January 31, 2022		For the Year Ended December 31, 2021								For the Year Ended January 31, 2022
	Skillsoft (Note 5)		Codecademy (Note 2)		Codecademy Financing Transaction (Note 3)			Codecademy Transaction Accounting Adjustments (Note 4)			Pro Forma Condensed Combined
Revenues:
Total revenues	$	662,570	$	41,853	$	-		$	-		$	704,423
Operating expenses
Cost of revenues		196,846		5,284		-			-			202,130
Content and software development		71,258		26,084		-			-			97,342
Selling and marketing		161,629		19,336		-			-			180,965
General and administrative		108,986		12,826		-			8,258	4H		130,070
Amortization of intangible assets		164,947		-		-			18,063	4I		183,010
Recapitalization and transaction-related costs		118,352		-					3,512	4F		121,864
Restructuring		5,757		-		-			-			5,757
Operating and formation costs		2,952		-		-			-			2,952
Total operating expenses		830,727		63,530		-			29,833			924,090
Operating income (loss):	$	(168,157)	$	(21,677)	$	-		$	(29,833)		$	(219,667)
Other income (expense), net		(1,719)		(291)		-			-			(2,010)
Gain on derivative liabilities		(4,160)		-		-			-			(4,160)
Interest income		158		2		-			-			160
Interest expense		(30,381)		-		(13,600)	3B		-			(43,981)
Income (loss) before provision (benefit) for income taxes		(204,259)		(21,966)		(13,600)			(29,833)			(269,658)
Provision for (benefit from) income taxes		(8,192)		(67)		(2,856)			(6,265)	4G		(17,380)
Net loss	$	(196,067)	$	(21,899)	$	(10,744)		$	(23,568)		$	(252,278)

Earnings per Share
Weighted average Class A shares outstanding		133,143							30,374			163,517
Loss per share (basic and diluted) attributable to Class A common stockholders	$	(1.47)									$	(1.54)

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

($ in thousands)

1. Basis of Presentation

The Unaudited Pro Forma Financial Information has been prepared based on GAAP and pursuant to Regulation S-X and presents the Pro Forma Balance Sheet and Pro Forma Statement of Operations of Skillsoft based upon the historical financial information of Skillsoft and Codecademy, after giving effect to the Mergers.

The Unaudited Pro Forma Financial Information is not necessarily indicative of what Skillsoft’s consolidated balance sheet and statement of operations would have been had the Codecademy Transaction been completed as of the date indicated or will be for any future periods. The Unaudited Pro Forma Financial Information does not purport to project the future financial position of Skillsoft following the Codecademy Transaction. The Unaudited Pro Forma Financial Information reflects accounting adjustments related to the Codecademy Transaction management believes are necessary to present fairly the Skillsoft Pro Forma Balance Sheet assuming the Codecademy Transaction had been consummated as of January 31, 2022 and Pro Forma Statement of Operations assuming the Mergers and the Codecademy Financing Transaction had occurred on February 1, 2021. The accounting related Codecademy Transaction adjustments are based on currently available information and assumptions management believes are, under the circumstances and given the information available at this time, reasonable, and reflective of adjustments necessary to report Skillsoft financial condition as a result of the closing of the Codecademy Transaction.

The acquisition of Codecademy is treated as a business combination and accounted for using the acquisition method of accounting, with goodwill and other intangible assets recorded, in accordance with ASC 805, Business Combinations. Accordingly, for accounting purposes, the net assets of Skillsoft are stated at historical cost, with the acquired assets and assumed liabilities of Codecademy stated at fair value in accordance with the acquisition method of accounting. As of the date of this filing, the calculations necessary to estimate the fair values of the assets acquired and liabilities assumed have been performed based on a preliminary purchase price valuation. Skillsoft will continue to refine its identification and valuation of assets acquired and the liabilities assumed as further information becomes available, including refinement of inputs and estimates inherent in (i) the valuation of intangible assets, (ii) deferred income taxes, (iii) realization of tangible assets and (iv) the accuracy and completeness of liabilities.

The Unaudited Pro forma Financial Information and related notes have been prepared utilizing period ends that differ by fewer than one fiscal quarter, as permitted by Regulation S-X. The unaudited Pro forma condensed combined balance sheet as of January 31, 2022 combines the historical balance sheet of Skillsoft as of January 31, 2022 and the historical balance sheet of Codecademy as of December 31, 2021, on a Pro forma basis as if the Codecademy Transaction had been consummated on January 31, 2022. The unaudited Pro forma condensed statement of operations for the year ended January 31, 2022 combines the historical statement of operations of Skillsoft for the year ended January 31, 2022 and the historical statement of operations of Codecademy for the year ended December 31, 2021, on a Pro forma basis as if the Codecademy Transaction had been consummated on February 1, 2021.

The Unaudited Pro Forma Financial Information has been compiled in a manner consistent with the accounting policies adopted by Skillsoft and reflects certain adjustments to the historical financial information of Codecademy to conform to the accounting policies of Skillsoft based on a preliminary review of the accounting policies of Codecademy.

The Unaudited Pro Forma Financial Information should be read in conjunction with the audited consolidated financial statements of Skillsoft as of and for the year ended January 31, 2022 appearing in Skillsoft’s Form 10-K filed with the SEC on April 18, 2022, the unaudited interim financial statements as of and for the period ended April 30, 2022 appearing in Skillsoft’s Form 10-Q filed with the SEC on April 9, 2022 and the audited consolidated financial statements of Codecademy as of and for the year ended December 31, 2021 attached as Exhibit 99.1 to this 8-K/A filing.

The Unaudited Pro Forma Financial Information does not reflect adjustments for any other consummated or probable acquisition or disposition by Skillsoft that is significant in accordance with Regulation S-X Rule 3-05, as amended by Release No. 33-10786, Amendments to Financial Disclosures About Acquired and Disposed Businesses, as adopted by the SEC on May 20, 2020 because no significant transactions were identified as of the date of the Codecademy acquisition.

2. Codecademy Accounting Policies and Reclassifications

In the preparation of these unaudited pro forma condensed combined financial statements, certain reclassifications were made to align the combined company financial statement presentations. Management will continue to perform a comprehensive review of Codecademy’s accounting policies following the completion of the Codecademy acquisition. As a result of the review, management may identify differences between the accounting policies of these entities which, when conformed, could have a material impact on the financial statements of the post-combination company. Based on its initial analysis, Skillsoft has identified differences between Skillsoft and Codecademy that would have an impact on the unaudited pro forma condensed combined financial information.

A summary of necessary pro forma adjustment in the unaudited pro forma condensed combined balance sheet as of January 31, 2022 is as follows:


	As of December 31, 2021					As of January 31, 2022
	Codecademy Historical Condensed		Accounting Policies and Reclassifications			Codecademy As Adjusted
ASSETS
Current Assets
Cash and cash equivalents	$	45,005	$	-		$	45,005
Restricted cash		-		-			-
Accounts receivable, net		311		-			311
Prepaid expenses and other current assets		2,338		-			2,338
Total Current Assets		47,654		-			47,654
Property and equipment, net		443		-			443
Goodwill		-		-			-
Intangible assets, net		4,293		(1,920)	2A		2,373
Right of use assets		-		1,238	2B		1,238
Other assets		766		-			766
TOTAL ASSETS	$	53,156	$	(682)		$	52,474
Current liabilities
Accrued expenses and other current liabilities	$	3,661	$	-		$	3,661
Lease liability		-		1,238	2B		1,238
Deferred revenue		16,744		-			16,744
Total Current Liabilities		20,405		1,238			21,643
Deferred tax liabilities		-		-			-
Long-term lease liabilities		-		-			-
Total Liabilities		20,405		1,238			21,643


Stockholders' Equity
Common stock, preferred stock and paid-in capital		91,191		-			91,191
Accumulated deficit		(58,440)		(1,920)	2A		(60,360)
Total Stockholders' Equity		32,751		(1,920)			30,831
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	53,156	$	(682)		$	52,474

A summary of necessary pro forma adjustment in the unaudited pro forma condensed combined statement of operations for the year ended January 31, 2022 as follows:


	For the Fiscal Year Ended December 31, 2021					For the Fiscal Year Ended January 31, 2022
	Codecademy Historical Condensed		Accounting Policies, Reclassifications, and Eliminations			Pro Forma Condensed Combined
Revenues:
Total revenues	$	41,853	$	-		$	41,853
Operating expenses
Cost of revenues		5,284		-			5,284
Content and software development		24,598		1,486	2A		26,084
Selling and marketing		19,336		-			19,336
General and administrative		12,826		-			12,826
Amortization of intangible assets		-		-			-
Recapitalization and transaction-related costs		-					-
Restructuring		-		-			-
Operating and formation costs		-		-			-
Total operating expenses		62,044		1,486			63,530
Operating income (loss):	$	(20,191)	$	(1,486)		$	(21,677)
Other income (expense), net		(291)		-			(291)
Gain on derivative liabilities		-		-			-
Interest income		2		-			2
Interest expense		-		-			-
Loss before provision for income taxes		(20,480)		(1,486)			(21,966)
Provision for income taxes		(67)		-			(67)
Net loss	$	(20,413)	$	(1,486)		$	(21,899)

2A.

Skillsoft’s accounting policy with respect to content development costs is to expense such costs as incurred whereas Codecademy capitalized certain content development costs. This adjustment conforms Codecademy’s financial statements to Skillsoft’s policy.

2B.

Skillsoft adopted ASC 842, Leases (“ASC 842”) as of February 1, 2020 and it is reflected in its historical financial statements for all periods subsequent to date of adoption. Codecademy did not adopt ASC 842 and was not required to adopt the standard in Codecademy’s December 31, 2021 consolidated financial statements. To conform Codecademy, a pro forma adjustment was made to reflect the adoption impact of ASC 842 on its financial statements as if it had adopted this standard at the beginning of its fiscal year ended December 31, 2021.

3. Codecademy Financing Transactions

The adjustments included in the unaudited pro forma condensed combined balance sheet as of January 31, 2022 are as follows:

3A.

Reflects debt issuance necessary to fund a portion of the cash consideration of the Codecademy Transaction, the components of which are as follows:

The incremental term loan is assumed to bear interest at a rate of 6.0% per year, payable quarterly in arrears and has an effective interest rate of 7.0% when including the impact of debt issuance costs and original issue discount. The incremental term loan is assumed to amortize at 1% per year and mature in July 2028.

3B.

Reflects additional interest expense for the incremental term loan necessary to fund the cash portion of consideration. The interest rate is variable and indexed to SOFR. A 50 basis point change in SOFR would increase or decrease interest expense on the incremental $160 million in borrowings by approximately $0.8 million.

4. Codecademy Transaction Accounting Adjustments

The estimated consideration for the Codecademy acquisition is as follows:


Cash consideration	$	203,434
Equity consideration ⁽¹⁾		182,550
Total estimated consideration	$	385,984


(1)	Based on the issuance of 30.4 million shares at a closing price on April 4, 2022 of $6.01 per share.

Under the acquisition method of accounting, the identifiable assets acquired and liabilities assumed of Codecademy are recorded at the acquisition date fair values. The pro forma adjustments are preliminary and based on estimates of the fair value and useful lives of the assets acquired and liabilities assumed and have been prepared to illustrate the estimated effects of the Mergers.

For assets acquired and liabilities assumed, other than right of use assets and lease liabilities, identified intangible assets, goodwill, and deferred revenue, the carrying values were assumed to equal fair value. The final determination of the fair value of certain assets and liabilities will be completed within the one-year measurement period subsequent to the closing of the Codecademy Transaction as required by ASC 805. The acquisition of Codecademy may necessitate the use of this measurement period to adequately analyze and assess a number of the factors used in establishing the asset and liability fair values as of the acquisition date, including the significant contractual and operational factors underlying the tradename, developed technology and customer relationship intangible assets and the assumptions underpinning the related tax impacts of any changes made. Any potential adjustments made could be material in relation to the preliminary values presented. Accordingly, the pro forma purchase price allocation is subject to further adjustment as additional information becomes available and as additional analyses and final valuations are completed. There can be no assurances that these additional analyses and final valuations will not result in significant changes to the estimates of fair value set forth below.

The following table sets forth a preliminary allocation of the estimated consideration for the Codecademy Transaction to the identifiable tangible and intangible assets acquired and liabilities assumed based on Codecademy’s December 31, 2021 balance sheet, with the excess recorded as goodwill:


Codecademy Estimated Goodwill
Cash. cash equivalents and restricted cash	$	3,766
Current assets		2,649
Property and equipment, net		443
Intangible assets		112,000
Total assets acquired		118,858
Accrued expenses and other current liabilities		3,660
Deferred revenues		16,744
Deferred tax liabilities		21,615
Total liabilities acquired		42,019
Net assets acquired (a)		76,839
Estimated purchase consideration (b)		385,984
Estimated goodwill (b) - (a)	$	309,145

In accordance with ASC Topic 350, Goodwill and Other Intangible Assets, goodwill will not be amortized, but instead will be tested for impairment at least annually or more frequently if certain impairment indicators are present. In the event management determines that the value of goodwill has become impaired, an accounting charge for the amount of impairment during the quarter in which the determination is made may be recognized. Goodwill is primarily attributable to the assembled workforce of Codecademy and opportunity for Skillsoft to penetrate the enterprise market with Codecademy products. Goodwill recognized is not expected to be deductible for tax purposes. The table below indicates the estimated fair value of each of the identifiable intangible assets associated with the Mergers:

	Preliminary Estimated Asset Fair Value		Preliminary Weighted Average Useful Life (Years)

Trade name	$	44,000	14 years
Developed Technology		40,000	5 years
Content		18,000	5 years
Customer Relationships		10,000	6 years
Total	$	112,000
Less: net intangible assets reported on Codecademy's historical financial statements as of December 31, 2021		4,293
Pro forma adjustment	$	107,707

The preliminary fair values reflected above were determined in accordance with ASC 820, Fair Value Measurement. The Codecademy customer relationship fair value was determined using an income approach under a multi-period excess earnings approach whereby the cash flows in excess of those needed to operate contributory assets over a period of time are otherwise attributed to the fair value of the asset. The Codecademy trade name fair value was determined using an income approach with an estimate developed from the relief-from-royalty method and the projected cash savings over an estimated period of time that would otherwise be required to license this asset. The developed technology and content fair assets were valued using a replacement cost approach. Excess purchase price was allocated to goodwill.

The estimated useful lives were determined based on a review of the time period over which economic benefit is estimated to be generated as well as additional factors. Factors considered include contractual life, the period over which a majority of cash flow is expected to be generated or management’s view based on historical experience with similar assets.

The pro forma adjustments included in the unaudited pro forma condensed combined financial statements for the purchase price allocation and other transaction adjustments are as follows:


4A.	Represents estimated cash that will be retained by the seller in accordance with the terms of the merger agreement whereby any cash in excess of $3 million at the closing date will not be transferred to the buyer.
4B.	Reflects payment of approximately $203.4 million, representing the cash consideration component of the purchase price.
4C.	Reflects issuance of 30.4 million shares of Common Stock representing equity consideration of $182.5 million based and a closing price of Common Stock of $6.01 per share on the April 4, 2022 acquisition date.
4D.	Reflects the elimination of previously issued and outstanding shares of common stock of Codecademy at the date of the Codecademy Transaction and accumulated deficit balance.
4E.	Reflects the increase in intangible assets and goodwill due to the step up in fair value adjustments recognized as part of the Codecademy Transaction based on the preliminary purchase price allocation.
4F.	Reflects the settlement and payment of estimated transaction costs related to the Mergers, including, among others, fees paid for financial advisors, legal services, and professional accounting services. These transaction costs are not reflected in the historical consolidated balance sheet of Skillsoft or Codecademy.
4G.	Reflects adjustments for the tax impact on the pro forma adjustments at the U.S. federal statutory tax rate of 21% as of January 31, 2022 resulting from the acquisition. The effective tax rate of Skillsoft following the Mergers could be significantly different than what is presented within the unaudited pro forma financial information based on several factors including geographic mix of our taxable income or legal entity structure, among others.
4H.	Reflects additional stock-based compensation expense that would have been recognized had the Mergers occurred as of February 1, 2021.
4I.	Reflects additional amortization expense as if the Mergers had occurred as of February 1, 2021. Amortization expense is based on the fair value of the amortizable assets and the estimated economic useful life of the identified intangible assets.

5. Predecessor Pro Forma Statement of Operations

On October 12, 2020, Software Luxembourg Holding S.A. (“Software Luxembourg”) and Churchill Capital Corp II, a Delaware corporation (“Churchill”), entered into an Agreement and Plan of Merger (the “Skillsoft Merger Agreement”) by and between Churchill and Software Luxembourg. Pursuant to the terms of the Skillsoft Merger Agreement, a business combination between Churchill and Software Luxembourg was effected through the merger of Software Luxembourg with and into Churchill (the “Skillsoft Merger”), with Churchill being the surviving company. On June 11, 2021, Churchill completed its acquisition of Software Luxembourg, and changed its corporate name from Churchill to Skillsoft Corp. In addition, the Company changed its fiscal year end from December 31 to January 31. On June 11, 2021, the Company completed the acquisition of Albert DE Holdings Inc. (“Global Knowledge” and such acquisition, the “Global Knowledge Merger”). The unaudited condensed consolidated statement of operations included herein have been calculated on a pro forma basis as if each of these transactions occurred on February 1, 2021.

A summary of the Pro Forma Statement of Operations for predecessor entities for the year ended January 31, 2022 is as follows:


	Predecessor Companies for the period from February 1, 2021 to June 11, 2021						Successor Company for the Period from June 12, 2021 to January 31, 2022		For the Fiscal Year Ended January 31, 2022
	Churchill Capital Corp II (Note 6)		Software Luxembourg (Note 7)		Global Knowledge (Note 8)		Skillsoft Corp. (Note 9)		Skillsoft Pro Forma Condensed Combined
Revenues:
Total revenues	$	-	$	163,031	$	71,785	$	427,754	$	662,570
Operating expenses
Cost of revenues		-		35,881		34,551		126,414		196,846
Content and software development		-		24,084		492		46,682		71,258
Selling and marketing		-		36,198		16,404		109,028		161,629
General and administrative		-		17,217		19,765		72,004		108,986
Amortization of intangible assets		-		51,384		17,034		96,529		164,947
Recapitalization and transaction-related costs		59,121		47,760		-		11,471		118,352
Restructuring		-		(703)		2,764		3,696		5,757
Operating and formation costs		2,952		-		-		-		2,952
Total operating expenses		62,073		211,820		91,010		465,824		830,727
Operating income (loss):	$	(62,073)	$	(48,789)	$	(19,225)	$	(38,070)	$	(168,157)
Other income (expense), net		-		(493)		624		(1,850)		(1,719)
Gain on derivative liabilities		(22,501)		900		-		17,441		(4,160)
Interest income		-		64		-		94		158
Interest expense		-		(10,904)		-		(19,477)		(30,381)
Income (loss) before provision (benefit) for income taxes		(84,574)		(59,222)		(18,601)		(41,862)		(204,259)
Provision (benefit) for income taxes		2		(5,021)		(149)		(3,025)		(8,192)
Net income (loss)	$	(84,576)	$	(54,202)	$	(18,452)	$	(38,837)	$	(196,067)

6. Churchill Capital Corp II Pro forma Adjustments

A summary a pro forma adjustments to the Churchill Capital Corp II historical financial statements for the year ended January 31, 2022 is as follows:


	For the period from February 1, 2021 to June 11, 2021
	Churchill Capital Corp II		Pro Forma Adjustments			Pro Forma Condensed Combined
Revenues:
Total revenues	$	-				$	-
Operating expenses
Cost of revenues		-					-
Content and software development		-		-			-
Selling and marketing		-		-			-
General and administrative		-		-			-
Amortization of intangible assets		-		-			-
Impairment of goodwill		-		-			-
Recapitalization and transaction-related costs		59,121		-			59,121
Restructuring		-		-			-
Operating and formation costs		2,952		-			2,952
Total operating expenses		62,073		-			62,073
Operating income (loss):	$	(62,073)	$	-		$	(62,073)
Other income (expense), net		60		(60)	6A		-
(Loss) gain on derivative liabilities		(51,282)		28,781	6B		(22,501)
Reorganization items, net		-		-			-
Interest income		-		-			-
Interest expense		-		-			-
(Loss) income before provision (benefit) for income taxes		(113,295)		28,721			(84,574)
Provision (benefit) for income taxes		2		-			2
Net (loss) income	$	(113,297)	$	28,721		$	(84,576)

The pro forma adjustments above consist of the following:

6A.

Reflects the removal of interest income earned on Churchill’s marketable securities

6B.

Reflects (i) the recognition of a $27.7 million and $0.2 million loss related to a subscription agreement with a PIPE investor for the year ended January 31, 2022 and for the period from February 1, 2021 to June 11, 2021, respectively, and (ii) a $1.0 million loss and $0.6 million gain on a conversion feature of a note receivable used to fund working capital for the year ended January 31, 2022 and for the period from February 1, 2021 to June 11, 2021, respectively.

7. Software Luxembourg Pro forma Adjustments

A summary a pro forma adjustments to the Software Luxembourg historical financial statements for the year ended January 31, 2022 is as follows:


	For the period from February 1, 2021 through June 11, 2021
(amounts in thousands)	Skillsoft Predecessor Basis		Pro Forma Adjustments			Pro Forma Skillsoft
Revenues:
Total revenues	$	139,636	$	23,395	7A	$	163,031
Operating expenses
Cost of revenues		35,881		-			35,881
Content and software development		24,084		-			24,084
Selling and marketing		41,940		(5,742)	7B		36,198
General and administrative		17,217		-			17,217
Amortization of intangible assets		50,902		482	7C		51,384
Impairment of goodwill		-		-			-
Recapitalization and transaction-related costs		6,938		40,822	7D		47,760
Restructuring		(703)		-			(703)
Total operating expenses		176,259		35,561			211,820
Operating loss:	$	(36,623)	$	(12,166)		$	(48,789)
Other expense, net		(493)		-			(493)
Reorganization items, net		-		-			-
Loss on derivative instruments		900		-			900
Interest income		64		-			64
Interest expense, net		(16,820)		5,916	7E		(10,904)
Income (loss) before provision for income taxes		(52,972)		(6,250)			(59,222)
Provision for income taxes		(3,708)		(1,313)	7F		(5,021)
Net income (loss)	$	(49,264)	$	(4,938)		$	(54,202)


7A.	Reflects the elimination of deferred revenue “fresh start reporting” and fair value adjustments recorded in Skillsoft’s historical periods based on the assumed adoption of ASU 2021-08 – Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”) as of February 1, 2021, which requires deferred revenue to be recognized using the revenue recognition guidance in Accounting Standards Codification Topic 606 rather than fair value.
7B.	Reflects the reduction of commissions expense based due to the assumed elimination of Skillsoft’s deferred contract acquisition costs as of February 1, 2021 which were replaced by the establishment of customer relationship assets and corresponding increases to amortization expense.
7C.	Reflects adjustments to amortization expense assuming as if the Skillsoft Merger had occurred as of February 1, 2021. Amortization expense is based on the fair value of the amortizable assets and the estimated economic useful life of the identified intangible assets.
7D.	Reflects transaction costs incurred by Skillsoft related to the acquisition by Churchill Capital Corp II. including, among others, fees paid for financial advisors, legal services and professional accounting services. These transaction costs were incurred during the period from June 11, 2021 to January 31, 2022 but have been reclassified to the earliest period presented as if the acquisitions had occurred on February 1, 2021.
7E.	Reflects adjustment to interest expense based on the current capital structure in place after completion of the Skillsoft Merger and Global Knowledge Merger.
7F.	Reflects adjustments for the tax impact on the pro forma adjustments at the US federal statutory tax rate of 21%. The prospective effective tax rate of the combined company could be significantly different than what is presented within the unaudited pro forma financial information based on several factors including geographic mix of our taxable income or legal entity structure and tax planning strategies, among other things.

8. Global Knowledge Pro Forma Adjustments

A summary of pro forma adjustments to the Global Knowledge historical financial statements for the year ended January 31, 2022 is as follows:


	For the period from February 1, 2021 through June 11, 2021
(amounts in thousands)	Global Knowledge Predecessor Basis		Pro Forma Adjustments			Pro Forma Global Knowledge
Revenues:
Total revenues	$	71,932	$	(147)	8A	$	71,785
Operating expenses
Cost of revenues		34,698		(147)	8A		34,551
Content and software development		492		-			492
Selling and marketing		16,404		-			16,404
General and administrative		19,765		-			19,765
Amortization of intangible assets		2,646		14,388	8B		17,034
Impairment of goodwill		-		-			-
Recapitalization and transaction-related costs		-		-			-
Restructuring		2,764		-			2,764
Total operating expenses		76,769		14,241			91,010
Operating loss:	$	(4,837)	$	(14,388)		$	(19,225)
Other expense, net		624		-			624
Reorganization items, net		-		-			-
Loss on derivative instruments		-		-			-
Interest income		-		-			-
Interest expense, net		(11,970)		11,970	8C		-
Income (loss) before provision for income taxes		(16,183)		(2,418)			(18,601)
Provision for income taxes		359		(508)	8D		(149)
Net income (loss)	$	(16,542)	$	(1,910)		$	(18,452)


8A.	Reflects the elimination of historical intercompany revenues and cost of revenues between Skillsoft and Global Knowledge.
8B.	Reflects adjustments to amortization expense assuming as if the Global Knowledge Merger had occurred as of February 1, 2021. Amortization expense is based on the fair value of the amortizable assets and the estimated economic useful life of the identified intangible assets.
8C.	Reflects the elimination of interest expense for historical periods. See Note 5 for pro forma interest of the combined company.
8D.	Reflects adjustments for the tax impact on the pro forma adjustments at the US federal statutory tax rate of 21%. The prospective effective tax rate of the combined company could be significantly different than what is presented within the unaudited pro forma financial information based on several factors including geographic mix of our taxable income or legal entity structure and tax planning strategies, among other things.

9. Skillsoft Corp Pro forma Adjustments

A summary a pro forma adjustments to the Skillsoft Corp historical financial statements for the period from February 1, 2021 to June 11, 2021 is as follows:


	For the period from June 12, 2021 through January 31, 2022
(amounts in thousands)	Skillsoft Successor Basis		Pro Forma Adjustments			Pro Forma Skillsoft
Revenues:
Total revenues	$	427,754	$	-		$	427,754
Operating expenses
Cost of revenues		126,414		-			126,414
Content and software development		46,682		-			46,682
Selling and marketing		106,110		2,918	9A		109,028
General and administrative		72,004		-			72,004
Amortization of intangible assets		95,922		607	9B		96,529
Impairment of goodwill		-		-			-
Recapitalization and transaction-related costs		20,194		(8,723)	9C		11,471
Restructuring		3,696		-			3,696
Total operating expenses		471,022		(5,198)			465,824
Operating loss:	$	(43,268)	$	5,198		$	(38,070)
Other expense, net		(1,850)		-			(1,850)
Reorganization items, net		-		-			-
Loss on derivative instruments		17,441		-			17,441
Interest income		94		-			94
Interest expense, net		(24,366)		4,889	9D		(19,477)
Income (loss) before provision for income taxes		(51,946)		10,087			(41,862)
Provision for (benefit from) income taxes		(5,143)		2,118	9E		(3,025)
Net income (loss)	$	(46,806)	$	7,969		$	(38,837)


9A.	Reflects the increase in commissions expense due to the assumed elimination of Skillsoft’s deferred contract acquisition costs as of February 1, 2021 which were replaced by the establishment of customer relationship assets and corresponding increases to amortization expense.
9B.	Reflects adjustments to amortization expense assuming as if the Skillsoft Merger had occurred as of February 1, 2021. Amortization expense is based on the fair value of the amortizable assets and the estimated economic useful life of the identified intangible assets.
9C.	Reflects transaction costs incurred by Skillsoft related to the acquisition by Churchill Capital Corp II. including, among others, fees paid for financial advisors, legal services and professional accounting services. These transaction costs were incurred during the period from June 11, 2021 to January 31, 2022 but have been reclassified to the earliest period presented as if the acquisitions had occurred on February 1, 2021.
9D.	Reflects adjustment to interest expense based on the current capital structure in place after completion of the Skillsoft Merger and Global Knowledge Merger.
9E.	Reflects adjustments for the tax impact on the pro forma adjustments at the US federal statutory tax rate of 21%. The prospective effective tax rate of the combined company could be significantly different than what is presented within the unaudited pro forma financial information based on several factors including geographic mix of our taxable income or legal entity structure and tax planning strategies, among other things.