7370 |
||||
(State or other jurisdiction of incorporation or organization) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification Number) |
Large accelerated filer |
☐ |
Accelerated filer |
☐ | |||
☒ |
Smaller reporting company |
|||||
Emerging growth company |
Title of each class of securities to be registered |
Amount to be registered |
Proposed maximum offering price per security |
Proposed maximum aggregate offering price |
Amount of registration fee(4) | ||||
Common stock(1)(2) |
22,500,000 |
$6.32(3) |
$142,200,000(3) |
$13,181.94 | ||||
Total |
$ |
$13,181.94 | ||||||
(1) |
Pursuant to Rule 416(a) of the Securities Act, there are also being registered an indeterminable number of additional securities as may be issued to prevent dilution resulting from stock splits, stock dividends or similar transactions. |
(2) |
The number of shares of common stock being registered represents 22,500,000 shares of common stock issued to certain qualified institutional buyers and accredited investors in private placements consummated in connection with the Business Combination. |
(3) |
Estimated solely for the purpose of calculating the registration fee, based on the average of the high and low prices of common stock, on the New York Stock Exchange on October 13, 2021 ($6.32 per share of common stock) (such date being within five business days of the date that this registration statement was first filed with the SEC). This calculation is in accordance with Rule 457(f)(1) of the Securities Act of 1933, as amended. |
(4) |
Previously paid. |
Page |
||||
iii | ||||
v | ||||
1 | ||||
5 | ||||
26 | ||||
27 | ||||
28 | ||||
39 | ||||
50 | ||||
74 | ||||
81 | ||||
86 | ||||
88 | ||||
93 | ||||
95 | ||||
104 | ||||
105 | ||||
108 | ||||
108 | ||||
108 | ||||
F-1 |
• | our ability to develop and introduce new products and services successfully; |
• | our ability to compete in the market in which we operate; |
• | our ability to meet the price and performance standards of the evolving 5G New Radio products and technologies; |
• | our ability to expand our customer reach/reduce customer concentration; |
• | our ability to grow the IoT and mobile portfolio outside of North America; |
• | our ability to make scheduled payments on or to refinance our indebtedness; |
• | our ability to introduce and sell new products that comply with current and evolving industry standards and government regulations; |
• | our ability to develop and maintain strategic relationships to expand into new markets; |
• | our ability to properly manage the growth of our business to avoid significant strains on our management and operations and disruptions to our business; |
• | our reliance on third parties to manufacture components of our solutions; |
• | our ability to accurately forecast customer demand and timely delivery of sufficient product quantities; |
• | our reliance on sole source suppliers for some products and devices used in our solutions; |
• | the continuing impact of uncertain global economic conditions on the demand for our products; |
• | the impact of geopolitical instability on our business; |
• | the emergence of global public health emergencies, such as the outbreak of the 2019 novel coronavirus, now known as “COVID-19,” which could extend lead times in our supply chain and lengthen sales cycles with our customers; |
• | direct and indirect effects of COVID-19 on our employees, customers and supply chain and the economy and financial markets; |
• | the impact that new or adjusted tariffs may have on the costs of components or our products, and our ability to sell products internationally; |
• | our ability to be cost competitive while meeting time-to-market |
• | our ability to meet the product performance needs of our customers in wireless broadband data access markets; |
• | demand for software-as-a-service |
• | our dependence on wireless telecommunication operators delivering acceptable wireless services; |
• | the outcome of any pending or future litigation, including intellectual property litigation; |
• | infringement claims with respect to intellectual property contained in our solutions; |
• | our continued ability to license necessary third-party technology for the development and sale of our solutions; |
• | the introduction of new products that could contain errors or defects; |
• | conducting business abroad, including foreign currency risks; |
• | the pace of 5G wireless network rollouts globally and their adoption by customers; |
• | our ability to make focused investments in research and development; |
• | our ability to hire, retain and manage additional qualified personnel to maintain and expand our business; |
• | the projected financial information, anticipated growth rate, and market opportunity of KORE, and estimates of expenses and profitability; |
• | the potential liquidity and trading of public securities; and |
• | the ability to raise financing in the future. |
• | Connected Health |
• | Fleet Management |
• | Asset Monitoring |
• | Communication Services |
• | Industrial IoT |
• | KORE is dependent on new products and services, and if it is unable to successfully introduce them into the market or to effectively compete with new, disruptive product alternatives, KORE’s customer base may decline or fail to grow as anticipated. |
• | The 5G market may take longer to materialize than KORE expects or, if it does materialize rapidly, KORE may not be able to meet the development schedule and other customer demands. |
• | If KORE is unable to support customers with low latency and/or high throughput IoT use cases, its revenue growth and profitability will be harmed. |
• | If KORE is unable to effectively manage its increasingly diverse and complex businesses and operations, its ability to generate growth and revenue from new or existing customers may be adversely affected. |
• | The loss of KORE’s largest customers, particularly its single largest customer could significantly impact its revenue and profitability. |
• | KORE’s financial condition and results of operations have been and may continue to be adversely affected by the COVID-19 pandemic. |
• | KORE’s products are highly technical and may contain undetected errors, product defects, security vulnerabilities, or software errors. |
• | If there are interruptions or performance problems associated with the network infrastructure used to provide KORE’s services, customers may experience service outages, this may impact its reputation and future sales. |
• | KORE’s inability to adapt to rapid technological change in its markets could impair its ability to remain competitive and adversely affect its results of operations. |
• | The market for the products and services that KORE offers is rapidly evolving and highly competitive. KORE may be unable to compete effectively. |
• | If KORE is unable to protect its intellectual property and proprietary rights, its competitive position and its business could be harmed. |
• | Failure to maintain the security of KORE’s information and technology networks, including information relating to its customers and employees, could adversely affect KORE. Furthermore, if security breaches in connection with the delivery of KORE’s services allow unauthorized third parties to obtain control or access of its solutions, KORE’s reputation, business, results of operations and financial condition could be harmed. |
• | KORE’s internal and customer-facing systems, and systems of third parties they rely upon, may be subject to cybersecurity breaches, disruptions, or delays. |
• | KORE is subject to evolving privacy laws in the United States and other jurisdictions that are subject to potentially differing interpretations and which could adversely impact its business and require that it incur substantial costs. |
• | Some of KORE’s products rely on third party technologies, which could result in product incompatibilities or harm availability of its products and services. |
• | KORE may not be able to maintain and expand its business if it is not able to hire, retain and manage additional qualified personnel. |
• | KORE faces risks inherent in conducting business internationally, including compliance with international and U.S. laws and regulations that apply to its international operations. |
• | KORE may be subject to legal proceedings and litigation, including intellectual property and privacy disputes, which are costly to defend and could materially harm its business and results of operations. |
• | KORE’s management has identified internal control deficiencies that may be considered significant deficiencies or potential material weaknesses in its internal control over financial reporting. |
• | unexpected increases in manufacturing costs; |
• | interruptions in shipments if a third-party manufacturer is unable to complete production in a timely manner; |
• | inability to control quality of finished products; |
• | inability to control delivery schedules; |
• | inability to control production levels and to meet minimum volume commitments to our customers; |
• | inability to control manufacturing yield; |
• | inability to maintain adequate manufacturing capacity; and |
• | inability to secure adequate volumes of acceptable components at suitable prices or in a timely manner. |
• | We have not historically designed and maintained the level and depth of formal accounting policies, procedures and controls over significant accounts and disclosures to achieve complete, accurate and timely financial accounting, reporting and disclosures, including segregation of duties and adequate controls related to the preparation and review of journal entries. |
• | One of our recent acquisitions, Integron was not historically audited prior to its acquisition, and has historically relied on less mature financial processes and systems and an IT environment for which we have identified significant deficiencies and potential material weaknesses, which may affect our ability to report historical financial performance accurately and on a timely basis. The maturation of Integron’s financial processes and systems is an on-going initiative as further integrations between Integron’s operational systems and our financial systems as well as any accompanying changes in processes may be needed in the future. |
• | We have hired a new corporate controller, and are in the process of hiring additional experienced accounting personnel with appropriate SEC public company experience and technical accounting knowledge, in addition to utilizing third-party consultants to supplement KORE’s internal resources. We are currently recruiting for these positions and expect to add these additional accounting personnel in the fourth quarter of 2021; |
• | Management is in the process of establishing an Integron project team and charter, staffed with the appropriate manufacturing and warehouse management financial expertise to review, identify, recommend and execute the necessary operational process and system improvements to address KORE’s external and internal financial reporting requirements. The process improvements are expected to be implemented by the fourth quarter of 2021 while the required systems changes are expected to be implemented by the third quarter of 2022 or earlier if possible; and |
• | We have engaged third-party advisors to assist with the design and implementation of a risk based internal control over financial reporting program, including disclosure controls and procedures based on the criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). This engagement will include a comprehensive risk assessment to identify the potential risks of material misstatement whether due to error or fraud in the consolidated financial statements. The results of this risk assessment will be the design and implementation of entity-level, transactional and IT general controls to mitigate any potential identified risks of material misstatements. The entity-level, transactional and IT general controls are expected to be implemented by the second quarter of 2022. At this time, KORE does not have a firm estimate for the cost of implementing the above mentioned changes. |
• | the success of competitive services or technologies; |
• | developments related to our existing or any future collaborations; |
• | regulatory or legal developments in the United States and other countries; |
• | developments or disputes concerning our intellectual property or other proprietary rights; |
• | the recruitment or departure of key personnel; |
• | actual or anticipated changes in estimates as to financial results, development timelines or recommendations by securities analysts; |
• | variations in our financial results or those of companies that are perceived to be similar to us; |
• | general economic, industry and market conditions; and |
• | the other factors described in this “Risk Factors” section. |
• | a limited availability of market quotations for our securities; |
• | a determination that our common stock is a “penny stock” which will require brokers trading in our common stock to adhere to more stringent rules, possibly resulting in a reduced level of trading activity in the secondary trading market for our common stock; |
• | a limited amount of analyst coverage; and |
• | a decreased ability to issue additional securities or obtain additional financing in the future. |
• | Transaction accounting adjustments, which represent adjustments that are done in connection with the closing of the business combination, including the following: (i) the reverse recapitalization between CTAC and Maple; (ii) the net proceeds from the issuance of KORE common stock in the PIPE Investment; and (iii) the partial utilization of the Backstop Note. |
• | Maple has the largest portion of voting rights in KORE; |
• | Maple’s existing senior management team is comprised of senior management of KORE; |
• | In comparison with CTAC, Maple has significantly more revenues and total assets and a larger net loss. |
• | The operations of KORE primarily represent the operations of Maple and KORE assumes Maple’s headquarters. |
Total shares transferred |
39,200,000 | |||
|
|
|||
Value per share (1) |
10.00 | |||
|
|
|||
Total share consideration |
$ |
392,000,000 |
||
|
|
|||
A-1 Preferred Stock |
86,861,830 | |||
A Preferred Stock |
85,217,671 | |||
B Preferred Stock |
97,835,184 | |||
Option Cash Consideration |
4,075,000 | |||
First LTIP Payment |
1,050,000 | |||
Less: Preferred stock settled in common stock |
(40,000,000 | ) | ||
|
|
|||
Total cash consideration |
$ |
235,039,685 |
||
|
|
|||
Total purchase consideration |
$ |
627,039,685 |
||
|
|
(1) | Closing Share Consideration is calculated using $10.00 reference price. As the business combination is accounted for as a reverse recapitalization, the value per share is disclosed for informational purposes only in order to indicate the fair value of shares transferred. |
Shares Outstanding |
% | |||||||
Maple Stockholders |
39,200 | 54.3 | % | |||||
|
|
|
|
|||||
Total Maple Stockholders |
39,200 | 54.3 | % | |||||
|
|
|
|
|||||
CTAC Public Shares |
3,659 | 5.0 | % | |||||
|
|
|
|
|||||
CTAC Founder Shares |
6,698 | 9.3 | % | |||||
|
|
|
|
|||||
Total CTAC Shares |
10,357 | 14.3 | % | |||||
|
|
|
|
|||||
PIPE investors |
22,686 | 31.4 | % | |||||
|
|
|
|
|||||
Pro Forma KORE Common Stock at June 30, 2021 |
72,243 | 100.0 | % | |||||
|
|
|
|
* | Amounts and percentages exclude all Maple Options (including vested Maple Options) as they were not outstanding common stock at the time of Closing. |
As of June 30, 2021 |
||||||||||||||||||||
Maple (Historical) |
CTAC (Historical) |
Transaction Accounting Adjustments |
Pro Forma Combined |
|||||||||||||||||
ASSETS |
||||||||||||||||||||
Current assets: |
||||||||||||||||||||
Cash and cash equivalents |
8,297 | 690 | 259,186 | A | 77,072 | |||||||||||||||
225,000 | B | |||||||||||||||||||
(8,073 | ) | C | ||||||||||||||||||
(25,449 | ) | D | ||||||||||||||||||
(229,915 | ) | E | ||||||||||||||||||
(22,000 | ) | F | ||||||||||||||||||
(1,647 | ) | I | ||||||||||||||||||
93,413 | J | |||||||||||||||||||
(222,430 | ) | K | ||||||||||||||||||
Accounts receivable, net |
47,640 | — | 47,640 | |||||||||||||||||
Inventories, net |
9,864 | — | 9,864 | |||||||||||||||||
Prepaid expenses and other current assets |
14,246 | 524 | 14,770 | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total current assets |
80,047 | 1,214 | 68,085 | 149,346 | ||||||||||||||||
Non-current assets: |
||||||||||||||||||||
Investments held in Trust Account |
— | 259,186 | (259,186 | ) | A | — | ||||||||||||||
Restricted cash |
371 | — | 371 | |||||||||||||||||
Property and equipment, net |
12,606 | — | 12,606 | |||||||||||||||||
Intangible assets, net |
221,990 | — | 221,990 | |||||||||||||||||
Goodwill |
382,428 | — | 382,428 | |||||||||||||||||
Deferred tax asset |
119 | — | 119 | |||||||||||||||||
Other long-term assets |
3,532 | (3,021 | ) | D | 511 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total non-current assets |
621,046 | 259,186 | (262,207 | ) | 618,025 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL ASSETS |
701,093 |
260,400 |
(194,122 |
) |
767,371 |
|||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ DEFICIT |
||||||||||||||||||||
Revolving credit facility |
22,000 | — | (22,000 | ) | F | — | ||||||||||||||
Accounts payable |
23,181 | 156 | (418 | ) | D | 22,919 | ||||||||||||||
Accrued liabilities |
12,496 | 4,647 | (4,347 | ) | D | 17,839 | ||||||||||||||
1,050 | G | |||||||||||||||||||
4,075 | H | |||||||||||||||||||
(82 | ) | I | ||||||||||||||||||
Income taxes payable |
199 | — | 199 | |||||||||||||||||
Due to related parties |
— | 772 | 772 | |||||||||||||||||
Current portion of capital lease obligations |
641 | — | 641 | |||||||||||||||||
Current portion of deferred revenue |
7,074 | — | 7,074 | |||||||||||||||||
Current portion of term loan payable |
3,153 | — | 3,153 | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total current liabilities |
68,744 | 5,575 | (21,722 | ) | 52,597 |
As of June 30, 2021 |
||||||||||||||||||
Maple (Historical) |
CTAC (Historical) |
Transaction Accounting Adjustments |
Pro Forma Combined |
|||||||||||||||
Non-current liabilities: |
||||||||||||||||||
Deferred tax liabilities |
38,474 | — | 38,474 | |||||||||||||||
Due to related parties |
1,565 | — | (1,565 | ) | I | — | ||||||||||||
Warrant liability |
13,561 | 14,704 | (13,561 | ) | E | 450 | ||||||||||||
(14,254 | ) | O | ||||||||||||||||
Capital lease obligations |
362 | — | 362 | |||||||||||||||
Term loan payable, net |
297,773 | — | 297,773 | |||||||||||||||
Convertible note |
— | — | 93,413 | J | 93,413 | |||||||||||||
Deferred underwriting commissions |
— | 9,071 | (9,071 | ) | C | — | ||||||||||||
Other long-term liabilities |
4,296 | 4,296 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total non-current liabilities |
356,031 | 23,775 | 54,962 | 434,768 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES |
424,775 |
29,350 |
33,240 |
487,365 |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
COMMITMENTS AND CONTINGENCIES |
||||||||||||||||||
Temporary equity: |
||||||||||||||||||
Common stock subject to possible redemption |
— | 226,049 | (226,049 | ) | N | — | ||||||||||||
Series A Preferred Stock |
82,562 | — | (85,218 | ) | E | — | ||||||||||||
2,656 | M | |||||||||||||||||
Series A-1 Preferred Stock |
83,982 | — | (86,862 | ) | E | — | ||||||||||||
2,880 | M | |||||||||||||||||
Series B Preferred Stock |
95,474 | — | (97,835 | ) | E | — | ||||||||||||
2,361) | M | |||||||||||||||||
Series C Preferred Stock |
16,502 | — | (16,502 | ) | E | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total temporary equity |
278,520 | — | (278,520 | ) | — | |||||||||||||
Stockholders’ equity (deficit): |
||||||||||||||||||
Class A Common Stock |
2 | 1 | 2 | B | 7 | |||||||||||||
2 | N | |||||||||||||||||
3 | E | |||||||||||||||||
(1 | ) | L | ||||||||||||||||
(2 | ) | K | ||||||||||||||||
Class B Common Stock |
— | 1 | (1 | ) | L | — | ||||||||||||
Additional paid-in-capital |
121,322 | 18,618 | 224,998 | B | 408,362 | |||||||||||||
(22,877 | ) | D | ||||||||||||||||
226,047 | N | |||||||||||||||||
70,060 | E | |||||||||||||||||
14,254 | O | |||||||||||||||||
(13,617 | ) | L | ||||||||||||||||
(118 | ) | H | ||||||||||||||||
(7,897 | ) | M | ||||||||||||||||
(222,428 | ) | K | ||||||||||||||||
Accumulated other comprehensive loss |
(1,834 | ) | — | (1,834 | ) | |||||||||||||
Accumulated deficit |
(121,692 | ) | (13,619 | ) | 998 | C | (126,529 | ) | ||||||||||
(828 | ) | D | ||||||||||||||||
(1,050 | ) | G | ||||||||||||||||
(3,957 | ) | H | ||||||||||||||||
13,619 | L | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total stockholders’ equity (deficit) |
(2,202 | ) | 5,001 | 277,207 | 280,006 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT) |
701,093 |
260,400 |
(194,122 |
) |
767,371 |
|||||||||||||
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, 2021 |
||||||||||||||||||||
Maple (Historical) |
CTAC (Historical) |
Transaction Accounting Adjustments |
Pro Forma Combined |
|||||||||||||||||
Revenue |
||||||||||||||||||||
Revenue |
116,040 | — | — | 116,040 | ||||||||||||||||
Cost of revenues: |
||||||||||||||||||||
Cost of revenues |
53,709 | — | — | 53,709 | ||||||||||||||||
Operating expenses |
||||||||||||||||||||
Selling, general and administrative |
40,525 | 5,460 | (4,209 | ) | BB | 41,146 | ||||||||||||||
(630 | ) | DD | ||||||||||||||||||
Selling, general and administrative - related party |
— | 575 | (575 | ) | BB | — | ||||||||||||||
Depreciation and amortization |
25,507 | — | 25,507 | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total operating expenses |
66,032 |
6,035 |
(5,414 |
) |
66,653 |
|||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit (loss) |
(3,701 |
) |
(6,035 |
) |
5,414 |
(4,322 |
) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Other income (expense) |
||||||||||||||||||||
Interest expense, including amortization of debt issuance costs, net |
(10,565 | ) | — | 601 | EE | (12,717 | ) | |||||||||||||
9 | FF | |||||||||||||||||||
(2,762 | ) | GG | ||||||||||||||||||
Change in fair value of warrant liability |
2,383 | (2,674 | ) | (2,383 | ) | HH | (82 | ) | ||||||||||||
2,592 | II | |||||||||||||||||||
Investment income from Trust Account |
— | 13 | (13 | ) | KK | — | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) before income taxes |
(11,883 |
) |
(8,696 |
) |
3,458 |
(17,121 |
) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income tax provision (benefit) |
||||||||||||||||||||
Current |
391 | — | 812 | LL | 1,203 | |||||||||||||||
Deferred |
(4,308 | ) | — | (4,308 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total income tax provision (benefit) |
(3,917 |
) |
— |
812 |
(3,105 |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
(7,966 |
) |
(8,696 |
) |
2,646 |
(14,016 |
) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Basic and diluted weighted average shares outstanding of Class A ordinary shares |
227,433 | 26,735,238 | 72,242,919 | |||||||||||||||||
Basic and diluted net income per share, Class A ordinary shares |
$ | (100.65 | ) | $ | — | $ | (0.19 | ) | ||||||||||||
Basic and diluted weighted average shares outstanding of Class B ordinary shares |
— | 6,479,225 | — | |||||||||||||||||
Basic and diluted net income per share, Class B ordinary shares |
— | (1.34 | ) | — |
For the Year Ended December 31, 2020 |
||||||||||||||||||||
Maple (Historical) |
CTAC (Historical) |
Transaction Accounting Adjustments |
Pro Forma Combined |
|||||||||||||||||
Revenue |
||||||||||||||||||||
Revenue |
213,760 | — | — | 213,760 | ||||||||||||||||
Cost of revenues: |
||||||||||||||||||||
Cost of revenues |
97,930 | — | — | 97,930 | ||||||||||||||||
Operating expenses |
||||||||||||||||||||
Selling, general and administrative |
72,883 | 515 | 2,100 | AA | 81,893 | |||||||||||||||
819 | BB | |||||||||||||||||||
5,576 | CC | |||||||||||||||||||
Selling, general and administrative - related party |
— | 158 | (158 | ) | BB | — | ||||||||||||||
Depreciation and amortization |
52,488 | — | 52,488 | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total operating expenses |
125,371 |
673 |
8,337 |
134,381 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit (loss) |
(9,541 |
) |
(673 |
) |
(8,337 |
) |
(18,551 |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Other income (expense) |
||||||||||||||||||||
Interest expense, including amortization of debt issuance costs, net |
(23,493 | ) | 40 | FF | (28,977 | ) | ||||||||||||||
(5,524 | ) | GG | ||||||||||||||||||
Change in fair value of warrant liability |
(7,485 | ) | (3,779 | ) | 7,485 | HH | (116 | ) | ||||||||||||
3,663 | II | |||||||||||||||||||
Offering costs attributable to warrants |
(446 | ) | 433 | JJ | (13 | ) | ||||||||||||||
Investment income from Trust Account |
— | 4 | (4 | ) | KK | — | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) before income taxes |
(40,519 |
) |
(4,894 |
) |
(2,244 |
) |
(47,657 |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income tax provision (benefit) |
||||||||||||||||||||
Current |
1,051 | — | (3,348 | ) | LL | (2,297 | ) | |||||||||||||
Deferred |
(6,369 | ) | — | (6,369 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total income tax provision (benefit) |
(5,318 |
) |
— |
(3,348 |
) |
(8,666 |
) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
(35,201 |
) |
(4,894 |
) |
1,104 |
(38,991 |
) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Basic and diluted weighted average shares outstanding of Class A ordinary shares |
227,455 | 26,386,259 | 72,242,919 | |||||||||||||||||
Basic and diluted net income per share, Class A ordinary shares |
$ | (273.03 | ) | $ | — | $ | (0.48 | ) | ||||||||||||
Basic and diluted weighted average shares outstanding of Class B ordinary shares |
— | 6,355,484 | — | |||||||||||||||||
Basic and diluted net income per share, Class B ordinary shares |
— | (0.77 | ) | — |
1. |
Basis of Presentation |
• | CTAC’s unaudited balance sheet as of June 30, 2021 and the related notes for the six months ended June 30, 2021, included elsewhere in this prospectus; and |
• | Maple’s unaudited condensed balance sheet as of June 30, 2021 and the related notes for the six months ended June 30, 2021, included elsewhere in this prospectus. |
• | CTAC’s unaudited statement of operations for the six months ended June 30, 2021 and the audited statement of operations for the period from September 8, 2020 (inception) through December 31, 2020 (as Restated) included elsewhere in this prospectus; and |
• | Maple’s unaudited condensed statement of operations for the six months ended June 30, 2021 and the audited statement of operations for the year ended December 31, 2020 and the related notes, included elsewhere in this prospectus. |
2. |
Accounting Policies |
3. |
Adjustments to Summary Pro Forma Information |
(A) | Reflects the reclassification of $259.2 million of marketable securities held in the trust account at the balance sheet date that becomes available to fund the business combination. |
(B) | Represents the net proceeds from the private placement of 22.5 million shares of common stock at $10.00 per share pursuant to the PIPE Investment. |
(C) | Reflects the settlement of $9.1 million of deferred underwriting fees for cash of $8.1 million. |
(D) | Represents transaction costs of $30.7 million, in addition to the deferred underwriting fees noted in (C) above, inclusive of advisory, banking, printing, legal and accounting fees that were capitalized into additional paid-in capital or expensed. The unaudited pro forma combined balance sheet reflects these transaction costs as a reduction of cash of $25.4 million, as $1.8 million of transaction costs were paid prior to close, $1.9 million of transaction costs were settled in common stock, and $1.6 million of transaction costs will be paid shortly after closing. As of June 30, 2021, $4.8 million of liabilities were accrued between both CTAC and Maple and $3.0 million of transaction costs were capitalized as an asset for Maple. Adjustment to retained earnings of $0.8 million represents transaction costs not eligible for capitalization. |
(E) | Represents recapitalization of Maple through the issuance of 34.6 million shares of KORE common stock to Maple shareholders as consideration for the reverse recapitalization, including the settlement of Maple warrants and Maple Series C preferred stock into shares of KORE common stock, and the settlement of Series A, A-1 and B Preferred shares with a redemption value of $269.9 million for cash of $229.9 million with the remaining $40.0 million of redemption value converted into common stock at $10.00 per share. In order to induce preferred shareholders to convert $40 million of redemption value to common stock, an additional 600,000 shares were issued to converting holders. Maple warrants are settled with Maple common stock prior to the reverse recapitalization. Shareholders of Maple common stock receive per share consideration of 139.1 shares of KORE Common Stock. Shareholders of Maple Series C preferred stock receive per share consideration of 152.7 shares of KORE Common Stock. |
(F) | Reflects the debt repayment of Maple USB Revolving Credit Facility in the amount of $25.0 million net of the additional $3.0 million was drawn on the facility between the June 30, 2021 balance sheet date and the close of the transaction. |
(G) | Reflects accrual of First LTIP to be paid after the deal closing. |
(H) | Reflects payment of shares made in accordance with the Option Cancellation Agreement and accrual of the associated cash payment to be made after the deal closing. |
(I) | Reflect the repayment of the historical Maple related party notes payable and accrued interest. |
(J) | Reflects the proceeds from the Backstop Note in the amount of $95.1 million net of $1.7 million in financing fees. |
(K) | Reflects the cash payment for redemptions of $222.4 million. |
(L) | Reflects the elimination of CTAC’s historical equity balances to APIC. |
(M) | Reflects the dividend accrued on Series A, Series A-1, and Series B from June 30, 2021 through the close date of September 30, 2021. |
(N) | Reflects the reclassification $226.0 million of temporary equity to permanent equity. |
(O) | Reflects the reclassification of public warrants with a fair value of $14.3 from a liability to equity upon the close of the business combination. |
(AA) | Reflects expense related to the First LTIP Payment as part of the deal closing and the recognition of the Second LTIP (i.e. an amount not to exceed $1,050,000) rateably over the associated one year service period as of December 31, 2020. |
(BB) | Reflects the reversal of capitalizable transaction costs and related party expenses which would not have been expensed and the recognition of non-capitalizable transaction cost which would have been expensed immediately had the transaction taken place January 1, 2020. |
(CC) | Reflects an expense for the payment of cash and shares made in accordance with the Option Cancellation Agreement. |
(DD) | Reflects the reversal of compensation costs recognized during the six months ended June 30, 2021 related to options settled in the Option Cancellation Agreement. |
(EE) | Reflects the elimination of historical interest expense on the revolving credit facility repaid through the transaction proceeds. |
(FF) | Reflects the elimination of historical interest expense on the related party notes repaid through the transaction proceeds. |
(GG) | Reflects interest and amortization of debt issuance costs related to Backstop Note. |
(HH) | Reflects the elimination of the historical change in fair value of the Maple warrant liability of $2.4 million and $(7.5) million due to the settlement of the Maple warrants through KORE Common Stock for the six months ended June 30, 2021 and year ended December 31, 2020, respectively. |
(II) | Reflects the elimination of the historical change in fair value of the CTAC public warrant liability of $(2.6) million and $(3.7) million due to the reclassification of the public warrants from liability classified to equity instruments at the close of the business combination for the six months ended June 30, 2021 and year ended December 31, 2020, respectively. |
(JJ) | Reflects the elimination of offering costs attributable to public warrants due to the reclassification of the public warrants from liability classified to equity instruments at the close of the business combination for the year ended December 31, 2020. |
(KK) | Reflects the elimination of investment income and unrealized loss on the trust account. |
(LL) | Reflects tax effects of income statement pro forma adjustments above. |
4. |
Loss per Share |
For the year ended December 31, 2020 |
For the six months ended June 30, 2021 |
|||||||
Pro forma net loss |
(38,991 | ) | (14,016 | ) | ||||
Premium on preferred conversion to common shares |
4,074 | — | ||||||
|
|
|
|
|||||
(34,917 | ) | (14,016 | ) | |||||
Weighted average shares outstanding of common stock |
72,242,919 | 72,242,919 | ||||||
Net loss per share (Basic and Diluted) attributable to common stockholders |
$ | (0.48 | ) | $ | (0.19 | ) |
• | Connected Health |
• | Fleet Management |
• | Asset Monitoring |
• | Communication Services |
• | Industrial IoT |
Product line |
Products |
Product description |
Primary pricing method | |||
Connectivity 72% of Q2 2021 and full year 2020 revenue |
Connectivity as a Service (CaaS) |
• IoT Connectivity services offered through our IoT platform ‘KORE One’ |
Per subscriber per month for lifetime of device (7-10 years and growing)Long-term customer relationships | |||
• Our connectivity solutions allow devices to seamlessly and securely connect anywhere in the world across any connected network, which we call our multiple devices, multiple locations, multiple carriers CaaS value prop | ||||||
Connectivity Enablement as a Service (CEaaS) |
• Connectivity Management Platform as a Service (or individual KORE One engine) • Cellular Core Network as a Service (cloud native HyperCore) | |||||
IoT Device Management Services |
• Outsourced platform-enabled services (e.g., logistics, configuration, device management) • Sourcing of 3rd party devices globally, device design and selection services |
Upfront fee per device or per device per month | ||||
IoT Solutions 28% of Q2 2021 and full year 2020 revenue |
IoT Security |
• KORE’s SecurityPro SaaS platform |
Per subscriber per month | |||
Location Based Services (LBS) |
• KORE’s PositionLogic SaaS platform and LBS APIs |
• | IoT Device Management Services |
• | Location Based Services |
• | IoT Security (SecurityPro) |
• | Massive TAM and Disruptive End-Market Use Cases |
• | KORE Touchpoints |
• | Provides 5G connectivity and simplified management with 5G-ready eSIM and multi value proposition enabled by the proprietary KORE One platform. |
• | Enables seamless transition to 5G with its strength in carrier relationships and experience in managing network transitions. |
• | Accelerates 5G use cases with pre-configured solutions and an industry-specific IoT Managed Services portfolio. |
• | Enables edge deployments with a roadmap for a fully virtualized multi-carrier gateway on the Edge (KORE Anywhere). |
• | Enables private network deployments with a fully virtualized core network (KORE HyperCore). |
• | Leveraging eSIM Technology . IoT-connected devices coming online, 25 billion by 2025 according to Ericsson, one of the bigger challenges to achieving this growth is current SIM card technology. Today, the vast majority of cellular connected devices are using SIM cards which are locked into a specific cellular carrier. The GSMA has helped develop a new standard called eSIM technology. eSIM or embedded universal integrated circuit card (“eUICC”) is a form of programmable SIM card. eSIM technology offers several benefits, including: |
• | Enables devices to store multiple operator profiles on a device simultaneously and switch between them remotely. |
• | Allows over air (remote) updates. |
• | Permits remote SIM provisioning of any mobile device. |
• | Delivers an effective way to significantly increase data security. |
• | Offers protection from evolving network technologies, such as the retirement of legacy services like 2G and 3G in some cases eSIM technology plays a critical role providing secure out-of-the |
• | For Connectivity services: T-Mobile and Vodafone; Mobile Virtual Network Operators such as Aeris and Wireless Logic; and |
• | For IoT Solutions and Analytics: |
• | Significant organic volume growth from existing customer base |
• | Cross-sell and upsell KORE’s growing portfolio of IoT Solutions to our large base of Connectivity services only customers |
• | Deepening our presence in focus industry sector pre-configured industry solutions . |
• | Enhance “AIoT” (Artificial Intelligence + IoT) and Edge Analytics capabilities in target industries. |
• | Drive growth through strategic, accretive acquisitions, which add key capabilities. |
• | KORE’s Connectivity Services |
• | CaaS |
• | CEaaS |
• | KORE’s IoT Solutions and Analytics |
1. |
KORE One Platform |
2. |
KORE eSIM |
3. |
KORE HyperCore (Cellular Network as a Service) |
4. |
IoT Network and Application Services |
a. | ConnectivityPro TM |
b. | SecurityPro TM |
c. | PositionLogic TM : in-vehicle video, cargo monitoring, safety & security etc. |
• | Connected Health |
• | Fleet Management |
• | Asset Monitoring |
• | Communication Services |
• | Industrial IoT |
• | Lack of readily available in-house IoT resources and expertise |
• | Significant time required to get to market |
• | High failure rate of IoT initiatives |
• | A highly fragmented vendor landscape |
• | Ecosystem that is quickly evolving and changing rapidly |
• | Substantial and increasing regulatory/compliance issues |
• | Interoperability and compatibility with assorted technologies |
• | We believe KORE One is now an industry leading platform for IoT subscription and network management, and which provides us with a competitive edge in the market. |
• | KORE has enhanced its rankings within the IoT industry analysts. |
• | KORE’s product portfolio has expanded significantly. A few years ago KORE was primarily IoT Connectivity focused while today its product portfolio includes IoT Solutions such as IoT Deployment Services and Security Software and Services. KORE’s IoT Connectivity have also become richer through the addition of the eSIMs and “Connectivity Enablement as a Service” to the IoT Connectivity product portfolio. |
• | IoT Solutions has increased as a proportion of KORE’s total revenue each year since 2018. In the year ended December 31, 2020, IoT Solutions represented 26% of KORE’s total revenue while in the year ended December 31, 2019, IoT Solutions represented 11% of revenue. |
• | For IoT Connectivity T-Mobile and Vodafone; Mobile Virtual Network Operators such as Aeris and Wireless Logic; |
• | For IoT Solutions and Analytics Integron Acquisition |
• | Organic volume growth - leveraging the strong IoT industry growth expressed in terms of our customers’ revenue, device and data usage growth, while continuing to maintain high customer retention |
• | Cross-sell and upsell - selling KORE’s growing portfolio of IoT solutions developed during the prior two years and going-forward, to our large base of IoT Connectivity only customers |
• | Deepening our presence in focus industry sector - developing more of a vertical orientation in our business and deepening industry domain knowledge that will in turn allow the development and deployment of pre-configured industry solutions |
• | Enhancing AIoT (Artificial Intelligence + IoT) and Edge Analytics capabilities |
• | Strategic acquisitions that will allow KORE to expand our IoT solutions and advanced connectivity capabilities while ensuring a highly disciplined use of capital for such acquisitions |
• | The number of carrier integrations (44) |
• | KORE One platform (7 engines) |
• | ConnectivityPro service and related APIs |
• | eSIM technology stack/ proprietary IP |
• | Hypercore technology |
• | Deep industry vertical knowledge and experience ( e.g. |
• | Breadth of solutions and analytics services |
• | 3,400+ connectivity-only customers for cross-sell opportunities |
Six Months Ended June 30, |
Years Ended December 31, |
|||||||||||||||||||||||||||||||
2021 |
2020 |
2020 |
2019 |
|||||||||||||||||||||||||||||
Services |
$ | 91,437 | 79 | % | $ | 83,677 | 83 | % | $ | 172,845 | 81 | % | $ | 159,425 | 94 | % | ||||||||||||||||
Products |
24,603 | 21 | % | 17,363 | 17 | % | 40,915 | 19 | % | 9,727 | 6 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total revenues |
$ |
116,040 |
100 |
% |
$ |
101,040 |
100 |
% |
$ |
213,760 |
100 |
% |
$ |
169,152 |
100 |
% | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
Years Ended December 31, |
|||||||||||||||||||||||||||||||
2021 |
2020 |
2020 |
2019 |
|||||||||||||||||||||||||||||
Connectivity |
$ | 84,048 | 72 | % | $ | 75,577 | 75 | % | $ | 158,748 | 74 | % | $ | 150,358 | 89 | % | ||||||||||||||||
IoT Solutions |
31,992 | 28 | % | 25,463 | 25 | % | 55,012 | 26 | % | 18,794 | 11 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total revenues |
$ |
116,040 |
100 |
% |
$ |
101,040 |
100 |
% |
$ |
213,760 |
100 |
% |
$ |
169,152 |
100 |
% | ||||||||||||||||
Period End Connections Count |
13.2 million | 10.2 million | 11.8 million | 9.7 million | ||||||||||||||||||||||||||||
Average Connections Count for the Period |
13.1 million | 10.0 million | 10.7 million | |
9.2 million |
|
(in ‘000) |
For six months ended |
For the years ended |
||||||||||||||||||||||||||||||
June 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Cost of services |
$ | 34,037 | $ | 31,918 | 2,119 | 7 | % | $ | 64,520 | $ | 57,621 | 6,899 | 12 | % | ||||||||||||||||||
Cost of products |
19,672 | 13,068 | 6,604 | 51 | % | 33,410 | 6,044 | 27,366 | 453 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total cost of revenues |
$ |
53,709 |
$ |
44,986 |
8,723 |
19 |
% |
$ |
97,930 |
$ |
63,665 |
34,265 |
54 |
% | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in ‘000) |
For six months ended |
For the years ended |
||||||||||||||||||||||||||||||
June 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Cost of connectivity |
$ | 32,618 | $ | 30,500 | 2,118 | 7 | % | $ | 63,706 | $ | 56,139 | 7,567 | 13 | % | ||||||||||||||||||
Cost of IoT Solutions |
21,091 | 14,486 | 6,605 | 46 | % | 34,224 | 7,526 | 26,698 | 355 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total cost of revenues |
$ |
53,709 |
$ |
44,986 |
$ |
8,723 |
19 |
% |
$ |
97,930 |
$ |
63,665 |
34,265 |
54 |
% | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in ‘000 |
For six months ended |
For the years ended |
||||||||||||||||||||||||||||||
June 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Selling, general and administrative expenses |
$ | 40,525 | $ | 32,115 | 8,410 | 26 | % | $ | 72,883 | $ | 65,298 | 7,585 | 12 | % |
(in ‘000 |
For six months ended |
For the years ended |
||||||||||||||||||||||||||||||
June 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Depreciation and amortization |
$ | 25,507 | $ | 25,708 | (201 | ) | (1 | )% | $ | 52,488 | $ | 48,131 | 4,357 | 9 | % |
For six months ended |
For the years ended |
|||||||||||||||||||||||||||||||
June 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Intangible asset impairment loss |
$ | — | $ | — | — | % | $ | — | $ | (3,892 | ) | (3,892 | ) | (100 | )% |
For six months ended |
For the years ended |
|||||||||||||||||||||||||||||||
June 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Interest expense including amortization of debt issuance costs, net |
$ | (10,565 | ) | $ | (13,084 | ) | 2,519 | (19 | )% | $ | (23,493 | ) | $ | (24,785 | ) | 1,292 | (5 | )% | ||||||||||||||
Change in fair value of warrant liability |
2,383 | (2,831 | ) | 5,214 | (184 | )% | (7,485 | ) | 235 | (7,720 | ) | (3,285 | )% | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total other expense |
$ |
(8,182 |
) |
$ |
(15,915 |
) |
7,733 |
49 |
% |
$ |
(30,978 |
) |
$ |
(24,550 |
) |
(6,428 |
) |
(26 |
)% | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For six months ended |
For the years ended |
|||||||||||||||||||||||||||||||
June 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Income tax benefit |
$ | (3,917 | ) | $ | (3,858 | ) | (59 | ) | 2 | % | $ | (5,318 | ) | $ | (12,941 | ) | 7,623 | (59 | )% |
• | The Company used $14.3 million and provided $12.0 million of cash flows from operating activities for the six months ended June 30, 2021 and 2020, respectively. |
• | The Company’s investment activity used $4.8 million and $5.5 million to internally develop computer software (either through internal employees or third-party service providers) for the six months ended June 30, 2021 and 2020, respectively. |
• | The Company drew $22.0 and $21.7 million on and repaid $0.0 and $15.0 million of its revolving line of credit during the six months ended June 30, 2021 and 2020, respectively. |
• | The Company generated $26.5 million and $14.3 million of cash flows from operating activities for the years ended December 31, 2020 and 2019, respectively. |
• | The Company invested $10.1 million and $10.5 million to internally develop computer software (either through internal employees or third-party service providers) for the years ended December 31, 2020 and 2019, respectively. |
• | On November 12, 2019, the Company amended its term loan with UBS in order to raise an additional $35 million. Under the amended agreement, the maturity date of the term loan (December 21, 2024) and interest rate (LIBOR plus 5.5%) remained unchanged. However, the quarterly principal repayment changed to $0.8 million. The principal and quarterly interest are paid on the last business day of each quarter, except at maturity. The Company used the additional term loan to finance the Integron Acquisition. The Company also drew $8.1 million from its revolving credit facility primarily to finance the Integron Acquisition and to support its operations immediately following the acquisition. |
• | On November 22, 2019, the Company completed the Integron Acquisition for cash consideration of $37.5 million and issuance of 4,118 shares of common stock. |
• | During the year ended December 31, 2020, the Company repaid $8.3 million of its revolving credit facility. |
(in 000’s) |
For the six months ended June 30, |
|||||||
2021 |
2020 |
|||||||
Net loss |
$ | (7,966 | ) | $ | (13,826 | ) | ||
Income tax expense (benefit) |
(3,917 | ) | (3,858 | ) | ||||
Interest expense |
10,565 | 13,084 | ||||||
Depreciation and amortization |
25,507 | 25,708 | ||||||
|
|
|
|
|||||
EBITDA |
24,189 |
21,108 |
||||||
|
|
|
|
|||||
Change in fair value of warrant liabilities (non-cash) |
(2,383 | ) | 2,831 | |||||
Transformation expense |
3,750 | 3,840 | ||||||
Acquisition and integration-related restructuring costs |
4,518 | 2,397 | ||||||
Stock-based compensation (non-cash) |
630 | 531 | ||||||
Foreign currency loss (gain) (non-cash) |
77 | (1,684 | ) | |||||
Other |
296 | 110 | ||||||
|
|
|
|
|||||
Adjusted EBITDA |
$ |
31,077 |
$ |
29,133 |
||||
|
|
|
|
For the years ended December 31, |
||||||||
(in 000’s) |
2020 |
2019 |
||||||
Net loss |
$ | (35,201 | ) | $ | (23,443 | ) | ||
Income tax expense (benefit) |
(5,318 | ) | (12,941 | ) | ||||
Interest expense |
23,493 | 24,785 | ||||||
Depreciation and amortization |
52,488 | 48,131 | ||||||
|
|
|
|
|||||
EBITDA |
35,462 |
36,532 |
||||||
|
|
|
|
|||||
Intangible asset impairment loss |
— | 3,892 | ||||||
Change in fair value of warrant liabilities (non-cash) |
7,485 | (235 | ) | |||||
Transformation expense |
7,354 | 8,959 | ||||||
Acquisition and integration-related restructuring costs |
5,709 | 6,475 | ||||||
Contingent carrier liability reversal (non-cash) |
— | (3,984 | ) | |||||
Sales tax liability reversal (non-cash) |
— | (2,200 | ) | |||||
VAT liability reversal (non-cash) |
— | (1,456 | ) | |||||
Stock-based compensation (non-cash) |
1,161 | 1,682 | ||||||
Other income tax liability reversal (non-cash) |
80 | 121 | ||||||
Foreign currency loss (gain) (non-cash) |
233 | 1,440 | ||||||
Other |
335 | (341 | ) | |||||
|
|
|
|
|||||
Adjusted EBITDA |
$ |
57,819 |
$ |
50,885 |
||||
|
|
|
|
• | each person who is known to be the beneficial owner of more than 5% of shares of Pubco Common Stock; |
• | each of Pubco’s current named executive officers and directors; and |
• | all current executive officers and directors of Pubco as a group. |
Name and Address of Beneficial Owner ) |
Number of PubCo Shares |
% |
||||||
CTAC Sponsor (our sponsor) (1) |
6,970,342 | 9.7 | % | |||||
Entities affiliated with ABRY Partners LLC (2)(3) |
24,252,912 | 33.6 | % | |||||
Dotmar Investments Limited (4) |
4,000,711 | 5.6 | % | |||||
TDJ Company LLC (5) |
4,983,527 | 6.9 | % | |||||
Directors and Executive Officers |
||||||||
Romil Bahl |
158,804 | * | ||||||
Puneet Pamnani |
38,065 | * | ||||||
Bryan Lubel |
18,171 | * | ||||||
Cheemin Bo-Linn |
— | — | ||||||
Timothy M. Donahue |
— | — | ||||||
Chan W. Galbato |
— | — | ||||||
Robert P. MacInnis |
— | — | ||||||
Michael K. Palmer |
— | — | ||||||
Tomer Yosef-Or |
— | — | ||||||
All Pubco directors and executive officers as a group (9 individuals) |
40,422,532 | 56.0 | % |
* | Less than one percent |
(1) | Sponsor is the recordholder of the shares reported herein. The Sponsor is controlled by a board of managers comprised of Stephen A. Feinberg and Frank W. Bruno. Messrs. Feinberg and Bruno, as members of the board of managers of the Sponsor, have the sole right to exercise voting power with respect to the common stock held of record by the Sponsor, and have the sole right to consent to the transfer of such shares of common stock. The business address of the Sponsor is 875 Third Avenue, New York, New York 10022. |
(2) | 21,500,782 of the shares reported herein are owned directly by ABRY Partners VII, L.P. 1,240,202 of the shares reported herein are owned directly by ABRY Partners VII Co-Investment Fund, L.P. 24,316 of the shares reported herein are owned directly by ABRY Investment Partnership, L.P. 1,288,506 of the shares reported herein are owned directly by ABRY Senior Equity IV, L.P. 199,106 of the shares reported herein are owned directly by ABRY Senior Equity Co-Investment Fund IV, L.P.P. |
(3) | ABRY Partners VII, L.P., ABRY Partners VII Co-Investment Fund, L.P., ABRY Investment Partnership, L.P., ABRY Senior Equity IV, L.P. and ABRY Senior Equity Co-Investment Fund IV, L.P. (collectively the “ABRY Funds”) are managed and/or controlled by ABRY Partners, LLC (“ABRY I”) and ABRY Partners II, LLC (“ABRY II”) and/or their respective affiliates. ABRY I and ABRY II are investment advisors registered with the SEC. Royce Yudkoff, as managing member of ABRY I and sole member of certain of its affiliates, has the right to exercise investment and voting power on behalf of ABRY Investment Partnership, L.P. Peggy Koenig and Jay Grossman, as equal members of ABRY II and of certain of its affiliates, have the right to exercise investment and voting power on behalf of the ABRY Funds. Each of the Messrs. Yudkoff, Messrs. Grossman and Mses. Koenig disclaims any beneficial ownership of the securities held by the ABRY Funds other than to the extent of any pecuniary interest he may have therein, directly or indirectly. The business address of ABRY is 888 Boylston Street, Suite 1600, Boston, Massachusetts. |
(4) | Dotmar Investments Limited is the recordholder of the shares reported herein. Richard Burston, as Chairman of Dotmar Investments Limited, has the right to exercise investment and voting power on behalf of Dotmar Investments Limited. Richard Burston disclaims any beneficial ownership of the securities held by the Dotmar Investments Limited other than to the extent of any pecuniary interest he may have therein, directly or indirectly. The business address of Dotmar Investments Limited is First Floor, 7 Esplanade, St Helier, Jersey JE2 3QA Channel Islands. |
(5) | TDJ Company LLC is the recordholder of the shares reported herein. TDJ Company LLC is a wholly-owned subsidiary of Terrdian CCPC. Terence Jarman, as President of Terrdian CCPC and Administrator of TDJ Company LLC, has the right to exercise investment and voting power on behalf of each of Terrdian CCPC and TDJ LLC. Mr. Jarman disclaims any beneficial ownership of the securities held by the TDJ Company LLC, other than to the extent of any pecuniary interest he may have therein, directly or indirectly. The business address of TDJ Company LLC is 10 High Point Rd, Toronto, Ontario M3B 2A4, Canada. |
Name |
Age |
Title | ||
Romil Bahl |
53 | President, Chief Executive Officer and Director | ||
Puneet Pamnani |
48 | Executive Vice President and Chief Financial Officer | ||
Bryan Lubel |
57 | Executive Vice President, Connected Health | ||
Cheemin Bo-Linn |
67 | Director | ||
Timothy M. Donahue |
72 | Director | ||
Chan W. Galbato |
58 | Director | ||
Robert P. MacInnis |
55 | Director | ||
Michael K. Palmer |
35 | Director | ||
Tomer Yosef-Or |
42 | Director |
• | the Class I directors are Timothy Donahue and Cheemin Bo-Linn and their terms will expire at the annual meeting of stockholders to be held in 2022; |
• | the Class II directors are Michael Palmer and Chan Galbato and their terms will expire at the annual meeting of stockholders to be held in 2023; and |
• | the Class III directors are Robert MacInnis, Tomer Yosef-Or and Romil Bahl and their terms will expire at the annual meeting of stockholders to be held in 2024. |
• | appointing, compensating, retaining, evaluating, terminating and overseeing our independent registered public accounting firm; |
• | discussing with our independent registered public accounting firm their independence from management; |
• | reviewing with our independent registered public accounting firm the scope and results of their audit; |
• | pre-approving all audit and permissible non-audit services to be performed by our independent registered public accounting firm; |
• | overseeing the financial reporting process and discussing with management and our independent registered public accounting firm the interim and annual financial statements that the Company files with the SEC; |
• | reviewing and monitoring our accounting principles, accounting policies, financial and accounting controls and compliance with legal and regulatory requirements; and |
• | establishing procedures for the confidential anonymous submission of concerns regarding questionable accounting, internal controls or auditing matters. |
• | reviewing and setting or making recommendations to our board of directors regarding the compensation of our executive officers; |
• | making recommendations to our board of directors regarding the compensation of our directors; |
• | reviewing and approving or making recommendations to our board of directors regarding incentive compensation and equity-based plans and arrangements; and |
• | appointing and overseeing any compensation consultants. |
• | Romil Bahl, President and Chief Executive Officer; |
• | Puneet Pamnani, Executive Vice President and Chief Financial Officer; and |
• | Bryan Lubel, Executive Vice President, Connected Health. |
Name and Principal Position |
Salary ($) |
Bonus ($)(1) |
Option Awards ($) |
Non-Equity Incentive Plan Compensation ($)(2) |
All Other Compensation ($)(3) |
Total ($) |
||||||||||||||||||
Romil Bahl |
750,000 | 100,000.00 | 0.00 | 982,969.00 | 36,201.00 | 1,869,170 | ||||||||||||||||||
President and Chief Executive Officer |
||||||||||||||||||||||||
Puneet Pamnani |
330,000 | 0.00 | 0.00 | 490,174.00 | 23,213.00 | 843,387 | ||||||||||||||||||
Executive Vice President and Chief Financial Officer |
||||||||||||||||||||||||
Bryan Lubel |
330,000 | 0.00 | 0.00 | 417,966.00 | 8,137.00 | 756,103 | ||||||||||||||||||
Executive Vice President, Connected Health |
(1) | Mr. Bahl entered into two retention bonus agreements with KORE Wireless on March 31, 2020 and October 31, 2020, pursuant to which he received a retention bonus in an amount equal to $100,000 in the aggregate (the “ Retention Bonus |
(2) | The amounts reported in this column represent annual cash bonuses to our named executive officers earned during the 2020 fiscal year, as further described below under “Narrative to Summary Compensation Table — 2020 Bonuses.” |
(3) | The amounts reported in this column represent (a) the aggregate matching contributions to the KORE 401(k) Retirement Savings Plan made by the Company that vested in 2020 and (b) health insurance premiums paid by the Company on behalf of each of our named executive officers. |
• | medical, dental and vision benefits for which the Company pays the full amount of the premiums on behalf of our named executive officers; |
• | medical and dependent care flexible spending accounts; |
• | short-term and long-term disability insurance and accidental death and dismemberment insurance; |
• | life insurance; and |
• | vacation and paid holidays. |
Option Awards |
||||||||||||||||||||||||
Name |
Grant Date |
Vesting Commencement Date |
Number of Securities Underlying Unexercised Options (#) Exercisable (1) |
Number of Securities Underlying Unexercised Options (#) Unexercisable |
Option Exercise Price ($) |
Option Expiration Date |
||||||||||||||||||
Romil Bahl |
May 7, 2018 | April 1, 2018 | 1,840 | 2,760 | 1,000 | May 7, 2028 | ||||||||||||||||||
1,840 | 2,760 | 1,750 | ||||||||||||||||||||||
1,840 | 2,760 | 2,500 | ||||||||||||||||||||||
Puneet Pamnani |
May 7, 2018 | April 1, 2018 | 460 | 690 | 1,000 | May 7, 2028 | ||||||||||||||||||
460 | 690 | 1,750 | ||||||||||||||||||||||
460 | 690 | 2,500 | ||||||||||||||||||||||
Bryan Lubel |
November 22, 2019 | November 22, 2019 | 184 | 736 | 1,000 | November 22, 2029 | ||||||||||||||||||
184 | 736 | 1,750 | ||||||||||||||||||||||
184 | 736 | 2,500 |
(1) | The stock options are divided pro-rata among three class of stock options: (a) the Tranche A stock options, with an exercise price of $1,000, (b) the Tranche B stock options with an exercise price of $1,750 and (c) the Tranche C stock options, with an exercise price of $2,500. The stock options vest and become exercisable over a five-year period with respect to 20% of the shares underlying the stock option on each annual anniversary of the vesting commencement date, subject to the named executive officer’s continued service. In connection with the business combination, Maple entered into an option cancellation agreement with each of the named executive officers under which each named executive officer agreed to forfeit all vested and unvested stock options in return for cash and shares of our common stock. |
• | each person who is known to be the beneficial owner of more than 5% of our voting shares; |
• | each of our executive officers and directors; and |
• | all of our executive officers and directors as a group. |
Name and Address of Beneficial Owner ) |
Number of PubCo Shares |
% |
||||||
CTAC Sponsor (our sponsor) (1) |
6,970,342 | 9.7 | % | |||||
Entities affiliated with ABRY Partners LLC (2)(3) |
24,252,912 | 33.6 | % | |||||
Dotmar Investments Limited (4) |
4,000,711 | 5.6 | % | |||||
TDJ Company LLC (5) |
4,983,527 | 6.9 | % | |||||
Directors and Executive Officers |
||||||||
Romil Bahl |
158,804 | * | ||||||
Puneet Pamnani |
38,065 | * | ||||||
Bryan Lubel |
18,171 | * | ||||||
Cheemin Bo-Linn |
— | — | ||||||
Timothy M. Donahue |
— | — | ||||||
Chan W. Galbato |
— | — | ||||||
Robert P. MacInnis |
— | — | ||||||
Michael K. Palmer |
— | — | ||||||
Tomer Yosef-Or |
— | — | ||||||
All Pubco directors and executive officers as a group (9 individuals) |
40,422,532 | 56.0 | % |
* | Less than one percent |
(1) | Sponsor is the recordholder of the shares reported herein. The Sponsor is controlled by a board of managers comprised of Stephen A. Feinberg and Frank W. Bruno. Messrs. Feinberg and Bruno, as members of the board of managers of the Sponsor, have the sole right to exercise voting power with respect to the common stock held of record by the Sponsor, and have the sole right to consent to the transfer of such shares of common stock. The business address of the Sponsor is 875 Third Avenue, New York, New York 10022. |
(2) | 21,500,782 of the shares reported herein are owned directly by ABRY Partners VII, L.P. 1,240,202 of the shares reported herein are owned directly by ABRY Partners VII Co-Investment Fund, L.P. 24,316 of the shares reported herein are owned directly by ABRY Investment Partnership, L.P. 1,288,506 of the shares reported herein are owned directly by ABRY Senior Equity IV, L.P. 199,106 of the shares reported herein are owned directly by ABRY Senior Equity Co-Investment Fund IV, L.P.P. |
(3) | ABRY Partners VII, L.P., ABRY Partners VII Co-Investment Fund, L.P., ABRY Investment Partnership, L.P., ABRY Senior Equity IV, L.P. and ABRY Senior Equity Co-Investment Fund IV, L.P. (collectively the “ABRY Funds”) are managed and/or controlled by ABRY Partners, LLC (“ABRY I”) and ABRY Partners |
II, LLC (“ABRY II”) and/or their respective affiliates. ABRY I and ABRY II are investment advisors registered with the SEC. Royce Yudkoff, as managing member of ABRY I and sole member of certain of its affiliates, has the right to exercise investment and voting power on behalf of ABRY Investment Partnership, L.P. Peggy Koenig and Jay Grossman, as equal members of ABRY II and of certain of its affiliates, have the right to exercise investment and voting power on behalf of the ABRY Funds. Each of the Messrs. Yudkoff, Messrs. Grossman and Mses. Koenig disclaims any beneficial ownership of the securities held by the ABRY Funds other than to the extent of any pecuniary interest he may have therein, directly or indirectly. The business address of ABRY is 888 Boylston Street, Suite 1600, Boston, Massachusetts. |
(4) | Dotmar Investments Limited is the recordholder of the shares reported herein. Richard Burston, as Chairman of Dotmar Investments Limited, has the right to exercise investment and voting power on behalf of Dotmar Investments Limited. Richard Burston disclaims any beneficial ownership of the securities held by the Dotmar Investments Limited other than to the extent of any pecuniary interest he may have therein, directly or indirectly. The business address of Dotmar Investments Limited is First Floor, 7 Esplanade, St Helier, Jersey JE2 3QA Channel Islands. |
(5) | TDJ Company LLC is the recordholder of the shares reported herein. TDJ Company LLC is a wholly-owned subsidiary of Terrdian CCPC. Terence Jarman, as President of Terrdian CCPC and Administrator of TDJ Company LLC, has the right to exercise investment and voting power on behalf of each of Terrdian CCPC and TDJ LLC. Mr. Jarman disclaims any beneficial ownership of the securities held by the TDJ Company LLC, other than to the extent of any pecuniary interest he may have therein, directly or indirectly. The business address of TDJ Company LLC is 10 High Point Rd, Toronto, Ontario M3B 2A4, Canada. |
Before the Offering |
After the Offering |
|||||||||||||||
Name of Selling Security holders |
Number of Shares of Common Stock |
Number of Shares of Common Stock Being Offered |
Number of Shares of Common Stock |
Percentage of Outstanding Shares of Common Stock |
||||||||||||
Spring Creek Capital, LLC (1) |
10,000,000 | 10,000,000 | — | — | ||||||||||||
Mudrick Capital Management, L.P. (2) |
4,000,000 | 4,000,000 | — | — | ||||||||||||
Marathon Asset Management LP (3) |
2,000,000 | 2,000,000 | — | — | ||||||||||||
Liberty Mutual Investment Holdings LLC (4) |
1,300,000 | 1,300,000 | |
— |
|
— | ||||||||||
BlackRock, Inc. (5) |
1,000,000 | 1,000,000 | — | — | ||||||||||||
CVI Investments, Inc. (6) |
488,458 | 250,000 | |
238,458 |
|
* | ||||||||||
Monashee Investment Management, LLC (7) |
600,000 | 600,000 | |
— |
|
— | ||||||||||
Jane Street Global Trading, LLC (8) |
451,165 | 150,000 | |
301,165 |
|
* | ||||||||||
Owl Creek Investments III, LLC (9) |
450,000 | 450,000 | |
— |
|
— | ||||||||||
Ellington Warlander Partners LP (10) |
400,000 | 400,000 | |
— |
|
— | ||||||||||
Venor Capital Master Fund Ltd. (11) |
400,000 | 400,000 | |
— |
|
— | ||||||||||
Linden Capital L.P. (12) |
350,000 | 350,000 | |
— |
|
— | ||||||||||
Walleye Opportunities Master Fund, Ltd. (13) |
350,315 | 350,000 | 315 | * | ||||||||||||
Destinations Global Fixed Income Opportunities Fund (14) |
220,946 | 60,732 | |
160,214 |
|
* | ||||||||||
Marshall Wace, LLP (15) |
200,000 | 200,000 | — | — | ||||||||||||
Tech Opportunities LLC (16) |
200,000 | 200,000 | |
— |
|
— | ||||||||||
RiverPark Strategic Income Fund (17) |
83,931 | 31,668 | |
52,263 |
|
* | ||||||||||
Beryl Capital Partners II LP (18) |
41,917 | 41,917 | — | — | ||||||||||||
Cohanzick Absolute Return Master Fund, Ltd (19) |
7,600 | 7,600 | |
— |
|
— | ||||||||||
Beryl Capital Partners LP (20) |
3,407 | 3,407 | — | — | ||||||||||||
Corbin Hedged Equity Fund, L.P. (21) |
3,290 | 3,290 | — | — | ||||||||||||
Pinehurst Partners, L.P. (22) |
1,386 | 1,386 | — | — | ||||||||||||
Arena Investors, LP (23) |
500,000 | 500,000 | — | — | ||||||||||||
PlusTick Partners (QP) LP (24) |
250,000 | 200,000 | 50,000 | * | ||||||||||||
Total |
23,302,415 | 22,500,000 | |
802,415 |
|
|
1.1% |
|
* | Less than 1%. |
(1) | Spring Creek Capital, LLC (“Spring Creek”) is 100% owned by SCC Holdings LLC (“SCC Holdings”) and SCC Holdings is 100% owned by Koch Industries, Inc. (“Koch Industries”). Koch Industries and SCC Holdings may be deemed to beneficially own the shares of Common Stock held by Spring Creek by virtue |
of Koch Industries’ ownership of SCC Holdings and SCC Holdings’ ownership of Spring Creek. Spring Creek’s principal address is 4111 E 37th St N, Wichita, Kansas 67220. |
(2) | The number of shares reported herein consists of 460,736 shares of common stock held of record by Blackwell Partners LLC Series A, 664,423 shares of common stock held of record by Boston Patriot Batterymarch St. LLC, 90,108 shares of common stock held of record by Mudrick Distressed Opportunity Drawdown Fund II SC, L.P, 792,987 shares of common stock held of record by Mudrick Distressed Opportunity Drawdown Fund II, L.P., 152,659 shares of common stock held of record by Mudrick Distressed Opportunity SIF Master Fund, L.P., 308,566 shares of common stock held of record by Mudrick Distressed Opportunity 2020 Dislocation Fund, L.P. and 1,530,492 shares of common stock held of record by Mudrick Distressed Opportunity Fund Global, L.P. Jason Mudrick is the founder, general partner and Chief Investment Officer of Mudrick Capital Management, L.P. (“Mudrick Capital”). Mr. Mudrick through Mudrick Capital, is responsible for the voting and investment decisions relating to such shares of common stock. Each of the aforementioned entities and individuals disclaims beneficial ownership of the shares of the common stock held of record by any other entity or individual explicitly named in this footnote except to the extent of such entity or individual’s pecuniary interest therein, if any. The address of each of the entities and individuals explicitly named in this footnote is c/o Mudrick Capital Management, L.P., 527 Madison Avenue, 6th Floor, New York, NY 10022. |
(3) | The number of shares reported herein consists of (i) 1,076,561 shares held by TRS Credit Fund LP; and (ii) 923,439 shares held by Marathon Bluegrass Credit Fund LP. Marathon Asset Management, L.P. is the manager of TRS Credit Fund LP and Marathon Blue Grass Credit Fund LP. The general partner of Marathon Asset Management, L.P. is Marathon Asset Management GP, L.L.C. (the “General Partner”). Bruce Richards and Louis Hanover are the managing members of the General Partner; however, this shall not be deemed to be an admission that any of the foregoing entities nor Messrs. Richards or Hanover are the beneficial owner of the shares reported herein for purposes of Section 13 of the Securities Exchange Act of 1934, or for any other purpose. The business address of the foregoing persons is One Bryant Park, 38th Floor, New York, NY 10036. |
(4) | The shares are held by Liberty Mutual Investment Holdings LLC (“LMIH”), whose six insurance company managing members are each ultimately controlled by Liberty Mutual Holding Company Inc., a mutual holding company. The Chief Investment Officer of each of the managing members of LMIH exercises dispositive power over the shares of Class A common stock being registered for resale in this prospectus. The business address of LMIH is 175 Berkeley Street, Boston MA 02116. |
(5) | The registered holders of the referenced shares to be registered are the funds and accounts under management by subsidiaries of BlackRock, Inc.: BlackRock Credit Alpha Master Fund, LP; HC NCBR Fund; and The Obsidian Master Fund. BlackRock, Inc. is the ultimate parent holding company of such subsidiaries. On behalf of such subsidiaries, the applicable portfolio managers, as managing directors (or in other capacities) of such entities, and/or the applicable investment committee members of such funds and accounts, have voting and investment power over the shares held by the funds and accounts which are the registered holders of the referenced shares. Such portfolio managers and/or investment committee members expressly disclaim beneficial ownership of all shares held by such funds and accounts. The address of such funds and accounts, such subsidiaries and such portfolio managers and/or investment committee members is 55 East 52nd Street, New York, NY 10055. Shares shown include only the securities being registered for resale and may not incorporate all shares deemed to be beneficially held by the registered holders or BlackRock, Inc. |
(6) | Heights Capital Management, Inc., the authorized agent of CVI Investments, Inc. (“CVI”), has discretionary authority to vote and dispose of the shares held by CVI and may be deemed to be the beneficial owner of these shares. Martin Kobinger, in his capacity as Investment Manager of Heights Capital Management, Inc., may also be deemed to have investment discretion and voting power over the shares held by CVI. Mr. Kobinger disclaims any such beneficial ownership of the shares. The principal business address of CVI is c/o Heights Capital Management, Inc., 101 California Street, Suite 3250, San Francisco, California 94111. |
(7) | The number of shares reported herein consists of 183,127 shares of common stock held of record by DS Liquid Div RVA MON LLC (“DS”), 153,340 shares of common stock held of record by BEMAP Master Fund Ltd. (“BEMAP”), 119,179 shares of common stock held of record by Monashee Solitario Fund LP (“Solatrio”), 95,372 shares of common stock held of record by Monashee Pure Alpha SVP I LLP |
(“Pure Alpha”), 26,586 shares of common stock held of record by SFL SPV I LLC (“SFL”) and 22,396 shares of common stock held of record by Bespoke Alpha MAC MIM LP (“Bespoke”). Each of DS, BEMAP, Solitario, Pure Alpha, SFL and Bespoke is managed by Monashee Investment Management, LLC (“Monashee Management”). Jeff Muller is CCO of Monashee Management and has voting and investment control over Monashee Management and, accordingly, may be deemed to have beneficial ownership of such shares held by DS, BEMAP, Solitario, Pure Alpha, SFL, and Bespoke. Jeff Muller, however, disclaims any beneficial ownership of the shares held by these entities. The business address of DS, BEMAP, Solitario, Pure Alpha, SFL, Bespoke, Monashee Management and Mr. Muller is c/o Monashee Investment Management, LLC, 75 Park Plaza, 2nd Floor, Boston, MA 02116. |
(8) | Jane Street Global Trading, LLC is a wholly owned subsidiary of Jane Street Group, LLC. Michael A. Jenkins and Robert. A. Granieri are the members of the Operating Committee of Jane Street Group, LLC. By virtue of the relationship between Jane Street Global Trading, LLC, Jane Street Group, LLC, Mr. Jenkins and Mr. Granieri, each of Jane Street Group, LLC, Mr. Jenkins and Mr. Granieri may be deemed to beneficially own the shares held by Jane Street Global Trading, LLC. Each of Jane Street Group, LLC, Mr. Jenkins and Mr. Granieri disclaim beneficial ownership of the shares, except to the extent of their pecuniary interest. The principal business address of the entity is 250 Vesey Street, 3rd Floor, New York, NY 10281. |
(9) | Owl Creek Asset Management, L.P., as manager of Owl Creek Investments III, LLC (“OC III”), may be deemed to control OC III. Owl Creek GP, L.L.C., as general partner of Owl Creek Asset Management, L.P., may be deemed to control Owl Creek Asset Management, L.P. Jeffrey A. Altman, as managing member of Owl Creek GP, LLC may be deemed to control such entity. Each of Owl Creek Asset Management, L.P. and Jeffrey A. Altman disclaim beneficial ownership of the shares, except to the extent of their pecuniary interest. The principal business address of the entities and individuals explicitly named in this footnote is 250 640 Fifth Ave 20th Floor New York, NY 10019. |
(10) | Ellington Management Group, LLC is the investment manager of Ellington Warlander Partners LP. Eric Cole, as managing director of Ellington Management Group, LLC may be deemed to control such entity. Each of Ellington Warlander Partners LP and Eric Cole disclaim beneficial ownership of the shares, except to the extent of their pecuniary interest. The principal business address of the entities and individuals explicitly named in this footnote is 53 Forest Avenue, Old Greenwich. CT 06870. |
(11) | Venor Capital Management LP is the investment adviser to Venor Capital Master Fund Ltd. Each of Jeffrey Bersh and Michael Wartell, as Co-Chief Investment Officers of Venor Capital Management LP may be deemed to control such entity. The principal business address of the entities and individuals explicitly named in this footnote is 142 West 57th Street, 11th Floor, New York, NY 10019. |
(12) | The securities held by Linden Capital L.P. are indirectly held by Linden Advisors LP (the investment manager of Linden Capital L.P.), Linden GP LLC (the general partner of Linden Capital L.P.), and Mr. Siu Min (Joe) Wong (the principal owner and the controlling person of Linden Advisors LP and Linden GP LLC). Linden Capital L.P., Linden Advisors LP, Linden GP LLC and Mr. Wong share voting and dispositive power with respect to the securities held by Linden Capital L.P. The principal business address of the entity is 590 Madison Ave, 15th Floor, New York, NY 10022. |
(13) | Walleye Capital LLC (“Walleye Capital”) is the investment manager of Walleye Opportunities Master Fund Ltd. (“Walleye Master”) and Mike Martin is a portfolio manager employed by Walleye Capital managing the securities. By virtue of these relationships, Walleye Capital and Mr. Martin may be deemed to beneficially own the securities held by Walleye Master. Walleye Capital and Mr. Martin disclaim beneficial ownership of any of the shares of our Common Stock they may be deemed to beneficially own except to the extent of their respective pecuniary interest therein. The address for Walleye Capital, Walleye Master and Mr. Martin is 2800 Niagara Lane N, Plymouth MN 55447. |
(14) | Mr. David K. Shannon has voting and/or investment control over the shares held by Destinations Global Fixed Income Opportunities Fund. Mr. Shannon disclaims beneficial ownership of the shares held by Destinations Global Fixed Income Opportunities Fund except to the extent of his pecuniary interest. The principal business address of the entity is 427 Bedford Road Suite 230, Pleasantville, NY 10570. |
(15) | Number of shares registered for sale includes (i) 94,875 held by Marshall Wace Investment Strategies - Eureka Fund, (ii) 52,936 held by Marshall Wace Investment Strategies - Market Neutral TOPS Fund, |
(iii) 20,695 held by Marshall Wace Investment Strategies - Systematic Alpha Plus Fund and (iv) 31,494 held by Marshall Wace Investment Strategies - TOPS Fund (collectively, the “Marshall Wace Funds”). Marshall Wace, LLP, a limited liability partnership formed in England (the “Investment Manager”), is the investment manager of each of the Marshall Wace Funds. Each of the Marshall Wace Funds are sub-trusts of Marshall Wace Investment Strategies, an umbrella unit trust established in Ireland with limited liability between sub-trusts. The Investment Manager has delegated certain authority for US operations and trading to Marshall Wace North America L.P. Each of the foregoing other than the Investment Manager disclaims beneficial ownership of the securities listed above. The address of the Marshall Wace Funds is 32 Molesworth Street, Dublin 2, Ireland. |
(16) | Hudson Bay Capital Management LP, the investment manager of Tech Opportunities LLC, has voting and investment power over these securities. Sander Gerber is the managing member of Hudson Bay Capital GP LLC, which is the general partner of Hudson Bay Capital Management LP. Each of Tech Opportunities LLC and Sander Gerber disclaims beneficial ownership over these securities. The principal business address of the entities and individuals explicitly named in this footnote is 28 Havemeyer Place, 2nd Floor Greenwich, CT 06830. |
(17) | Mr. David K. Shannon has voting and/or investment control over the shares held by RiverPark Strategic Income Fund. Mr. Shannon disclaims beneficial ownership of the shares held by RiverPark Strategic Income Fund except to the extent of his pecuniary interest. The principal business address of the entity is 427 Bedford Road Suite 230, Pleasantville, NY 10570. |
(18) | Mr. David Witkin has voting and/or investment control over the shares held by Beryl Capital Partners II LP as sole member of the managing member of the general partner. Mr. Witkin disclaims beneficial ownership of the shares held by Beryl Capital Partners II LP except to the extent of his pecuniary interest. The principal business address of the entity is 1611 S Catalina Ave, STE 309, Redondo Beach, CA 90277. |
(19) | Mr. David K. Shannon has voting and/or investment control over the shares held by Cohanzick Absolute Return Master Fund, Ltd. Mr. Shannon disclaims beneficial ownership of the shares held by Cohanzick Absolute Return Master Fund, Ltd except to the extent of his pecuniary interest. The principal business address of the entity is 427 Bedford Road Suite 230, Pleasantville, NY 10570. |
(20) | Mr. David Witkin has voting and/or investment control over the shares held by Beryl Capital Partners LP as sole member of the managing member of the general partner. Mr. Witkin disclaims beneficial ownership of the shares held by Beryl Capital Partners LP except to the extent of his pecuniary interest. The principal business address of the entity is 1611 S Catalina Ave, STE 309, Redondo Beach, CA 90277. |
(21) | Corbin Capital Partners, L.P. (“CCP”) is the investment manager of Corbin Hedged Equity Fund, L.P., CCP and its general partner, Corbin Capital Partners Group, LLC, may be deemed beneficial owners of the Company securities being registered in the Registration Statement on behalf of Corbin Hedged Equity Fund, L.P. The principal business address of the entity is 590 Madison Avenue, 31st Floor, New York, NY 10022. |
(22) | CCP is the investment manager of Pinehurst Partners, L.P., CCP and its general partner, Corbin Capital Partners Group, LLC, may be deemed beneficial owners of the Company securities being registered in the Registration Statement on behalf of Pinehurst Partners, L.P. The principal business address of the entity is 590 Madison Avenue, 31st Floor, New York, NY 10022. |
(23) | The number of shares reported herein consists of (i) 60,185 shares held by Arena Finance Markets, LP, (ii) 92,543 shares held by Arena Special Opportunities Fund, LP, (iii) 26,945 shares held by Arena Special Opportunities (Offshore) Master, LP, (iv) 170,152 shares held by Arena Special Opportunities Partners I, LP, (v) 36,992 shares held by Arena Special Opportunities Partners (Cayman Master) I, LP, (vi) 113,183 shares held by Arena Special Opportunities Partners II, LP (collectively, the “Arena Funds”). Arena Investors, LP is the investment adviser of, and may be deemed to beneficially own securities owned by the Arena Funds (the “Investment Advisor”). Arena Investors GP, LLC is the general partner of, and may be deemed to beneficially own securities owned by the Investment Advisor. Each of the Investment Advisor and either the managing member share voting and disposal power over the shares held by the entity described above. Each of the persons set forth above other than applicable entity holding such shares disclaims beneficial ownership of the shares beneficially owned by such entity and this disclosure shall not |
be construed as an admission that any such person or entity is the beneficial owner of any such securities. The address for the entities set forth above is 405 Lexington Avenue, 59th Floor, New York, New York 10174. |
(24) | PlusTick Management, LLC, as managing member of PlusTick Partners (QP) LP may be deemed to control PlusTick Partners (QP) LLP. PlusTick Management, LLC is controlled by its managing member, Thomas J. Hill, who has voting and investment power over the shares. The business address of the foregoing entities is 200 6th Street NE, Charlottesville, VA 22902. |
June 30, 2021 |
December 31, 2020 |
|||||||
Interfusion B.V. |
$ | 954 | $ | 985 | ||||
T-Fone B.V. |
$ | 611 | $ | 630 |
• | any person who is, or at any time during the applicable period was, one of our executive officers or directors; |
• | any person who is known by us to be the beneficial owner of more than 5% of our voting stock; |
• | any immediate family member of any of the foregoing persons, which means any child, stepchild, parent, stepparent, spouse, sibling, mother-in-law, father-in-law, son-in-law, daughter-in-law, in-law or sister-in-law |
• | any firm, corporation or other entity in which any of the foregoing persons is a partner or principal, or in a similar position, or in which such person has a 10% or greater beneficial ownership interest. |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to the table below, based on the redemption date and the “fair market value” of shares of our common stock except as otherwise described below; |
• | if, and only if, the closing price of our common stock equals or exceeds $10.00 per public share (as adjusted for stock splits, stock recapitalizations, reorganizations, recapitalizations and the like) for any twenty (20) trading days within the thirty (30)-trading day period ending three trading days before we send the notice of redemption to the warrant holders; and |
Redemption Date |
Fair Market Value of Our Common Stock |
|||||||||||||||||||||||||||||||||||
(period to expiration of warrants) |
$10.00 |
$11.00 |
$12.00 |
$13.00 |
$14.00 |
$15.00 |
$16.00 |
$17.00 |
$18.00 |
|||||||||||||||||||||||||||
60 months |
0.261 | 0.281 | 0.297 | 0.311 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
57 months |
0.257 | 0.277 | 0.294 | 0.310 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
54 months |
0.252 | 0.272 | 0.291 | 0.307 | 0.322 | 0.335 | 0.347 | 0.357 | 0.361 | |||||||||||||||||||||||||||
51 months |
0.246 | 0.268 | 0.287 | 0.304 | 0.320 | 0.333 | 0.346 | 0.357 | 0.361 | |||||||||||||||||||||||||||
48 months |
0.241 | 0.263 | 0.283 | 0.301 | 0.317 | 0.332 | 0.344 | 0.356 | 0.361 | |||||||||||||||||||||||||||
45 months |
0.235 | 0.258 | 0.279 | 0.298 | 0.315 | 0.330 | 0.343 | 0.356 | 0.361 | |||||||||||||||||||||||||||
42 months |
0.228 | 0.252 | 0.274 | 0.294 | 0.312 | 0.328 | 0.342 | 0.355 | 0.361 | |||||||||||||||||||||||||||
39 months |
0.221 | 0.246 | 0.269 | 0.290 | 0.309 | 0.325 | 0.340 | 0.354 | 0.361 | |||||||||||||||||||||||||||
36 months |
0.213 | 0.239 | 0.263 | 0.285 | 0.305 | 0.323 | 0.339 | 0.353 | 0.361 | |||||||||||||||||||||||||||
33 months |
0.205 | 0.232 | 0.257 | 0.280 | 0.301 | 0.320 | 0.337 | 0.352 | 0.361 | |||||||||||||||||||||||||||
30 months |
0.196 | 0.224 | 0.250 | 0.274 | 0.297 | 0.316 | 0.335 | 0.351 | 0.361 | |||||||||||||||||||||||||||
27 months |
0.185 | 0.214 | 0.242 | 0.268 | 0.291 | 0.313 | 0.332 | 0.350 | 0.361 | |||||||||||||||||||||||||||
24 months |
0.173 | 0.204 | 0.233 | 0.260 | 0.285 | 0.308 | 0.329 | 0.348 | 0.361 | |||||||||||||||||||||||||||
21 months |
0.161 | 0.193 | 0.223 | 0.252 | 0.279 | 0.304 | 0.326 | 0.347 | 0.361 | |||||||||||||||||||||||||||
18 months |
0.146 | 0.179 | 0.211 | 0.242 | 0.271 | 0.298 | 0.322 | 0.345 | 0.361 | |||||||||||||||||||||||||||
15 months |
0.130 | 0.164 | 0.197 | 0.230 | 0.262 | 0.291 | 0.317 | 0.342 | 0.361 | |||||||||||||||||||||||||||
12 months |
0.111 | 0.146 | 0.181 | 0.216 | 0.250 | 0.282 | 0.312 | 0.339 | 0.361 | |||||||||||||||||||||||||||
9 months |
0.090 | 0.125 | 0.162 | 0.199 | 0.237 | 0.272 | 0.305 | 0.336 | 0.361 | |||||||||||||||||||||||||||
6 months |
0.065 | 0.099 | 0.137 | 0.178 | 0.219 | 0.259 | 0.296 | 0.331 | 0.361 | |||||||||||||||||||||||||||
3 months |
0.034 | 0.065 | 0.104 | 0.150 | 0.197 | 0.243 | 0.286 | 0.326 | 0.361 | |||||||||||||||||||||||||||
0 months |
— | — | 0.042 | 0.115 | 0.179 | 0.233 | 0.281 | 0.323 | 0.361 |
• | We have elected not to be governed by Section 203 of the DGCL, which prohibits a corporation that has voting stock traded on a national security exchange from engaging in certain business combinations with an interested stockholder (defined as the owner of 15% or more of the corporation’s voting stock), or an interested stockholder’s affiliates or associates, for a three-year period unless, among other exceptions, certain board approvals are received. |
• | Our amended and restated certificate of incorporation generally prohibits us from engaging in any business combination with any interested stockholder for a period of three years following the time that such stockholder became an interested stockholder, unless: |
• | Prior to such time, the board approved the transaction that resulted in the stockholder becoming an interested stockholder; |
• | Upon consummation of the transaction that resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the outstanding voting stock at the time the transaction commenced (excluding for purposes of determining the voting stock outstanding (but not the outstanding voting stock owned by the interested stockholder) those shares owned by (i) persons who are directors and also officers and (ii) employee stock plans in which employee participants do not have the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer); |
• | At or subsequent to such time, the business combination is approved by the board and authorized at an annual or special meeting of stockholders, and not by written consent, by the affirmative vote of at least 66 2/3% of the outstanding voting stock that is not owned by the interested stockholder; or |
• | The stockholder became an interested stockholder inadvertently and (i) as soon as practicable divested itself of ownership of sufficient shares so that the stockholder ceased to be an interested stockholder and (ii) was not, at any time within the 3-year period immediately prior to a business combination between us and such stockholder, an interested stockholder but for the inadvertent acquisition of ownership. |
• | Our bylaws establish an advance notice procedure for stockholders who wish to present a proposal before an annual meeting of stockholders. Our bylaws provide that the only business that may be conducted at an annual meeting of stockholders is business that is (i) specified in the notice of such meeting (or any supplement thereto) given by or at the direction of our board of directors, (ii) otherwise properly brought before such meeting by the our board of directors or the chairperson of the board, or (iii) otherwise properly brought before such meeting by a stockholder present in person who (A) (1) was a record owner of shares both at the time of giving the notice and at the time of such meeting, (2) is entitled to vote at such meeting, and (3) has complied with notice procedures specified in our bylaws in all applicable respects or (B) properly made such proposal in accordance with Rule 14a-8 under the Exchange Act. To be timely for our annual meeting of stockholders, a stockholders’ notice must be delivered to, or mailed and received at, the principal executive offices of the corporation not less than 90 days nor more than 120 days prior to the one-year anniversary of the preceding year’s annual meeting; provided, however, that if the date of the annual meeting is more than 30 days before or more than 60 days after such anniversary date, notice by the stockholder to be timely must be so delivered, or mailed and received, not later than the 90th day prior to such annual meeting or, if later, the 10th day following the day on which public disclosure of the date of such annual meeting was first made by the corporation. In no event shall any adjournment or postponement of an annual meeting or the announcement thereof commence a new time period (or extend any time period) for the giving of timely notice as described above. |
• | We currently anticipate the 2022 annual meeting of stockholders of will be held no later than September 2022. Nominations and proposals also must satisfy other requirements set forth in our bylaws. |
• | Under Rule 14a-8 of the Exchange Act, a stockholder proposal to be included in the proxy statement and proxy card for the 2022 annual general meeting pursuant to Rule 14a-8 must be received at our principal office a reasonable time before we begin to print and send its proxy materials and must comply with Rule 14a-8. |
• | 1% of the total number of shares of our common stock then outstanding; or |
• | the average weekly reported trading volume of our common stock during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale. |
• | the issuer of the securities that was formerly a shell company has ceased to be a shell company; |
• | the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act; |
• | the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials), other than Form 8-K reports; and |
• | at least one year has elapsed from the time that the issuer filed current Form 10 type information with the SEC reflecting its status as an entity that is not a shell company. |
• | ordinary brokerage transactions and transactions in which the broker-dealer solicits purchasers; |
• | one or more underwritten offerings on a firm commitment or best efforts basis; |
• | block trades in which the broker-dealer will attempt to sell the shares of common stock or warrants as agent, but may position and resell a portion of the block as principal to facilitate the transaction; |
• | purchases by a broker-dealer as principal and resale by the broker-dealer for its accounts; |
• | an exchange distribution in accordance with the rules of the applicable exchange; |
• | privately negotiated transactions; |
• | distributions or transfers to their members, partners or shareholders; |
• | short sales effected after the date of the registration statement of which this prospectus is a part is declared effective by the SEC; |
• | through the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise; |
• | in market transactions, including transactions on a national securities exchange or quotations service or over-the-counter |
• | through trading plans entered into by a Selling Securityholder pursuant to Rule 10b5-1 under the Exchange Act that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans; |
• | directly to one or more purchasers, including through a specific bidding, auction or other process or in privately negotiated transactions; |
• | in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents; |
• | through agents; |
• | through broker-dealers who may agree with the Selling Securityholders to sell a specified number of such shares of common stock or warrants at a stipulated price per share or warrant; |
• | by entering into transactions with third parties who may (or may cause others to) issue securities convertible or exchangeable into, or the return of which is derived in whole or in part from the value of, our shares of common stock; and |
• | a combination of any such methods of sale or any other method permitted pursuant to applicable law. |
KING PUBCO, INC. — AUDITED FINANCIAL STATEMENTS |
||||
F-2 |
||||
F-3 |
||||
F-4 |
||||
KING PUBCO, INC. — UNAUDITED FINANCIAL STATEMENTS |
||||
F-6 |
||||
F-7 |
||||
CERBERUS TELECOM ACQUISITION CORP. — AUDITED FINANCIAL STATEMENTS |
||||
F-9 |
||||
F-10 |
||||
F-11 |
||||
F-12 |
||||
F-13 |
||||
F-14 |
||||
CERBERUS TELECOM ACQUISITION CORP. — UNAUDITED FINANCIAL STATEMENTS |
||||
F-32 |
||||
F-33 |
||||
F-34 |
||||
F-35 |
||||
F-36 |
||||
MAPLE HOLDINGS INC. — AUDITED FINANCIAL STATEMENTS |
||||
F-52 |
||||
F-53 |
||||
F-55 |
||||
F-56 |
||||
F-57 |
||||
F-58 |
||||
F-59 |
||||
MAPLE HOLDINGS INC. — UNAUDITED FINANCIAL STATEMENTS |
||||
F-84 |
||||
F-86 |
||||
F-87 |
||||
F-88 |
||||
F-90 |
||||
F-91 |
||||
Financial Statement Schedule: |
||||
S-1 |
Assets |
||||
Total assets |
$ | |||
Liabilities and Stockholder’s Equity |
||||
Total liabilities |
$ | |||
Commitments and contingencies |
||||
Stockholder’s equity: |
||||
Common stock, $ |
|
|||
Due from stockholder |
( |
) | ||
Total stockholder’s equity |
||||
Total liabilities and stockholder’s equity |
$ | |||
June 30, 2021 (unaudited) |
March 31, 2021 |
|||||||
Assets |
||||||||
Total assets |
$ | $ | ||||||
Liabilities and Stockholder’s Equity |
||||||||
Total liabilities |
$ | $ | ||||||
Commitments and contingencies |
||||||||
Stockholder’s equity: |
||||||||
Common stock, $ |
||||||||
Due from stockholder |
( |
) | ( |
) | ||||
Total stockholder’s equity |
||||||||
Total liabilities and stockholder’s equity |
$ | $ | ||||||
Assets: |
||||
Current assets: |
||||
Cash |
$ | |||
Prepaid expenses |
||||
Total current assets |
||||
Investments held in Trust Account |
||||
Total Assets |
$ | |||
Liabilities and Shareholders’ Equity: |
||||
Current liabilities: |
||||
Accounts payable |
$ | |||
Due to related party |
||||
Accrued expenses |
||||
Total current liabilities |
||||
Deferred underwriting commissions |
||||
Warrant liability |
||||
Total liabilities |
||||
Commitments and Contingencies |
||||
Class A ordinary shares, $ |
||||
Shareholders’ Equity: |
||||
Preference shares, $ |
||||
Class A ordinary shares, $ |
||||
Class B ordinary shares, $ |
||||
Additional paid — in capital |
||||
Accumulated deficit |
( |
) | ||
Total shareholders’ equity |
||||
Total Liabilities and Shareholders’ Equity |
$ | |||
General and administrative expenses |
$ | |||
General and administrative expenses — related party |
||||
Loss from operations |
( |
) | ||
Other (expense) income: |
||||
Change in fair value of warrants |
( |
) | ||
Offering costs attributable to warrants |
( |
) | ||
Net gain from investments held in Trust Account |
||||
Net loss |
$ | ( |
) | |
Basic and diluted weighted average shares outstanding of Class A ordinary shares |
||||
Basic and diluted net income per ordinary share, Class A ordinary shares |
$ | |||
Basic and diluted weighted average shares outstanding of Class B ordinary shares |
||||
Basic and diluted net loss per ordinary share, Class B ordinary shares |
$ | ( |
) | |
Ordinary Shares |
Additional Paid-in Capital |
Accumulated Deficit |
Total Shareholder’s Equity |
|||||||||||||||||||||||||
Class A |
Class B |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Balance — September 8, 2020 (inception) |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||
Issuance of Class B ordinary shares to Sponsor |
— | — | — | |||||||||||||||||||||||||
Sale of units in initial public offering, less fair value of public warrants |
— | — | — | |||||||||||||||||||||||||
Offering costs |
— | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||
Sale of private placement units, less fair value of private placement warrants |
— | — | — | |||||||||||||||||||||||||
Forfeiture of Class B ordinary shares |
— | — | ( |
) | ( |
) | — | — | ||||||||||||||||||||
Class A ordinary shares subject to possible redemption |
( |
) | ( |
) | — | — | ( |
) | — | ( |
) | |||||||||||||||||
Net loss |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
Balance — December 31, 2020 |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||
Cash Flows from Operating Activities: |
||||
Net loss |
$ | ( |
) | |
Adjustments to reconcile net loss to net cash used in operating activities: |
||||
General and administrative expenses paid by Sponsor in exchange for Class B ordinary shares |
||||
Change in fair value of warrant liability |
||||
Offering costs attributable to warrants |
||||
Net gain from investments held in Trust Account |
( |
) | ||
Changes in operating assets and liabilities: |
||||
Prepaid expenses |
( |
) | ||
Accounts payable |
||||
Due to related party |
||||
Accrued expenses |
||||
Net cash used in operating activities |
( |
) | ||
Cash Flows from Investing Activities: |
||||
Cash deposited in Trust Account |
( |
) | ||
Net cash used in investing activities |
( |
) | ||
Cash Flows from Financing Activities: |
||||
Repayment of note payable to related parties |
( |
) | ||
Proceeds received from initial public offering, gross |
||||
Proceeds received from private placement |
||||
Offering costs paid |
( |
) | ||
Net cash provided by financing activities |
||||
Net change in cash |
||||
Cash — beginning of the period |
||||
Cash — ending of the period |
$ | |||
Supplemental disclosure of non — cash investing and financing activities: |
||||
Offering costs included in accounts payable |
$ | |||
Offering costs included in accrued expenses |
$ | |||
Offering costs included in note payable |
$ | |||
Initial Fair Value of Warrant Liability |
$ | |||
Deferred underwriting commissions |
$ | |||
Initial value of Class A ordinary shares subject to possible redemption |
$ | |||
Change in value of Class A ordinary shares subject to possible redemption |
$ |
As Filed |
Restatement Adjustment |
As Restated |
||||||||||
Balance Sheet as of October 26, 2020 |
||||||||||||
Warrant liability |
||||||||||||
Ordinary shares subject to possible redemption |
( |
) | ||||||||||
Class A ordinary shares |
||||||||||||
Additional paid-in capital |
||||||||||||
Accumulated deficit |
( |
) | ( |
) | ( |
) | ||||||
Pro Forma Balance Sheet as of October 26, 2020 (unaudited) |
||||||||||||
Warrant Liability |
||||||||||||
Ordinary shares subject to possible redemption |
( |
) | ||||||||||
Class A ordinary shares |
||||||||||||
Additional paid-in capital |
||||||||||||
Accumulated deficit |
( |
) | ( |
) | ( |
) | ||||||
Balance Sheet as of December 31, 2020 |
||||||||||||
Warrant Liability |
||||||||||||
Ordinary shares subject to possible redemption |
( |
) | ||||||||||
Class A ordinary shares |
||||||||||||
Additional paid-in capital |
||||||||||||
Accumulated deficit |
( |
) | ( |
) | ( |
) |
As Filed |
Restatement Adjustment |
As Restated |
||||||||||
Period from September 8, 2020 (inception) to December 31, 2020 |
||||||||||||
Income (Loss) from change in FV of warrants |
( |
) | ( |
) | ||||||||
Offering costs attributable to warrants |
( |
) | ( |
) | ||||||||
Net loss |
( |
) | ( |
) | ( |
) | ||||||
Basic and diluted net loss per ordinary share, Class B ordinary shares |
( |
) | ( |
) | ( |
) | ||||||
Cash Flow Statement for the period from September 8, 2020 (inception) to December 31, 2020 |
||||||||||||
Net Loss |
( |
) | ( |
) | ( |
) | ||||||
Offering costs attributable to warrants |
||||||||||||
Change in fair value of warrant liability |
||||||||||||
Initial classification of warrant liability |
||||||||||||
Initial value of Class A ordinary shares subject to possible redemption |
( |
) | ||||||||||
Change in value of Class A ordinary shares to possible redemption |
( |
) |
• | in whole and not in part; |
• | at a price of $ |
• | upon a minimum of |
• | if, and only if, the last reported sale price (the “closing price”) of the Class A ordinary shares equals or exceeds $18.00 per share (as adjusted for share splits, share capitalizations, reorganizations, recapitalizations and the like) for any |
• | in whole and not in part; |
• | at $ provided |
• | if, and only if, the last reported sale price (the “closing price”) of the Company’s Class A ordinary shares equals or exceeds $ |
• | if the closing price of the Class A ordinary shares for any |
Description |
December 31, 2020 |
Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
||||||||||||
Assets: |
||||||||||||||||
Investments held in Trust Account — U.S. Treasury Securities |
$ | |
$ | |
$ | $ | ||||||||||
Liabilities: |
||||||||||||||||
Warrant Liability — Public Warrants |
$ | $ | $ | $ | ||||||||||||
Warrant Liability — Private Placement Warrants |
$ | $ | $ | |
$ |
At October 26, 2020 (Initial Public Offering) |
At November 10, 2020 (Over-allotment) |
|||||||
Stock price |
$ | n/a | $ | n/a | ||||
Strike price |
$ | $ | ||||||
Term (in years) |
||||||||
Volatility |
% | % | ||||||
Risk-free rate |
% | % | ||||||
Dividend yield |
% | % | ||||||
Fair value of warrants |
$ | $ |
Public |
Private Placement |
Warrant Liabilities |
||||||||||
Fair value as of September 8, 2020 (inception) |
$ | $ | $ | |||||||||
Initial measurement on October 26, 2020 (IPO) |
$ | $ | $ | |||||||||
Change in valuation inputs or other assumptions(1) |
$ | $ | $ | |||||||||
Initial measurement on November 10, 2020 (Over-allotment) |
$ | $ | $ | |||||||||
Fair value as of November 10, 2020(2) |
$ | $ | $ | |||||||||
Change in valuation inputs or other assumptions(1) |
$ | $ | $ | |||||||||
Fair value as of December 31, 2020 |
$ | $ | $ |
(1) | Changes in valuation inputs or other assumptions are recognized in change in fair value of warrants in the Consolidated Statement of Operations. |
(2) | Due to the use of quoted prices in an active market (Level 1) and the use of observable inputs for similar assets or liabilities (Level 2) to measure the fair values of the Public Warrants and Private Placement Warrants, respectively, subsequent to initial measurement, the Company had transfers out of Level 3 totaling $ |
June 30, 2021 |
December 31, 2020 |
|||||||
(unaudited) |
||||||||
Assets: |
||||||||
Current assets: |
||||||||
Cash |
$ | $ | ||||||
Prepaid expenses |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
Investments held in Trust Account |
||||||||
|
|
|
|
|||||
Total Assets |
$ | |
$ | |
||||
|
|
|
|
|||||
Liabilities and Shareholders’ Equity: |
||||||||
Current liabilities: |
||||||||
Accounts payable |
||||||||
Due to related party |
||||||||
Accrued expenses |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Deferred underwriting commissions |
||||||||
Warrant liability |
||||||||
|
|
|
|
|||||
Total liabilities |
||||||||
|
|
|
|
|||||
Commitments and Contingencies |
||||||||
Class A ordinary shares, $ |
||||||||
Shareholders’ Equity: |
||||||||
Preference shares, $ |
||||||||
Class A ordinary shares, $ |
||||||||
Class B ordinary shares, $ |
||||||||
Additional paid — in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total shareholders’ equity |
||||||||
|
|
|
|
|||||
Total Liabilities and Shareholders’ Equity |
$ | $ | ||||||
|
|
|
|
Three Months Ended June 30, 2021 |
Six Months Ended June 30, 2021 |
|||||||
General and administrative expenses |
$ | $ | ||||||
General and administrative expenses – related party |
||||||||
|
|
|
|
|||||
Loss from operations |
( |
) | ( |
) | ||||
Other (expense) income: |
||||||||
Change in fair value of warrants |
( |
) | ( |
) | ||||
Interest income from investments held in Trust Account |
||||||||
|
|
|
|
|||||
Net income (loss) |
$ | ( |
) | $ | ( |
) | ||
|
|
|
|
|||||
Basic and diluted weighted average shares outstanding of Class A ordinary shares |
||||||||
Basic and diluted net income per ordinary share, Class A ordinary shares |
$ | $ | ||||||
Basic and diluted weighted average shares outstanding of Class B ordinary shares |
||||||||
Basic and diluted net loss per ordinary share, Class B ordinary shares |
$ | ( |
) | $ | ( |
) |
Ordinary Shares |
Additional Paid-in Capital |
Accumulated Deficit |
Total Shareholder’s Equity |
|||||||||||||||||||||||||
Class A |
Class B |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
Balance – January 1, 2021 |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||
Class A ordinary shares subject to redemption |
— | — | — | |||||||||||||||||||||||||
Net loss |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance - March 31, 2021 (unaudited) |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Class A ordinary shares subject to redemption |
— | — | — | |||||||||||||||||||||||||
Net loss |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance – June 30, 2021 (unaudited) |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2021 |
Six Months Ended June 30, 2021 |
|||||||
Cash Flows from Operating Activities: |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Change in fair value of warrant liability |
||||||||
Interest income from investments held in Trust Account |
( |
) | ( |
) | ||||
Changes in operating assets and liabilities: |
||||||||
Prepaid expenses |
||||||||
Accounts payable |
||||||||
Due to related party |
||||||||
Accrued expenses |
||||||||
Net cash used in operating activities |
( |
) | ( |
) | ||||
Net change in cash |
( |
) | ( |
) | ||||
Cash – beginning of the period |
||||||||
Cash – ending of the period |
$ | $ | ||||||
Supplemental disclosure of non-cash investing and financing activities |
||||||||
Change in value of Class A ordinary shares subject to possible redemption |
$ | ( |
) | $ | ( |
) | ||
June 30, 2021 |
Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
|||||||||||||
Description |
||||||||||||||||
Assets: |
||||||||||||||||
Investments held in Trust Account - U.S. Treasury Securities |
$ | $ | $ | $ | ||||||||||||
Liabilities: |
||||||||||||||||
Warrant Liability - Public Warrants |
$ | $ | $ | $ | ||||||||||||
Warrant Liability - Private Placement |
$ | $ | $ | $ |
Public |
Private Placement |
Warrant Liabilities |
||||||||||
Fair value as of December 31, 2020 |
$ |
$ |
$ |
|||||||||
Changes in valuation inputs or other assumptions |
||||||||||||
Fair value as of June 30, 2021 |
$ |
$ |
$ |
• | in whole and not in part; |
• | at a price of $ |
• | upon a minimum of |
• | if, and only if, the last reported sale price (the “closing price”) of the Class A ordinary shares equals or exceeds $18.00 per share (as adjusted for share splits, share capitalizations, reorganizations, recapitalizations and the like) for any |
• | in whole and not in part; |
• | at $ |
• | if, and only if, the last reported sale price (the “closing price”) of the Company’s Class A ordinary shares equals or exceeds $10.00 per Public Share (as adjusted) for any |
• | if the closing price of the Class A ordinary shares for any |
As filed |
Restatement Adjustment |
As Restated |
||||||||||
Balance Sheet as of December 31, 2020 |
||||||||||||
Warrant Liability |
||||||||||||
Ordinary shares subject to possible redemption |
||||||||||||
Class A ordinary shares |
||||||||||||
Additional paid-in capital |
||||||||||||
Accumulated deficit |
( |
) |
( |
) |
( |
) |
December 31, 2020 |
December 31, 2019 |
|||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | 10,321 | $ | 8,295 | ||||
Accounts receivable, net of allowances for credits and doubtful accounts of $2,804 and $2,700, respectively |
40,661 | 34,803 | ||||||
Inventories, net |
5,842 | 2,710 | ||||||
Prepaid expenses and other receivables |
5,429 | 3,331 | ||||||
|
|
|
|
|||||
Total current assets |
62,253 |
49,139 |
||||||
Non-current assets |
||||||||
Restricted cash |
372 | 397 | ||||||
Property and equipment, net |
13,709 | 15,311 | ||||||
Intangible assets, net |
240,203 | 276,902 | ||||||
Goodwill |
382,749 | 382,247 | ||||||
Deferred tax assets |
122 | 37 | ||||||
Other long-term assets |
611 | 813 | ||||||
|
|
|
|
|||||
Total assets |
$ |
700,019 |
$ |
724,846 |
||||
|
|
|
|
|||||
Liabilities, temporary equity and stockholders’ equity |
||||||||
Current liabilities |
||||||||
Bank indebtedness |
$ | — | $ | 8,300 | ||||
Accounts payable |
22,978 | 15,962 | ||||||
Accrued liabilities |
17,209 | 11,934 | ||||||
Income taxes payable |
244 | 290 | ||||||
Current portion of capital lease obligations |
856 | 828 | ||||||
Deferred revenue |
7,772 | 6,068 | ||||||
Current portion of term loan payable |
3,161 | 3,248 | ||||||
|
|
|
|
|||||
Total current liabilities |
52,220 |
46,630 |
||||||
Long-term liabilities |
||||||||
Deferred tax liabilities |
42,840 | 48,915 | ||||||
Due to related parties |
1,615 | 1,472 | ||||||
Warrant liability |
15,944 | 8,459 | ||||||
Capital lease obligations |
508 | 484 | ||||||
Term-loan payable, net |
298,404 | 299,734 | ||||||
Other long-term liabilities |
4,377 | 2,917 | ||||||
|
|
|
|
|||||
Total liabilities |
$ |
415,908 |
$ |
408,611 |
||||
|
|
|
|
|||||
Commitments and contingencies (note 9) |
December 31, 2020 |
December 31, 2019 |
|||||||
Temporary equity |
||||||||
Series A Preferred Stock; par value $1,000 per share; 42,800 shares authorized; 42,750 shares issued and outstanding at December 31, 2020 and December 31, 2019, respectively |
$ | 77,562 | $ | 68,360 | ||||
Series A-1 Preferred Stock; par value $1,000 per share; 80,000 shares authorized; 60,013 shares issued and outstanding at December 31, 2020 and December 31, 2019, respectively |
78,621 | 69,495 | ||||||
Series B Preferred Stock; par value $1,000 per share; 57,000 shares authorized; 57,000 shares issued and outstanding at December 31, 2020 and December 31, 2019, respectively |
90,910 | 82,338 | ||||||
Series C Convertible Preferred Stock; par value $1,000 per share; 45,000 shares authorized; 16,802 shares issued and outstanding at December 31, 2020 and December 31, 2019, respectively |
16,802 | 16,802 | ||||||
|
|
|
|
|||||
Total temporary equity |
263,895 |
236,995 |
||||||
|
|
|
|
|||||
Stockholders’ equity |
||||||||
Common stock, voting; par value $0.01 per share; 400,000 shares authorized; 217,619 and 217,819 shares issued and outstanding at December 31, 2020 and December 31, 2019, respectively |
2 | 2 | ||||||
Additional paid-in capital |
135,617 | 161,556 | ||||||
Accumulated other comprehensive loss |
(1,677 | ) | (3,793 | ) | ||||
Accumulated deficit |
(113,726 | ) | (78,525 | ) | ||||
|
|
|
|
|||||
Total stockholders’ equity |
20,216 |
79,240 |
||||||
|
|
|
|
|||||
Total liabilities, temporary equity and stockholders’ equity |
$ |
700,019 |
$ |
724,846 |
||||
|
|
|
|
For the years ended |
December 31, 2020 |
December 31, 2019 |
||||||
Revenues |
||||||||
Services |
$ | 172,845 | $ | 159,425 | ||||
Products |
40,915 | 9,727 | ||||||
|
|
|
|
|||||
Total revenues |
213,760 |
169,152 |
||||||
Cost of revenues |
||||||||
Cost of services |
64,520 | 57,621 | ||||||
Cost of products |
33,410 | 6,044 | ||||||
|
|
|
|
|||||
Total cost of revenues (exclusive of depreciation and amortization shown separately below) |
97,930 |
63,665 |
||||||
|
|
|
|
|||||
Operating expenses |
||||||||
Selling, general and administrative |
72,883 | 65,298 | ||||||
Depreciation and amortization |
52,488 | 48,131 | ||||||
Intangible asset impairment loss |
— | 3,892 | ||||||
|
|
|
|
|||||
Total operating expenses |
125,371 |
117,321 |
||||||
|
|
|
|
|||||
Operating loss |
(9,541 |
) |
(11,834 |
) | ||||
Interest expense, including amortization of debt issuance costs, net |
(23,493 | ) | (24,785 | ) | ||||
Change in fair value of warrant liability |
(7,485 | ) | 235 | |||||
|
|
|
|
|||||
Loss before income taxes |
(40,519 |
) |
(36,384 |
) | ||||
Income tax provision (benefit) |
||||||||
Current |
1,051 | (1,450 | ) | |||||
Deferred |
(6,369 | ) | (11,491 | ) | ||||
|
|
|
|
|||||
Total income tax benefit |
(5,318 |
) |
(12,941 |
) | ||||
|
|
|
|
|||||
Net loss |
$ |
(35,201 |
) |
$ |
(23,443 |
) | ||
|
|
|
|
|||||
Loss per share: |
||||||||
Basic |
$ | (273.03 | ) | $ | (201.29 | ) | ||
Diluted |
(273.03 | ) | (201.29 | ) | ||||
Weighted average shares outstanding (in Number): |
||||||||
Basic |
227,455 | 224,000 | ||||||
Diluted |
227,455 | 224,000 |
For the years ended |
December 31, 2020 |
December 31, 2019 |
||||||
Net loss |
$ | (35,201 |
) |
$ | (23,443 |
) | ||
Other comprehensive income (loss): |
||||||||
Foreign currency translation adjustment |
2,116 | 517 | ||||||
|
|
|
|
|||||
Comprehensive loss |
$ |
(33,085 |
) |
$ |
(22,926 |
) | ||
|
|
|
|
Series A Preferred Stock |
Series A-1 Preferred Stock |
Series B Preferred Stock |
Series C Convertible Preferred Stock |
Total Temporary Equity |
Common Stock |
Additional paid-in capital |
Accumulated Other Comprehensive Income (Loss) |
Accumulated Deficit |
Total Stockholders’ Equity |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Temporary Equity |
Stockholders’ Equity |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Amount |
Shares |
Amount |
Amount |
Amount |
Amount |
Amount |
||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018 |
43 | $ | 60,270 | 60 | $ | 61,444 | 57 | $ | 76,832 | 17 | $ | 16,802 | $ | 215,348 | 214 | $ | 2 | $ | 174,601 | $ | (4,310 | ) | $ | (55,082 | ) | $ | 115,211 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Issuance of stock |
— | — | — | — | — | — | — | — | — | 4 | — | 7,000 | — | — | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||
Repurchase of stock |
— | — | — | — | — | — | — | — | — | — | — | (80 | ) | — | — | (80 | ) | |||||||||||||||||||||||||||||||||||||||||||
Accrued dividends payable |
— | 8,090 | — | 8,051 | — | 5,506 | — | — | 21,647 | — | — | (21,647 | ) | — | — | (21,647 | ) | |||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | 517 | — | 517 | |||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | 1,682 | — | — | 1,682 | |||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | (23,443 | ) | (23,443 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at December 31, 2019 |
43 | $ | 68,360 | 60 | $ | 69,495 | 57 | $ | 82,338 | 17 | $ | 16,802 | $ | 236,995 | 218 | $ | 2 | $ | 161,556 | $ | (3,793 | ) | $ | (78,525 | ) | $ | 79,240 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Repurchase of stock |
— | — | — | — | — | — | — | — | — | — | — | (200 | ) | — | — | (200 | ) | |||||||||||||||||||||||||||||||||||||||||||
Accrued dividends payable |
— | 9,202 | — | 9,126 | — | 8,572 | — | — | 26,900 | — | — | (26,900 | ) | — | — | (26,900 | ) | |||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | 2,116 | — | 2,116 | ||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | 1,161 | — | — | 1,161 | |||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | (35,201 | ) | (35,201 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at December 31, 2020 |
43 |
$ |
77,562 |
60 |
$ |
78,621 |
57 |
$ |
90,910 |
17 |
$ |
16,802 |
$ |
263,895 |
218 |
$ |
2 |
$ |
135,617 |
$ |
(1,677 |
) |
$ |
(113,726 |
) |
$ |
20,216 |
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the years ended |
December 31, 2020 |
December 31, 2019 |
||||||
Cash flows from operating activities |
||||||||
Net loss |
$ | (35,201 | ) | $ | (23,443 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities |
||||||||
Depreciation and amortization |
52,488 | 48,131 | ||||||
Intangible asset impairment loss |
— | 3,892 | ||||||
Amortization of deferred financing costs |
2,313 | 2,063 | ||||||
Deferred income taxes |
(6,178 | ) | (11,419 | ) | ||||
Non-cash foreign currency loss (gain) |
233 | 1,440 | ||||||
Share-based compensation |
1,161 | 1,682 | ||||||
Change in fair value of warrant liability |
7,485 | (235 | ) | |||||
Settlement gain on carrier commitment liability |
— | (2,269 | ) | |||||
Change in operating assets and liabilities, net of operating assets and liabilities acquired: |
||||||||
Accounts receivable |
(5,432 | ) | 1,765 | |||||
Inventories |
(3,027 | ) | (566 | ) | ||||
Prepaid expenses and other receivables |
(2,020 | ) | 169 | |||||
Accounts payable and accrued liabilities |
13,100 | (2,458 | ) | |||||
Deferred revenue |
1,583 | (44 | ) | |||||
Income taxes payable |
(34 | ) | (1,158 | ) | ||||
Change in minimum carrier commitment liability |
— | (3,297 | ) | |||||
|
|
|
|
|||||
Cash provided by operating activities |
$ |
26,471 |
$ |
14,253 |
||||
|
|
|
|
|||||
Cash flows from investing activities |
||||||||
Additions to intangible assets |
(10,135 | ) | (10,491 | ) | ||||
Additions to property and equipment |
(1,834 | ) | (2,391 | ) | ||||
Acquisition Integron, LLC, net of cash acquired |
366 | (37,488 | ) | |||||
|
|
|
|
|||||
Cash used in investing activities |
$ |
(11,603 |
) |
$ |
(50,370 |
) | ||
|
|
|
|
|||||
Cash flows from financing activities |
||||||||
Proceeds from revolving credit facility |
— | 8,135 | ||||||
Repayment of revolving credit facility |
(8,300 | ) | — | |||||
Repayment of term loan |
(3,526 | ) | (2,888 | ) | ||||
Proceeds from term loan |
— | 35,000 | ||||||
Deferred finance fees |
— | (2,089 | ) | |||||
Repurchase of common stock |
(200 | ) | (80 | ) | ||||
Repayment of capital lease obligations |
(692 | ) | (1,080 | ) | ||||
|
|
|
|
|||||
Cash (used in)/provided by financing activities |
$ |
(12,718 |
) |
$ |
36,998 |
|||
|
|
|
|
|||||
Effect of Exchange Rate Change on Cash and Cash Equivalents |
(149 | ) | (162 | ) | ||||
|
|
|
|
|||||
Change in Cash and Cash Equivalents and Restricted Cash |
2,001 | 719 | ||||||
Cash and Cash Equivalents and Restricted Cash, beginning of year |
8,692 | 7,973 | ||||||
|
|
|
|
|||||
Cash and Cash Equivalents and Restricted Cash, end of year |
$ |
10,693 |
$ |
8,692 |
||||
|
|
|
|
|||||
Non-cash investing and financing activities: |
||||||||
Equity issued for acquisition of Integron LLC |
$ | — | $ | 7,000 | ||||
Capital leases |
622 | 1,120 | ||||||
Supplemental cash flow information: |
||||||||
Interest paid |
$ | 21,544 | $ | 23,977 | ||||
Taxes paid (net of refunds) |
379 | 417 |
• | Exemption to not disclose the unfulfilled performance obligation balance for contracts with an original length of one year or less. |
• | Practical expedient to recognize the incremental costs of obtaining a contract as an expense when incurred if the amortization period of the asset that the entity otherwise would have recognized is one year or less. |
• | Election to present revenue net of sales taxes and other similar taxes. |
• | Election from recognizing shipping and handling activities as a separate performance obligation. |
• | Practical expedient not requiring the entity to adjust the promised amount of consideration for the effects of a significant financing component if the entity expects, at contract inception, that the period between when the entity transfers a promised good or service to a customer and when the customer pays for that good or service will be one year or less. |
Computer hardware |
30 | % | ||
Computer software |
30 | % | ||
Furniture and fixtures |
20 | % | ||
Networking equipment |
20 | % |
Customer relationships |
10 – 13 years | |||
Technology |
5 – 9 years | |||
Carrier contracts |
10 years | |||
Trademarks |
9 – 10 years | |||
Non-compete agreements |
3 years | |||
Internally developed and acquired computer software |
3 – 5 years |
(in ‘000) |
Amount |
|||
Cash paid to sellers |
$ | 37,500 | ||
Common stock issued to sellers |
7,000 | |||
|
|
|||
Total consideration |
$ |
44,500 |
||
Cash |
12 | |||
Accounts receivable |
7,776 | |||
Inventories |
489 | |||
Prepaid expenses and other receivables |
341 | |||
Property, plant and equipment |
458 | |||
Identifiable intangible assets |
32,000 | |||
Deferred tax liabilities |
(1,285 | ) | ||
Accounts payable and accrued liabilities |
(1,818 | ) | ||
|
|
|||
Net identifiable assets acquired |
37,973 |
|||
|
|
|||
Goodwill (excess of consideration transferred over net identifiable assets acquired) |
$ |
6,527 |
||
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Connectivity* |
$ | 152,996 | $ | 147,927 | ||||
Hardware Sales |
29,601 | 8,767 | ||||||
Hardware Sales – bill-and-hold |
11,314 | 960 | ||||||
Deployment services, professional services and other |
19,849 | 11,498 | ||||||
|
|
|
|
|||||
Total |
$ |
213,760 |
$ |
169,152 |
||||
|
|
|
|
* | Includes connectivity-related revenues from Connectivity and IoT Solutions |
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Computer hardware |
$ | 13,634 | $ | 11,383 | ||||
Computer software |
8,211 | 7,907 | ||||||
Furniture and fixtures |
2,284 | 2,170 | ||||||
Networking equipment |
8,151 | 6,537 | ||||||
Leasehold improvements |
2,803 | 2,739 | ||||||
|
|
|
|
|||||
Total property and equipment |
35,083 |
30,736 |
||||||
Less: accumulated depreciation |
(21,374 | ) | (15,425 | ) | ||||
|
|
|
|
|||||
Property and equipment (Net) |
$ |
13,709 |
$ |
15,311 |
||||
|
|
|
|
(in ‘000) |
Amount |
|||
December 31, 2019 |
$ |
376,000 |
||
Integron acquisition |
6,527 | |||
Measurement period adjustment – Aspider |
(98 | ) | ||
Currency translation |
(182 | ) | ||
|
|
|||
December 31, 2019 |
$ |
382,247 |
||
Measurement period adjustment – Integron |
(366 | ) | ||
Currency translation |
868 | |||
|
|
|||
December 31, 2020 |
$ |
382,749 |
||
|
|
(in ‘000) |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Value |
|||||||||
Customer relationships |
$ | 307,355 | $ | (143,230 | ) | $ | 164,125 | |||||
Technology |
46,229 | (33,394 | ) | 12,835 | ||||||||
Carrier contracts |
65,700 | (33,918 | ) | 31,782 | ||||||||
Trademarks |
15,828 | (7,608 | ) | 8,220 | ||||||||
Internally developed and acquired computer software |
45,148 | (21,908 | ) | 23,240 | ||||||||
|
|
|
|
|
|
|||||||
Total as of December 31, 2020 |
$ |
480,260 |
$ |
(240,058 |
) |
$ |
240,203 |
|||||
|
|
|
|
|
|
(in ‘000) |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Value |
|||||||||
Customer relationships |
$ | 306,656 | $ | (116,655 | ) | $ | 190,001 | |||||
Technology |
45,953 | (26,927 | ) | 19,026 | ||||||||
Carrier contracts |
65,700 | (27,348 | ) | 38,352 | ||||||||
Trademarks |
15,721 | (5,955 | ) | 9,766 | ||||||||
Internally developed and acquired computer software |
34,176 | (14,419 | ) | 19,757 | ||||||||
|
|
|
|
|
|
|||||||
Total as of December 31, 2019 |
$ |
468,206 |
$ |
(191,304 |
) |
$ |
276,902 |
|||||
|
|
|
|
|
|
Years |
||||
Customer relationships |
6.7 | |||
Technology |
4.1 | |||
Carrier contracts |
4.9 | |||
Trademarks |
5.1 | |||
Internally developed and acquired computer software |
5.2 |
(in ‘000) |
Amount |
|||
2021 |
$ | 46,304 | ||
2022 |
44,615 | |||
2023 |
41,735 | |||
2024 |
37,020 | |||
2025 |
34,482 | |||
Thereafter |
36,047 | |||
|
|
|||
Total |
$ | 240,203 | ||
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Term Loan – UBS |
$ | 308,959 | $ | 312,112 | ||||
Term Loan – BNP Paribas |
9 | 103 | ||||||
|
|
|
|
|||||
Total |
308,968 |
312,215 |
||||||
Less – current portion |
3,161 | 3,248 | ||||||
Less – debt issuance cost, net of accumulated amortization of $3.7 million and $1.8 million, respectively |
7,403 | 9,233 | ||||||
|
|
|
|
|||||
Total – Long-term, net |
$ |
298,404 |
$ |
299,734 |
||||
|
|
|
|
(in ‘000) |
Amount |
|||
2021 |
$ | 3,161 | ||
2022 |
3,153 | |||
2023 |
3,153 | |||
2024 |
299,501 | |||
2025 |
— | |||
|
|
|||
Total |
$ |
308,968 |
||
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
United States |
$ | (25,283 | ) | $ | (27,728 | ) | ||
Foreign |
(15,236 | ) | (8,656 | ) | ||||
|
|
|
|
|||||
Total loss before income taxes |
$ |
(40,519 |
) |
$ |
(36,384 |
) | ||
|
|
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Current: |
||||||||
Federal |
$ | — | $ | (1,136 | ) | |||
State |
546 | (44 | ) | |||||
Foreign |
505 | (270 | ) | |||||
|
|
|
|
|||||
Total current provision (benefit) |
1,051 |
(1,450 |
) | |||||
Deferred: |
||||||||
Federal |
(7,120 | ) | (8,626 | ) | ||||
State |
2,285 | (2,117 | ) | |||||
Foreign |
(1,534 | ) | (748 | ) | ||||
|
|
|
|
|||||
Total deferred benefit |
$ |
(6,369 |
) |
$ |
(11,491 |
) | ||
|
|
|
|
|||||
Total benefit |
$ |
(5,318 |
) |
$ |
(12,941 |
) | ||
|
|
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Benefit for income taxes at 21% rate |
$ | (8,509 | ) | $ | (7,641 | ) | ||
State taxes, net of federal benefit |
(947 | ) | (2,161 | ) | ||||
Change in valuation allowance |
1,016 | — | ||||||
Rate change |
2,856 | — | ||||||
Credits |
(811 | ) | (541 | ) | ||||
Permanent differences and other |
307 | (41 | ) | |||||
Revaluation of warrants |
1,572 | (49 | ) | |||||
Uncertain tax provision |
226 | (984 | ) | |||||
Foreign withholding tax |
420 | — | ||||||
Foreign rate differential |
(1,448 | ) | (1,524 | ) | ||||
|
|
|
|
|||||
Benefit for income taxes |
$ |
(5,318 |
) |
(12,941 |
) | |||
|
|
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Deferred tax assets: |
||||||||
Net operating loss carry-forward |
$ | 10,604 | $ | 11,618 | ||||
Credit carry-forward |
2,468 | 1,476 | ||||||
Interest expense limitation carry-forward |
7,811 | 7,087 | ||||||
Non-deductible reserves |
520 | 444 | ||||||
Accruals and other temporary differences |
1,047 | 423 | ||||||
Stock compensation |
698 | 439 | ||||||
Property and equipment |
1,089 | 855 | ||||||
|
|
|
|
|||||
Gross deferred tax assets |
$ |
24,237 |
$ |
22,342 |
||||
Less valuation allowance |
(7,164 | ) | (6,148 | ) | ||||
|
|
|
|
|||||
Total deferred tax assets (after valuation allowance) |
$ |
17,073 |
$ |
16,194 |
||||
|
|
|
|
|||||
Deferred tax liabilities: |
||||||||
Property and equipment |
(4,089 | ) | (3,849 | ) | ||||
Intangible assets |
(49,461 | ) | (56,329 | ) | ||||
Goodwill |
(6,241 | ) | (4,894 | ) | ||||
|
|
|
|
|||||
Total deferred tax liabilities |
$ |
(59,791 |
) |
$ |
(65,072 |
) | ||
|
|
|
|
|||||
Net deferred tax liabilities |
$ |
(42,718 |
) |
$ |
(48,878 |
) | ||
|
|
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Unrecognized tax benefits at the beginning of the year |
$ | 3,658 | $ | 4,508 | ||||
Additions for tax positions of current year |
||||||||
Additions for tax positions of prior years |
209 | |||||||
Reductions for tax positions of prior years |
(850 | ) | ||||||
Expirations statutes of limitation |
||||||||
|
|
|
|
|||||
Unrecognized tax benefits at the end of the year |
$ |
3,867 |
$ |
3,658 |
||||
|
|
|
|
(in ‘000) |
Amount |
|||
2021 |
$ | 2,401 | ||
2022 |
1,895 | |||
2023 |
942 | |||
2024 |
566 | |||
2025 |
218 | |||
|
|
|||
Total |
$ |
6,022 |
||
|
|
(in ‘000) |
Amount |
|||
2021 |
$ | 903 | ||
2022 |
243 | |||
2023 |
155 | |||
2024 |
130 | |||
2025 |
30 | |||
|
|
|||
Total minimum lease payments |
$ |
1,461 |
||
Interest expense |
(97 | ) | ||
|
|
|||
Total |
$ |
1,364 |
||
|
|
(in ‘000) |
Amount |
|||
2021 |
$ | 24,317 | ||
2022 |
8,351 | |||
2023 |
1,351 | |||
2024 |
1,351 | |||
2025 |
1,351 | |||
|
|
|||
Total |
$ |
36,721 |
||
|
|
(in ‘000) |
Series A |
Series A-1 |
Series B |
|||||||||
Accumulated and unpaid, December 31, 2018 |
$ |
17,520 |
$ |
226 |
$ |
17,594 |
||||||
Accumulated |
8,090 | 8,568 | 7,744 | |||||||||
Distributed |
— | — | — | |||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, December 31, 2019 |
$ |
25,610 |
$ |
8,794 |
$ |
25,338 |
||||||
Accumulated |
9,202 | 9,814 | 8,572 | |||||||||
Distributed |
— | — | — | |||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, December 31, 2020 |
$ |
34,812 |
$ |
18,608 |
$ |
33,910 |
||||||
|
|
|
|
|
|
December 31, 2020 |
December 31, 2019 |
|||||||
Risk-free interest rate |
1.58 | % | 1.58 – 2.47 | % | ||||
Expected term (life) of options (in years) |
2 | 2 – 4 | ||||||
Expected dividends |
0 | % | 0 | % | ||||
Expected volatility |
86.3 | % | 67.9 – 86.3 | % |
Number of Options |
Weighted Average Grant Date Fair Value per Option (Amount) |
Weighted Average Exercise Price (Amount) |
Weighted Average Remaining Contractual Term (Years) |
|||||||||||||
Balance, December 31, 2018 |
33,516 |
$ |
195 |
$ |
1,750 |
9.3 |
||||||||||
Granted |
4,212 | 197 | 1,750 | |||||||||||||
Exercised |
— | — | — | |||||||||||||
Forfeited |
(5,448 | ) | 195 | 1,750 | ||||||||||||
Expired |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, December 31, 2019 |
32,280 |
196 |
1,750 |
8.4 |
||||||||||||
Granted |
5,181 | 167 | 1,750 | |||||||||||||
Exercised |
— | — | — | |||||||||||||
Forfeited |
(2,484 | ) | 195 | 1,750 | ||||||||||||
Expired |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, December 31, 2020 |
34,977 |
$ |
191 |
$ |
1,750 |
7.7 |
||||||||||
|
|
|
|
|
|
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Total share-based compensation expense |
$ | 1,161 | $ | 1,682 | ||||
Unrecognized compensation cost |
3,416 | 3,793 | ||||||
Remaining recognition period (in years) |
2.7 | 3.4 |
December 31, 2020 |
December 31, 2019 |
|||||||
Range of exercise prices |
$ | 1000 – $2500 | $ | 1000 – $2500 | ||||
Number |
12,446 | 6,883 | ||||||
Weighted average remaining contractual term (in years) |
7.3 | 8.3 | ||||||
Weighted average exercise price |
$ | 1,750 | $ | 1,750 |
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Numerator: |
||||||||
Net loss attributable to the Company |
$ | (35,201 | ) | $ | (23,443 | ) | ||
Less dividends to preferred shareholder |
26,899 | 21,647 | ||||||
|
|
|
|
|||||
Net loss attributable to common shareholders |
$ |
(62,100 |
) |
$ |
(45,090 |
) | ||
Denominator: |
||||||||
Weighted average common shares, basic and diluted (in number) |
227,455 | 224,000 | ||||||
|
|
|
|
|||||
Net loss per share attributable to common shareholder, basic and diluted |
$ |
(273.03 |
) |
$ |
(201.29 |
) | ||
|
|
|
|
(number of shares) |
December 31, 2020 |
December 31, 2019 |
||||||
Series C Convertible Preferred Stock |
16,802 | 16,802 | ||||||
Stock Options |
34,977 | 32,280 |
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Interfusion B.V. |
$ | 985 | $ | 898 | ||||
T-Fone B.V. |
$ | 630 | $ | 574 |
June 30, 2021 (unaudited) |
December 31, 2020 |
|||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | 8,297 | $ | 10,321 | ||||
Accounts receivable, net of allowances for credits and doubtful accounts of $2,257 and $2,804, at June 30, 2021, and December 31, 2020, respectively |
47,640 | 40,661 | ||||||
Inventories, net |
9,864 | 5,842 | ||||||
Prepaid expenses and other receivables |
14,246 | 5,429 | ||||||
|
|
|
|
|||||
Total current assets |
80,047 |
62,253 |
||||||
Non-current assets |
||||||||
Restricted cash |
371 | 372 | ||||||
Property and equipment, net |
12,606 | 13,709 | ||||||
Intangible assets, net |
221,990 | 240,203 | ||||||
Goodwill |
382,428 | 382,749 | ||||||
Deferred tax assets |
119 | 122 | ||||||
Other long-term assets |
3,532 | 611 | ||||||
|
|
|
|
|||||
Total assets |
$ |
701,093 |
$ |
700,019 |
||||
|
|
|
|
|||||
Liabilities, temporary equity and stockholders’ (deficit) equity |
||||||||
Current liabilities |
||||||||
Revolving credit facility |
$ | 22,000 | $ | — | ||||
Accounts payable |
23,181 | 22,978 | ||||||
Accrued liabilities |
12,496 | 17,209 | ||||||
Income taxes payable |
199 | 244 | ||||||
Current portion of capital lease obligations |
641 | 856 | ||||||
Deferred revenue |
7,074 | 7,772 | ||||||
Current portion of term loan payable |
3,153 | 3,161 | ||||||
|
|
|
|
|||||
Total current liabilities |
68,744 |
52,220 |
||||||
Long-term liabilities |
||||||||
Deferred tax liabilities |
38,474 | 42,840 | ||||||
Due to related parties |
1,565 | 1,615 | ||||||
Warrant liability |
13,561 | 15,944 | ||||||
Capital lease obligations |
362 | 508 | ||||||
Term loan payable, net |
297,773 | 298,404 | ||||||
Other long-term liabilities |
4,296 | 4,377 | ||||||
|
|
|
|
|||||
Total liabilities |
$ |
424,775 |
$ |
415,908 |
||||
|
|
|
|
|||||
Commitments and contingencies (note 6) |
June 30, 2021 (unaudited) |
December 31, 2020 |
|||||||
Temporary equity |
||||||||
Series A Preferred Stock; par value $1,000 per share; 42,800 shares authorized; 42,750 shares issued and outstanding at June 30, 2021, and December 31, 2020, respectively |
$ | 82,562 | $ | 77,562 | ||||
Series A-1 Preferred Stock; par value $1,000 per share; 80,000 shares authorized; 60,013 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively |
83,982 | 78,621 | ||||||
Series B Preferred Stock; par value $1,000 per share; 57,000 shares authorized, issued and outstanding at June 30, 2021 and December 31, 2020, respectively |
95,474 | 90,910 | ||||||
Series C Convertible Preferred Stock; par value $1,000 per share; 45,000 shares authorized; 16,502 and 16,802 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively |
16,502 | 16,802 | ||||||
|
|
|
|
|||||
Total temporary equity |
278,520 |
263,895 |
||||||
|
|
|
|
|||||
Stockholders’ equity (deficit) |
||||||||
Common stock, voting; par value $0.01 per share; 400,000 shares authorized; 217,619 shares issued and outstanding at June 30, 2021, and December 31, 2020, respectively |
2 | 2 | ||||||
Additional paid-in capital |
121,322 | 135,617 | ||||||
Accumulated other comprehensive loss |
(1,834 | ) | (1,677 | ) | ||||
Accumulated deficit |
(121,692 | ) | (113,726 | ) | ||||
|
|
|
|
|||||
Total stockholders’ (deficit) equity |
(2,202 |
) |
20,216 |
|||||
|
|
|
|
|||||
Total liabilities, temporary equity and stockholders’ (deficit) equity |
$ |
701,093 |
$ |
700,019 |
||||
|
|
|
|
For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Revenues |
||||||||||||||||
Services |
$ | 46,375 | $ | 41,372 | $ | 91,437 | $ | 83,677 | ||||||||
Products |
14,368 | 9,690 | 24,603 | 17,363 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
60,743 |
51,062 |
116,040 |
101,040 |
||||||||||||
Cost of revenues |
||||||||||||||||
Cost of services |
17,826 | 15,095 | 34,037 | 31,918 | ||||||||||||
Cost of products |
11,511 | 7,449 | 19,672 | 13,068 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cost of revenues (exclusive of depreciation and amortization shown separately below) |
29,337 |
22,544 |
53,709 |
44,986 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses |
||||||||||||||||
Selling, general and administrative |
23,004 | 16,792 | 40,525 | 32,115 | ||||||||||||
Depreciation and amortization |
12,393 | 13,650 | 25,507 | 25,708 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
35,397 |
30,442 |
66,032 |
57,823 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(3,991 |
) |
(1,924 |
) |
(3,701 |
) |
(1,769 |
) | ||||||||
Interest expense, including amortization of deferred financing costs, net |
5,506 | 6,501 | 10,565 | 13,084 | ||||||||||||
Change in fair value of warrant liability |
41 | 4,743 | (2,383 | ) | 2,831 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before income taxes |
(9,538 |
) |
(13,168 |
) |
(11,883 |
) |
(17,684 |
) | ||||||||
Income tax provision (benefit) |
||||||||||||||||
Current |
289 | 279 | 391 | 510 | ||||||||||||
Deferred |
(2,942 | ) | (2,389 | ) | (4,308 | ) | (4,368 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total income tax benefit |
(2,653 |
) |
(2,110 |
) |
(3,917 |
) |
(3,858 |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ |
(6,885 |
) |
$ |
(11,058 |
) |
$ |
(7,966 |
) |
$ |
(13,826 |
) | ||||
|
|
|
|
|
|
|
|
|||||||||
Loss per share: |
||||||||||||||||
Basic |
$ | (63.39 | ) | $ | (78.10 | ) | $ | (100.65 | ) | $ | (119.48 | ) | ||||
Diluted |
(63.39 | ) | (78.10 | ) | (100.65 | ) | (119.48 | ) | ||||||||
Weighted average shares outstanding (in Number): |
||||||||||||||||
Basic |
227,433 | 227,433 | 227,433 | 227,478 | ||||||||||||
Diluted |
227,433 | 227,433 | 227,433 | 227,478 |
For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Net loss |
$ | (6,885 | ) | $ | (11,058 | ) | $ | (7,966 | ) | $ | (13,826 | ) | ||||
Other comprehensive income (loss): |
||||||||||||||||
Foreign currency translation adjustment |
743 | 830 | (157 | ) | (2,283 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive loss |
$ |
(6,142 |
) |
$ |
(10,228 |
) |
$ |
(8,123 |
) |
$ |
(16,109 |
) | ||||
|
|
|
|
|
|
|
|
Series A Preferred Stock |
Series A-1 Preferred Stock |
Series B Preferred Stock |
Series C Convertible Preferred Stock |
Total Temporary Equity |
Common Stock |
Additional paid-in capital |
Accumulated Other Comprehensive Loss |
Accumulated Deficit |
Total Stockholders’ (Deficit) Equity |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Temporary Equity |
Stockholders’ Equity |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Amount |
Shares |
Amount |
Amount |
Amount |
Amount |
Amount |
||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020 |
43 | $ | 77,562 | 60 | $ | 78,621 | 57 | $ | 90,910 | 17 | $ | 16,802 | $ | 263,895 | 218 | $ | 2 | $ | 135,617 | $ | (1,677 | ) | $ | (113,726 | ) | $ | 20,216 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Accrued dividends payable |
— | 2,486 | — | 2,666 | — | 2,241 | — | — | 7,393 | — | — | (7,393 | ) | — | — | (7,393 | ) | |||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | (900 | ) | — | (900 | ) | |||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | 315 | — | — | 315 | |||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | (1,081 | ) | (1,081 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at March 31, 2021 |
43 | $ | 80,048 | 60 | $ | 81,287 | 57 | $ | 93,151 | 17 | $ | 16,802 | $ | 271,288 | 218 | $ | 2 | $ | 128,539 | $ | (2,577 | ) | $ | (114,807 | ) | $ | 11,157 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Accrued dividends payable |
— | 2,514 | — | 2,695 | — | 2,323 | — | — | 7,532 | — | — | (7,532 | ) | — | — | (7,532 | ) | |||||||||||||||||||||||||||||||||||||||||||
Derecognition of shares |
— | — | — | — | — | — | — | (300 | ) | (300 | ) | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | 743 | — | 743 | |||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | 315 | — | — | 315 | |||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | (6,885 | ) | (6,885 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at June 30, 2021 |
43 | $ | 82,562 | 60 | $ | 83,982 | 57 | $ | 95,474 | 17 | $ | 16,502 | $ | 278,520 | 218 | $ | 2 | $ | 121,322 | $ | (1,834 | ) | $ | (121,692 | ) | $ | (2,202 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A Preferred Stock |
Series A-1 Preferred Stock |
Series B Preferred Stock |
Series C Convertible Preferred Stock |
Total Temporary Equity |
Common Stock |
Additional paid-in capital |
Accumulated Other Comprehensive Loss |
Accumulated Deficit |
Total Stockholders’ (Deficit) Equity |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Temporary Equity |
Stockholders’ Equity |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Amount |
Shares |
Amount |
Amount |
Amount |
Amount |
Amount |
||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019 |
43 | $ | 68,360 | 60 | $ | 69,495 | 57 | $ | 82,338 | 17 | $ | 16,802 | $ | 236,995 | 218 | $ | 2 | $ | 161,556 | $ | (3,792 | ) | $ | (78,526 | ) | $ | 79,240 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Repurchase of common stock |
— | — | — | — | — | — | — | — | — | — | — | (200 | ) | — | — | (200 | ) | |||||||||||||||||||||||||||||||||||||||||||
Accrued dividends payable |
— | 2,216 | — | 2,383 | — | 2,053 | — | — | 6,652 | — | — | (6,652 | ) | — | — | (6,652 | ) | |||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | (3,113 | ) | — | (3,113 | ) | |||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | 216 | — | — | 216 | |||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | (2,768 | ) | (2,768 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at March 31, 2020 |
43 | $ | 70,576 | 60 | $ | 71,878 | 57 | $ | 84,391 | 17 | $ | 16,802 | $ | 243,647 | 218 | $ | 2 | $ | 154,920 | $ | (6,905 | ) | $ | (81,294 | ) | $ | 66,723 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Accrued dividends payable |
— | 2,215 | — | 2,382 | — | 2,104 | — | — | 6,701 | — | — | (6,701 | ) | — | — | (6,701 | ) | |||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | 830 | — | 830 | |||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | 315 | — | — | 315 | |||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | (11,058 | ) | (11,058 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at June 30, 2020 |
43 | $ | 72,791 | 60 | $ | 74,260 | 57 | $ | 86,495 | 17 | $ | 16,802 | $ | 250,348 | 218 | $ | 2 | $ | 148,534 | $ | (6,075 | ) | $ | (92,352 | ) | $ | 50,109 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, |
||||||||
2021 |
2020 |
|||||||
Cash flows from operating activities |
||||||||
Net loss |
$ | (7,966 | ) | $ | (13,826 | ) | ||
Adjustments to reconcile net loss to net cash (used in) provided by operating activities |
||||||||
Depreciation and amortization |
25,507 | 25,708 | ||||||
Amortization of deferred financing costs |
1,047 | 1,057 | ||||||
Deferred income taxes |
(4,308 | ) | (4,368 | ) | ||||
Non-cash foreign currency loss (gain) |
77 | (1,684 | ) | |||||
Share-based compensation |
630 | 531 | ||||||
Provision for doubtful accounts |
11 | 861 | ||||||
Change in fair value of warrant liability |
(2,383 | ) | 2,831 | |||||
Change in operating assets and liabilities, net of operating assets and liabilities acquired: |
||||||||
Accounts receivable |
(7,049 | ) | 1,473 | |||||
Inventories |
(4,089 | ) | (2,450 | ) | ||||
Prepaid expenses and other receivables |
(9,016 | ) | (1,355 | ) | ||||
Accounts payable and accrued liabilities |
(6,103 | ) | 2,821 | |||||
Deferred revenue |
(671 | ) | 214 | |||||
Income taxes payable |
(32 | ) | 227 | |||||
|
|
|
|
|||||
Cash (used in) provided by operating activities |
$ |
(14,345 |
) |
$ |
12,040 |
|||
|
|
|
|
|||||
Cash flows used in investing activities |
||||||||
Additions to intangible assets |
(4,754 | ) | (5,543 | ) | ||||
Additions to property and equipment |
(1,219 | ) | (428 | ) | ||||
Acquisition of Integron LLC, net of cash acquired |
— | 366 | ||||||
|
|
|
|
|||||
Net cash used in investing activities |
$ |
(5,973 |
) |
$ |
(5,605 |
) | ||
|
|
|
|
|||||
Cash flows from financing activities |
||||||||
Proceeds from revolving credit facility |
22,000 | 21,700 | ||||||
Repayments on revolving credit facility |
— | (15,000 | ) | |||||
Repayment of term loan |
(1,584 | ) | (1,623 | ) | ||||
Repurchase of common stock |
— | (200 | ) | |||||
Equity financing fees |
(1,373 | ) | — | |||||
Payment of capital lease obligations |
(668 | ) | (385 | ) | ||||
|
|
|
|
|||||
Cash provided by financing activities |
$ |
18,375 |
$ |
4,492 |
||||
|
|
|
|
|||||
Effect of Exchange Rate Change on Cash and Cash Equivalents |
(82 | ) | (236 | ) | ||||
|
|
|
|
|||||
Change in Cash and Cash Equivalents and Restricted Cash |
(2,025 | ) | 10,691 | |||||
Cash and Cash Equivalents and Restricted Cash, beginning of period |
10,693 | 8,692 | ||||||
|
|
|
|
|||||
Cash and Cash Equivalents and Restricted Cash, end of period |
$ |
8,668 |
$ |
19,383 |
||||
|
|
|
|
|||||
Non-cash financing activities: |
||||||||
Capital leases |
$ | 346 | $ | 66 | ||||
Equity financing fees accrued |
1,648 | — | ||||||
Supplemental cash flow information: |
||||||||
Interest paid |
$ | 9,329 | $ | 11,888 |
• | Clarifies that all entities are required to provide the fair value option disclosures in ASC 825, Financial Instruments |
• | Clarifies that the portfolio exception in ASC 820, Fair Value Measurement Derivatives and Hedging |
• | Clarifies that for purposes of measuring expected credit losses on a net investment in a lease in accordance with ASC 326, Financial Instruments—Credit Losses Leases |
• | Clarifies that when an entity regains control of financial assets sold, it should recognize an allowance for credit losses in accordance with ASC 326. |
• | Aligns the disclosure requirements for debt securities in ASC 320, Investments—Debt Securities Financial Services—Depository and Lending |
• | Exemption to not disclose the unfulfilled performance obligation balance for contracts with an original length of one year or less. |
• | Practical expedient to recognize the incremental costs of obtaining a contract as an expense when incurred if the amortization period of the asset that the entity otherwise would have recognized is one year or less. |
• | Election to present revenue net of sales taxes and other similar taxes. |
• | Election from recognizing shipping and handling activities as a separate performance obligation. |
• | Practical expedient not requiring the entity to adjust the promised amount of consideration for the effects of a significant financing component if the entity expects, at contract inception, that the period between when the entity transfers a promised good or service to a customer and when the customer pays for that good or service will be one year or less. |
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
(in ‘000) |
2021 |
2020 |
2021 |
2020 |
||||||||||||
Connectivity* |
$ | 41,114 | $ | 36,050 | $ | 81,705 | $ | 73,651 | ||||||||
Hardware Sales |
13,584 | 8,173 | 21,381 | 13,931 | ||||||||||||
Hardware Sales - bill-and-hold |
784 | 1,517 | 3,222 | 3,432 | ||||||||||||
Deployment services, professional services and other |
5,261 | 5,322 | 9,732 | 10,026 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
60,743 |
$ |
51,062 |
$ |
116,040 |
$ |
101,040 |
||||||||
|
|
|
|
|
|
|
|
* | Includes connectivity-related revenues from Connectivity and IoT Solutions |
(in ‘000) |
Amount |
|||
From July 1, 2021 to December 31, 2021 |
$ | 1,472 | ||
2022 |
2,434 | |||
2023 |
1,464 | |||
2024 |
1,084 | |||
2025 |
753 | |||
Thereafter |
2,157 | |||
|
|
|||
Total |
$ |
9,364 |
||
|
|
(in ‘000) |
Amount |
|||
From July 1, 2021 to December 31, 2021 |
$ | 25,020 | ||
2022 |
1,513 | |||
2023 |
1,328 | |||
2024 |
1,328 | |||
2025 |
1,328 | |||
|
|
|||
Total |
$ |
30,517 |
||
|
|
June 30, 2021 |
December 31, 2020 |
|||||||
Prepaid Deposits |
$ | 10,007 | $ | 1,734 | ||||
Prepaid Expenses and Other Receivables |
4,239 | 3,695 | ||||||
|
|
|
|
|||||
Total Prepaid Expenses and Other Receivables |
$ | 14,246 | $ | 5,429 | ||||
|
|
|
|
June 30, 2021 |
December 31, 2020 |
|||||||
Unamortized Revolver Financing Fees |
$ | 510 | $ | 611 | ||||
Deferred Equity Issuance Costs |
3,022 | — | ||||||
|
|
|
|
|||||
Total Other Long-term Assets |
$ | 3,532 | $ | 611 | ||||
|
|
|
|
(in ‘000) |
Series A |
Series A-1 |
Series B |
|||||||||
Accumulated and unpaid, December 31, 2020 |
$ |
34,812 |
$ |
18,608 |
$ |
33,910 |
||||||
Accumulated |
2,486 | 2,666 | 2,241 | |||||||||
Distributed |
— | — | — | |||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, March 31, 2021 |
$ |
37,298 |
$ |
21,274 |
$ |
36,151 |
||||||
|
|
|
|
|
|
|||||||
Accumulated |
2,514 | 2,695 | 2,323 | |||||||||
|
|
|
|
|
|
|||||||
Distributed |
— |
— |
— |
|||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, June 30, 2021 |
$ |
39,812 |
$ |
23,969 |
$ |
38,474 |
||||||
|
|
|
|
|
|
(in ‘000) |
Series A |
Series A-1 |
Series B |
|||||||||
Accumulated and unpaid, December 31, 2019 |
$ |
25,610 |
$ |
8,794 |
$ |
25,338 |
||||||
Accumulated |
2,216 | 2,359 | 2,053 | |||||||||
Distributed |
— | — | — | |||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, March 31, 2020 |
$ |
27,826 |
$ |
11,153 |
$ |
27,391 |
||||||
|
|
|
|
|
|
|||||||
Accumulated |
2,215 | 2,359 | 2,104 | |||||||||
|
|
|
|
|
|
|||||||
Distributed |
— |
— | — | |||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, June 30, 2020 |
$ |
30,041 |
$ |
13,512 |
$ |
29,495 |
||||||
|
|
|
|
|
|
June 30, 2020 |
||||
Risk-free interest rate |
1.58 - 2.47 |
% | ||
Expected term (life) of options (in years) |
2-4 |
|||
Expected dividends |
0 | % | ||
Expected volatility |
67.9 -86.3 |
% |
Number of Options |
Weighted Average Grant Date Fair Value per Option (Amount) |
Weighted Average Exercise Price (Amount) |
Weighted Average Remaining Contractual Term (Years) |
|||||||||||||
Balance, December 31, 2020 |
34,977 |
191 |
$ |
1,750 |
7.7 |
|||||||||||
Granted |
— |
— |
— |
— |
||||||||||||
Exercised |
— |
— |
— |
— |
||||||||||||
Forfeited |
— |
— |
— |
— |
||||||||||||
Expired |
— |
— |
— |
— |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, June 30, 2021 |
34,977 |
$ |
191 |
$ |
1,750 |
7.2 |
||||||||||
|
|
|
|
|
|
|
|
Number of Options |
Weighted Average Grant Date Fair Value per Option (Amount) |
Weighted Average Exercise Price (Amount) |
Weighted Average Remaining Contractual Term (Years) |
|||||||||||||
Balance, December 31, 2019 |
32,280 |
196 |
$ |
1,750 |
8.4 |
|||||||||||
Granted |
5,181 | 167 | 1,750 | — | ||||||||||||
Exercised |
— |
— | — | — | ||||||||||||
Forfeited |
(2,484 | ) | 195 | 1,750 | — | |||||||||||
Expired |
— |
— | — | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, June 30, 2020 |
34,977 |
$ |
191 |
$ |
1,750 |
8.2 |
||||||||||
|
|
|
|
|
|
|
|
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
(in ‘000) |
2021 |
2020 |
2021 |
2020 |
||||||||||||
Total share-based compensation expense |
$ | 315 | $ | 315 | $ | 630 | $ | 531 |
June 30, 2021 |
June 30, 2020 |
|||||||
Range of exercise prices |
$ | $1,000 -$2,500 |
$ | $1,000 -$2,500 |
||||
Number of stock options |
18,493 | 11,894 | ||||||
Weighted average remaining contractual term (in years) |
6.9 | 7.8 | ||||||
Weighted average exercise price |
$ | 1,750 | $ | 1,750 |
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
(in ‘000) |
2021 |
2020 |
2021 |
2020 |
||||||||||||
Numerator: |
||||||||||||||||
Net loss attributable to the Company |
$ | (6,885 | ) | $ | (11,058 | ) | $ | (7,966 | ) | $ | (13,826 | ) | ||||
Less dividends to preferred shareholder |
7,532 | 6,701 | 14,925 | 13,353 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss attributable to common shareholders |
$ |
(14,417 |
) |
$ |
(17,759 |
) |
$ |
(22,891 |
) |
$ |
(27,179 |
) | ||||
Denominator: |
||||||||||||||||
Weighted average common shares, basic and diluted (in number) |
227,433 | 227,433 | 227,433 | 227,478 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per share attributable to common shareholder, basic and diluted |
$ |
(63.39 |
) |
$ |
(78.10 |
) |
$ |
(100.65 |
) |
$ |
(119.48 |
) | ||||
|
|
|
|
|
|
|
|
(number of shares) |
June 30, 2021 |
June 30, 2020 |
||||||
Series C Convertible Preferred Stock |
16,502 | 16,802 | ||||||
Stock Options |
34,977 | 34,977 |
For the period ended (in ‘000) |
June 30, 2021 |
December 31, 2020 |
||||||
Interfusion B.V. |
$ | 954 | $ | 985 | ||||
T-Fone B.V. |
$ | 611 | $ | 630 |
December 31, 2020 |
December 31, 2019 |
|||||||
Assets |
||||||||
Non-current assets |
||||||||
Investment in subsidiaries |
$ | 300,055 | $ | 324,694 | ||||
|
|
|
|
|||||
Total non-current assets |
300,055 | 324,694 | ||||||
|
|
|
|
|||||
Total assets |
$ |
300,055 |
$ |
324,694 |
||||
|
|
|
|
|||||
Liabilities, temporary equity and stockholders’ equity |
||||||||
Long-term liabilities |
||||||||
Warrant liability |
$ | 15,944 | $ | 8,459 | ||||
|
|
|
|
|||||
Total liabilities |
15,944 |
8,459 |
||||||
|
|
|
|
|||||
Temporary equity |
||||||||
Series A Preferred Stock; par value $1,000 per share; 42,800 shares authorized; 42,750 shares issued and outstanding at December 31, 2020 and 2019 |
77,562 | 68,360 | ||||||
|
|
|
|
|||||
Series A-1 Preferred Stock; par value $1,000 per share; 80,000 shares authorized; 60,013 shares issued and outstanding at December 31, 2020 and 2019 |
78,621 | 69,495 | ||||||
|
|
|
|
|||||
Series B Preferred Stock; par value $1,000 per share; 57,000 shares authorized; 57,000 shares issued and outstanding at December 31, 2020 and 2019 |
90,910 | 82,338 | ||||||
|
|
|
|
|||||
Series C Convertible Preferred Stock; par value $1,000 per share; 45,000 shares authorized; 16,802 shares issued and outstanding at December 31, 2020 and 2019 |
16,802 | 16,802 | ||||||
|
|
|
|
|||||
Total temporary equity |
263,895 |
236,995 |
||||||
|
|
|
|
|||||
Stockholders’ equity |
||||||||
Common stock, voting; par value $0.01 per share; 400,000 shares authorized; 217,619 and 217,819 shares issued and outstanding at December 31, 2020 and 2019, respectively |
2 | 2 | ||||||
Additional paid-in capital |
135,617 | 161,556 | ||||||
Accumulated other comprehensive loss |
(1,677 | ) | (3,793 | ) | ||||
Accumulated deficit |
(113,726 | ) | (78,525 | ) | ||||
|
|
|
|
|||||
Total stockholders’ equity |
20,216 |
79,240 |
||||||
|
|
|
|
|||||
Total liabilities, temporary equity and stockholders’ equity |
$ |
300,055 |
$ |
324,694 |
||||
|
|
|
|
For the years ended |
December 31, 2020 |
December 31, 2019 |
||||||
Equity in net loss of subsidiaries |
$ | (27,716 | ) | $ | (23,678 | ) | ||
Change in fair value of warrant liability |
(7,485 | ) | 235 | |||||
|
|
|
|
|||||
Loss before income taxes |
(35,201 |
) |
(23,443 |
) | ||||
Income tax provision (benefit) |
— | — | ||||||
|
|
|
|
|||||
Net loss |
$ |
(35,201 |
) |
$ |
(23,443 |
) | ||
|
|
|
|
|||||
Other comprehensive loss: |
||||||||
Foreign currency translation adjustment |
2,116 | 517 | ||||||
|
|
|
|
|||||
Comprehensive loss |
$ |
(33,085 |
) |
$ |
(22,926 |
) | ||
|
|
|
|
For the years ended |
December 31, 2020 |
December 31, 2019 |
||||||
Cash flows from operating activities |
||||||||
Net loss |
$ | (35,201 | ) | $ | (23,443 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities |
||||||||
Equity in net loss of subsidiaries |
27,716 | 23,678 | ||||||
Change in fair value of warrant liability |
7,485 | (235 | ) | |||||
|
|
|
|
|||||
Cash provided by operating activities |
— | — | ||||||
|
|
|
|
|||||
Cash flows from investing activities |
||||||||
Distribution from subsidiary |
200 | 80 | ||||||
|
|
|
|
|||||
Cash provided by investing activities |
200 |
80 |
||||||
Cash flows from financing activities |
||||||||
Repurchase of common stock |
(200 | ) | (80 | ) | ||||
|
|
|
|
|||||
Cash used in financing activities |
(200 |
) |
(80 |
) | ||||
Effect of exchange rate change on cash and cash equivalents |
— | — | ||||||
|
|
|
|
|||||
Change in cash and cash equivalents and restricted cash |
— | — | ||||||
Cash and cash equivalents and restricted cash, beginning of year |
— | — | ||||||
|
|
|
|
|||||
Cash and cash equivalents and restricted cash, end of year |
$ |
— |
$ |
— |
||||
|
|
|
|
|||||
Non-cash investing and financing activities: |
||||||||
Equity issued for acquisition of Integron, LLC |
$ | — | $ | 7,000 | ||||
Share-based payment awards issued to employees of subsidiaries |
$ | 1,161 | $ | 1,682 |
(i) | Basis of presentation |
(ii) | Restricted Net Assets |
Securities and Exchange Commission registration fee |
$ | 13,181.94 | ||
Accounting fees and expenses |
* | |||
Legal fees and expenses |
* | |||
Financial printing and miscellaneous expenses |
* | |||
Total |
* |
Exhibit Number |
Description | |
4.2* | Specimen Common Stock Share Certificate. | |
5.1 | Opinion of Kirkland & Ellis LLP. | |
10.1* | Subscription Agreement, dated as of March 12, 2021, by and between the Registrant and the undersigned subscriber party thereto. | |
10.2* | Investor Rights Agreement dated as of September 30, 2021, by and among KORE, Cerberus Telecom Acquisition Holdings LLC, certain stockholders of KORE and the other parties thereto. | |
23.1 | Consent of BDO USA, LLP. | |
23.2 | Consent of WithumSmith+Brown, PC (KORE). | |
23.3 | Consent of WithumSmith+Brown, PC (CTAC). | |
23.4 | Consent of Kirkland & Ellis LLP (included on Exhibit 5.1). | |
24.1* | Power of Attorney (included on the signature page). | |
101.INS | Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document) | |
101.SCH | Inline XBRL Taxonomy Extension Schema Document. | |
101.CAL | InlineXBRL Taxonomy Extension Calculation Linkbase Document. | |
101.DEF | InlineXBRL Taxonomy Extension Definition Linkbase Document. | |
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document. | |
101.PRE | InlineXBRL Taxonomy Extension Presentation Linkbase Document. | |
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
KORE GROUP HOLDINGS, INC. |
/s/ Romil Bahl |
Name: Romil Bahl |
Title: President, Chief Executive Officer and Director |
Signature |
Title |
Date | ||
/s/Romil Bahl Romil Bahl |
President, Chief Executive Officer and Director | October 29, 2021 | ||
/s/Puneet Pamnani Puneet Pamnani |
Executive Vice President and Chief Financial Officer | October 29, 2021 | ||
* Cheemin Bo-Linn |
Director |
October 29, 2021 | ||
* Timothy M. Donahue |
Director |
October 29, 2021 | ||
* Chan W. Galbato |
Director |
October 29, 2021 | ||
* Robert P. MacInnis |
Director |
October 29, 2021 | ||
* Michael K. Palmer |
Director |
October 29, 2021 | ||
* Tomer Yosef-Or |
Director |
October 29, 2021 |