QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
(Address of principal executive offices) |
(Zip Code) |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☒ | Smaller reporting company | ||||
Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No As of November 16, 2021 , there were shares of the registrant’s Class A common stock, par value $0.0001 per share, issued and outstanding. |
Item 1. |
Financial Statements (Unaudited) |
September 30, 2021 (unaudited) |
December 31, 2020 |
|||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Accounts receivable, net of allowances for credits and doubtful accounts of $ |
||||||||
Inventories, net |
||||||||
Prepaid expenses and other receivables |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
Non-current assets |
||||||||
Restricted cash |
||||||||
Property and equipment, net |
||||||||
Intangible assets, net |
||||||||
Goodwill |
||||||||
Deferred tax assets |
||||||||
Other long-term assets |
||||||||
|
|
|
|
|||||
Total assets |
$ |
$ |
||||||
|
|
|
|
|||||
Liabilities, temporary equity and stockholders’ equity |
||||||||
Current liabilities |
||||||||
Accounts payable |
$ | $ | ||||||
Accrued liabilities |
||||||||
Income taxes payable |
||||||||
Current portion of capital lease obligations |
||||||||
Deferred revenue |
||||||||
Current portion of long-term debt |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Long-term liabilities |
||||||||
Deferred tax liabilities |
||||||||
Due to related parties |
||||||||
Warrant liability |
||||||||
Capital lease obligations |
||||||||
Long-term debt |
||||||||
Other long-term liabilities |
||||||||
|
|
|
|
|||||
Total liabilities |
$ |
$ |
||||||
|
|
|
|
September 30, 2021 (unaudited) |
December 31, 2020 |
|||||||
Temporary equity |
||||||||
Series A Preferred Stock; par value $ |
$ | — | $ | |||||
Series A-1 Preferred Stock; par value $ |
— | |||||||
Series B Preferred Stock; par value $ |
— | |||||||
Series C Convertible Preferred Stock; par value $ |
— | |||||||
|
|
|
|
|||||
Total temporary equity |
— | |||||||
|
|
|
|
|||||
Stockholders’ equity (deficit) |
||||||||
Common stock, voting; par value $ |
||||||||
Additional paid-in capital |
||||||||
Accumulated other comprehensive loss |
( |
) | ( |
) | ||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total stockholders’ equity |
||||||||
|
|
|
|
|||||
Total liabilities, temporary equity and stockholders’ equity |
$ |
$ |
||||||
|
|
|
|
For the three months ended September 30, |
For the nine months ended September 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Revenue |
||||||||||||||||
Services |
$ | $ | $ | $ | ||||||||||||
Products |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
||||||||||||||||
Cost of revenue |
||||||||||||||||
Cost of services |
||||||||||||||||
Cost of products |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cost of revenue (exclusive of depreciation and amortization shown separately below) |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses |
||||||||||||||||
Selling, general and administrative |
||||||||||||||||
Depreciation and amortization |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
( |
) | ( |
) |
( |
) | ( |
) | ||||||||
Interest expense, including amortization of deferred financing costs, net |
||||||||||||||||
Change in fair value of warrant liability |
( |
) | ( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before income taxes |
( |
) | ( |
) |
( |
) | ( |
) | ||||||||
Income tax provision (benefit) |
||||||||||||||||
Current |
||||||||||||||||
Deferred |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total income tax benefit |
( |
) | ( |
) |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ |
( |
) | $ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||
|
|
|
|
|
|
|
|
|||||||||
Loss per share: |
||||||||||||||||
Basic |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
Diluted |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Weighted average shares outstanding (in Number): |
||||||||||||||||
Basic |
||||||||||||||||
Diluted |
For the three months ended September 30, |
For the nine months ended September 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
Other comprehensive income (loss): |
||||||||||||||||
Foreign currency translation adjustment |
( |
) | ( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive loss |
$ |
( |
) | $ |
( |
) |
$ |
( |
) | $ |
( |
) | ||||
|
|
|
|
|
|
|
|
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 (as previously reported) |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Conversion of stock |
— | — | — | — | — | ( |
) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at December 31, 2020, effect of reverse recapitalization |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Repurchase of stock |
— | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accrued dividends payable |
— | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at March 31, 2021 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Derecognition of shares |
— | — | — | — | — | — | ( |
) | ( |
) | ( |
) | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Accrued dividends payable |
— | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at June 30, 2021 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Redemption of stock |
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Accrued dividends payable |
— | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
Distributions to and conversions of preferred stock |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | — | — | ||||||||||||||||||||||||||||||||||||||||
CTAC shares recapitalized, net of equity issuance costs of $ |
— | — | — | — | — |
— |
— |
— |
— |
— | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of KORE warrants |
— | — | — | — | — |
— |
— |
— |
— |
— | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
Private offering and merger financing, net of equity issuance costs of $ |
— | — | — | — | — |
— |
— |
— |
— |
— | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Equity portion of convertible debt, net of issuance cost s of $ |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at September 30, 2021 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 (as previously reported) |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Conversion of Stock |
— | — | — | — | — | ( |
) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balanceat December 31, 2019, effect of reverse recapitalization |
$ | ( |
) | ( |
) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Repurchase of common stock |
— | — | — | — | — | — | — | — | — | ( |
) | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||||||
Accrued dividends payable |
— | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at March 31, 2020 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Accrued dividends payable |
— | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at June 30, 2020 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Accrued dividends payable |
— | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at September 30, 2020 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, |
||||||||
2021 |
2020 |
|||||||
Cash flows from operating activities |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Adjustments to reconcile net loss to net cash (used in) provided by operating activities |
||||||||
Depreciation and amortization |
||||||||
Amortization of deferred financing costs |
||||||||
Deferred income taxes |
( |
) | ( |
) | ||||
Non-cash foreign currency loss (gain) |
( |
) | ( |
) | ||||
Share-based compensation |
||||||||
Provision for doubtful accounts |
||||||||
Change in fair value of warrant liability |
( |
) | ||||||
Change in operating assets and liabilities, net of operating assets and liabilities acquired: |
||||||||
Accounts receivable |
( |
) | ( |
) | ||||
Inventories |
( |
) | ( |
) | ||||
Prepaid expenses and other receivables |
( |
) | ( |
) | ||||
Accounts payable and accrued liabilities |
( |
) | ||||||
Deferred revenue |
( |
) | ||||||
Income taxes payable |
||||||||
Cash (used in) provided by operating activities |
$ |
( |
) | $ |
||||
Cash flows used in investing activities |
||||||||
Additions to intangible assets |
( |
) | ( |
) | ||||
Additions to property and equipment |
( |
) | ( |
) | ||||
Acquisition of Integron LLC, net of cash acquired |
— | |||||||
Net cash used in investing activities |
$ |
( |
) |
$ |
( |
) | ||
Cash flows from financing activities |
||||||||
Proceeds from revolving credit facility |
||||||||
Repayments on revolving credit facility |
( |
) | ( |
) | ||||
Repayment of long-term debt |
( |
) | ( |
) | ||||
Proceeds from convertible debt |
— | |||||||
Proceeds from equity portion of convertible debt , n e t of issuance costs |
— |
|||||||
Payment of deferred financing costs, relating to convertible debt |
( |
) | — |
|||||
Repayment of related party note |
( |
) | ||||||
Repurchase of common stock |
— | ( |
) | |||||
Proceeds from CTAC and PIPE financing, net of |
— | |||||||
Settlement of preferred shares |
( |
) | — | |||||
Payment of capital lease obligations |
( |
) | ( |
) | ||||
Cash provided by (used in) financing activities |
$ |
$ |
( |
) | ||||
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 period |
||||||||
Cash and Cash Equivalents and Restricted Cash, end of period |
$ |
$ |
||||||
Non-cash financing activities: |
||||||||
Capital leases |
$ | $ | ||||||
Equity financing fees accrued |
— | |||||||
Common shares issued to preferred shareholders |
— | |||||||
Equity financing fees settled in common shares |
— |
|||||||
Common shares issued to warrant holders |
— |
|||||||
Supplemental cash flow information: |
||||||||
Interest paid |
$ | $ |
• |
the equity holders of pre-combination KORE hold the majority ( |
• |
the senior management of pre-combination KORE became the senior management of the Company; and |
• |
In comparison with CTAC, pre-combination KORE has significantly more revenue and total assets and a larger net loss; |
• |
the operations of pre-combination KORE comprise the ongoing operations of the Company, and the Company assumed pre-Combination KORE’s headquarters. |
• | 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 September 30, |
Nine months ended September 30, |
|||||||||||||||
(in ‘000) |
2021 |
2020 |
2021 |
2020 |
||||||||||||
Connectivity* |
$ | $ | $ | $ | ||||||||||||
Hardware Sales |
||||||||||||||||
Hardware Sales - bill-and-hold |
||||||||||||||||
Deployment services, professional services and other |
||||||||||||||||
Total |
$ |
$ |
$ |
$ |
||||||||||||
* | Includes connectivity-related revenue from IoT Connectivity and IoT Solutions |
Shares |
Percentage |
|||||||
Pre-combination KORE shareholders |
% | |||||||
Public stockholders |
% | |||||||
Private offering and merger financing |
% | |||||||
Total |
% | |||||||
(in ‘000) |
Amount |
|||
From October 1, 2021 to December 31, 2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
Total |
$ |
|||
(in ‘000) |
Amount |
|||
From October 1, 2021 to December 31, 2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Total |
$ |
|||
September 30, 2021 |
December 31, 2020 |
|||||||
Prepaid Deposits |
$ | $ | |
|||||
Prepaid Expenses |
||||||||
Other Receivables |
||||||||
Total Prepaid Expenses and Other Receivables |
$ | |
$ | |||||
(in ‘000) |
Series A |
Series A-1 |
Series B |
|||||||||
Accumulated and unpaid, December 31, 2020 |
$ |
$ |
$ |
|||||||||
Accumulated |
||||||||||||
Distributed |
||||||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, March 31, 2021 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
|||||||
Accumulated |
||||||||||||
|
|
|
|
|
|
|||||||
Distributed |
||||||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, June 30, 2021 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
|||||||
Accumulated |
||||||||||||
|
|
|
|
|
|
|||||||
Distributed |
( |
) |
( |
) |
( |
) | ||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, September 30, 2021 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
(in ‘000) |
Series A |
Series A-1 |
Series B |
|||||||||
Accumulated and unpaid, December 31, 2019 |
$ |
$ |
$ |
|||||||||
Accumulated |
||||||||||||
Distributed |
||||||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, March 31, 2020 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
|||||||
Accumulated |
||||||||||||
|
|
|
|
|
|
|||||||
Distributed |
||||||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, June 30, 2020 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
|||||||
Accumulated |
||||||||||||
|
|
|
|
|
|
|||||||
Distributed |
||||||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, September 30, 2020 |
||||||||||||
|
|
|
|
|
|
September 30, 2020 |
| |||
Risk-free interest rate |
| |||
Expected term (life) of options (in years) |
| |||
Expected dividends |
| |||
Expected volatility |
|
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 |
$ |
|||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Granted |
— |
— |
— |
— |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Exercised |
— |
— |
— |
— |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Forfeited |
— |
— |
— |
— |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Expired |
— |
— |
— |
— |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cancelled |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, September 30, 2021 |
$ |
$ |
— |
|||||||||||||
|
|
|
|
|
|
|
|
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 |
$ |
|||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Granted |
— |
|||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Exercised |
— |
— |
— |
— |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Forfeited |
( |
) |
— |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Expired |
— |
— |
— |
— |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, September 30, 2020 |
$ |
$ |
||||||||||||||
|
|
|
|
|
|
|
|
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
(in ‘000) |
2021 |
2020 |
2021 |
2020 |
||||||||||||
Total share-based compensation expense |
$ | |
$ | |
$ | |
$ | |
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
(in ‘000) |
2021 |
2020 |
2021 |
2020 |
||||||||||||
Numerator: |
||||||||||||||||
Net loss attributable to the Company |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
Less dividends to preferred shareholder |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Add premium on preferred conversion to common shares |
||||||||||||||||
Net loss attributable to common shareholders |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||
Denominator: |
||||||||||||||||
Weighted average common shares, basic and diluted (in number) |
||||||||||||||||
Net loss per share attributable to common shareholder, basic and diluted |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | ||||
(number of shares) |
September 30, 2021 |
September 30, 2020 |
||||||
Series C Convertible Preferred Stock |
||||||||
Stock Options |
For the period ended (in ‘000) |
September 30, 2021 |
December 31, 2020 |
||||||
Interfusion B.V. |
$ | $ | ||||||
T-Fone B.V. |
$ | $ |
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
• | 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. |
• | Amongst industry analysts, KORE has continued to establish and improve its position as the only pure play IoT enabler. Recognized in 2019 by Gartner as the only independent service provider to be named a “Leader” in the Magic Quadrant for Managed IoT Connectivity Services, KORE continued its upward momentum in 2020 as it improved upon its position to be ranked among the top global services providers within the same category. |
• | KORE’s product portfolio has expanded significantly. A few years ago KORE was primarily IoT Connectivity Services focused while today its product portfolio includes IoT Solutions such as IoT Deployment Services and Security Software and Services. KORE’s IoT Connectivity Services have also become richer through the addition of the eSIMs and “Connectivity Enablement as a Service” to the IoT Connectivity Services product portfolio. |
• | IoT Solutions has increased as a proportion of KORE’s total revenue each year since 2018. In the nine months ended September 31, 2021, IoT Solutions represented 32% of KORE’s total revenue while in the nine months ended September 30, 2019, IoT Solutions represented 26% of revenue. |
• | For IoT Connectivity T-Mobile and Vodafone; Mobile Virtual Network Operators such as Aeris and Wireless Logic; and |
• | For IoT Solutions and Analytics |
• | 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 connectivity services 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 IoT 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 |
For three months ended September 30, |
For nine months ended September 30, |
|||||||||||||||||||||||||||||||
(in ‘000) |
2021 |
2020 |
2021 |
2020 |
||||||||||||||||||||||||||||
Services |
$ | 48,428 | 71 | % | $ | 43,436 | 79 | % | $ | 139,866 | 76 | % | $ | 127,113 | 81 | % | ||||||||||||||||
Products |
19,450 | 29 | % | 11,821 | 21 | % | 44,053 | 24 | % | 29,184 | 19 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total revenue |
$ |
67,878 |
100 |
% |
$ |
55,257 |
100 |
% |
$ |
183,919 |
100 |
% |
$ |
156,297 |
100 |
% | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For three months ended September 30, |
For nine months ended September 30, |
|||||||||||||||||||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||||||||||||||||||
IoT Connectivity |
$ | 41,542 | 61 | % | $ | 39,604 | 72 | % | $ | 125,590 | 68 | % | $ | 115,180 | 74 | % | ||||||||||||||||
IoT Solutions |
26,336 | 39 | % | 15,653 | 28 | % | 58,329 | 32 | % | 41,117 | 26 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total revenue |
$ |
67,878 |
100 |
% |
$ |
55,257 |
100 |
% |
$ |
183,919 |
100 |
% |
$ |
156,297 |
100 |
% | ||||||||||||||||
Period End Connections Count |
13.6 million | 11.0 million | 13.6 million | 11.0 million | ||||||||||||||||||||||||||||
Average Connections Count for the Period |
13.5 million | 10.8 million | 13.1 million | 10.2 million |
For three months ended |
For nine months ended |
|||||||||||||||||||||||||||||||
September 30, |
Change |
September 30, |
Change |
|||||||||||||||||||||||||||||
(in ‘000) |
2021 |
2020 |
Dollars |
% |
2021 |
2020 |
Dollars |
% |
||||||||||||||||||||||||
Cost of services |
$ | 17,379 | $ | 15,675 | 1,704 | 11 | % | $ | 51,417 | $ | 47,594 | 3,823 | 8 | % | ||||||||||||||||||
Cost of products |
17,585 | 9,853 | 7,732 | 78 | % | 37,258 | 22,921 | 14,337 | 63 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total cost of revenue |
$ |
34,964 |
$ |
25,528 |
$ |
9,436 |
37 |
% |
$ |
88,675 |
$ |
70,515 |
18,160 |
26 |
% | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For three months ended |
For nine months ended |
|||||||||||||||||||||||||||||||
September 30, |
Change |
September 30, |
Change |
|||||||||||||||||||||||||||||
(in ‘000) |
2021 |
2020 |
Dollars |
% |
2021 |
2020 |
Dollars |
% |
||||||||||||||||||||||||
Cost of IoT Connectivity |
$ | 16,111 | $ | 15,475 | 636 | 4 | % | $ | 48,729 | $ | 45,975 | 2,754 | 6 | % | ||||||||||||||||||
Cost of IoT Solutions |
18,853 | 10,053 | 8,800 | 88 | % | 39,946 | 24,540 | 15,406 | 63 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total cost of revenue |
$ |
34,964 |
$ |
25,528 |
9,436 |
37 |
% |
$ |
88,675 |
$ |
70,515 |
18,160 |
26 |
% | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For three months ended |
For nine months ended |
|||||||||||||||||||||||||||||||
September 30, |
Change |
September 30 |
Change |
|||||||||||||||||||||||||||||
(in ‘000) |
2021 |
2020 |
Dollars |
% |
2021 |
2020 |
Dollars |
% |
||||||||||||||||||||||||
Selling, general and administrative expenses |
$ | 26,001 | $ | 17,792 | 8,209 | 46 | % | $ | 66,525 | $ | 49,907 | 16,618 | 33 | % |
For three months ended |
For nine months ended |
|||||||||||||||||||||||||||||||
September 30, |
Change |
September 30, |
Change |
|||||||||||||||||||||||||||||
(in ‘000) |
2021 |
2020 |
Dollars |
% |
2021 |
2020 |
Dollars |
% |
||||||||||||||||||||||||
Depreciation and amortization |
$ | 12,440 | $ | 13,176 | (736 | ) | (6 | )% | $ | 37,947 | $ | 38,884 | (937 | ) | (2 | )% |
For three months ended |
For nine months ended |
|||||||||||||||||||||||||||||||
September 30, |
Change |
September 30, |
Change |
|||||||||||||||||||||||||||||
(in ‘000) |
2021 |
2020 |
Dollars |
% |
2021 |
2020 |
Dollars |
% |
||||||||||||||||||||||||
Interest expense including amortization of deferred financing costs, net |
$ | (5,589 | ) | $ | (5,276 | ) | (313 | ) | 6 | % | $ | (16,155 | ) | $ | (18,359 | ) | 2,204 | (12 | )% | |||||||||||||
Change in fair value of warrant liability |
2,898 | (651 | ) | 3,549 | (545 | )% | 5,281 | (3,482 | ) | 8,763 | (252 | )% | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total other income (expense) |
$ |
(2,691 |
) |
$ |
(5,927 |
) |
3,236 |
(55 |
)% |
$ |
(10,874 |
) |
$ |
(21,841 |
) |
10,967 |
(50 |
)% | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For three months ended |
For nine months ended |
|||||||||||||||||||||||||||||||
September 30, |
Change |
September 30, |
Change |
|||||||||||||||||||||||||||||
(in ‘000) |
2021 |
2020 |
Dollars |
% |
2021 |
2020 |
Dollars |
% |
||||||||||||||||||||||||
Income tax benefit |
$ | (3,710 | ) | $ | (1,518 | ) | (2,192 | ) | 144 | % | $ | (7,628 | ) | $ | (5,376 | ) | (2,252 | ) | 42 | % |
• | The Company closed the Business Combination on September 30, 2021, resulting in a net increase in cash of $63.2 million and a recapitalization of the Company’s equity structure. |
• | The Company used $9.4 million and provided $18.7 million of cash flows from operating activities for the nine months ended September 30, 2021 and 2020, respectively. |
• | The Company’s investment activity used $9.8 million and $9.3 million for the nine months ended September 30, 2021 and 2020, respectively, resulting primarily from capital expenditures during the period related to technology equipment, software licenses, and internally developed software. |
• | The Company drew $25.0 and $21.7 million on and repaid $25.0 and $25.0 million of its revolving line of credit during the nine months ended September 30, 2021 and 2020, respectively. |
(in ‘000) |
||||||||||||||||
For the three months ended September 30, |
For the nine months ended September 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Net loss |
$ | (4,508 | ) | (5,648 | ) | $ | (12,474 | ) | $ | (19,474 | ) | |||||
Income tax expense (benefit) |
(3,710 | ) | (1,518 | ) | (7,628 | ) | (5,376 | ) | ||||||||
Interest expense |
5,589 | 5,276 | 16,155 | 18,359 | ||||||||||||
Depreciation and amortization |
12,440 | 13,176 | 37,947 | 38,884 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
9,811 |
11,286 |
34,000 |
32,393 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Change in fair value of warrant liabilities (non-cash) |
(2,898 | ) | 651 | (5,281 | ) | 3,482 | ||||||||||
Transformation expense |
2,424 | 1,608 | 6,174 | 5,448 | ||||||||||||
Acquisition and integration-related restructuring costs |
2,772 | 1,002 | 7,290 | 3,399 | ||||||||||||
Stock-based compensation (non-cash) |
3,933 | 315 | 4,564 | 846 | ||||||||||||
Foreign currency loss (gain) (non-cash) |
(240 | ) | 328 | (163 | ) | (1,356 | ) | |||||||||
Other |
94 | 179 | 390 | 289 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
15,896 |
15,369 |
$ |
46,974 |
$ |
44,501 |
||||||||||
|
|
|
|
|
|
|
|
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 |
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
Item 4. |
Controls and Procedures |
Item 1. |
Legal Proceedings. |
Item 1A. |
Risk Factors. |
• | We did not design and maintain formal accounting policies, procedures, and controls over significant accounts and disclosures, including segregation of duties, to ensure complete, accurate and timely financial accounting, reporting, and disclosures. In addition, we did not have the formal processes to identify, review and account for nonroutine transactions and/or events, nor to review journal entries, reconcile journal entries to underlying support, or evaluate if journal entries are in compliance with GAAP before the entries are manually posted . Lastly, we did not have a process to ensure all balance sheet accounts had reconciliations that properly supported the balances, including proper review and approvals. |
• | We did not design and maintain effective control over IT general controls for information systems and company-wide End User Computing (“EUCs”) spreadsheets that are relevant to the preparation of its financial statements. Specifically, we did not design and maintain: (i) program change management control for financial systems relevant to our financial reporting to ensure that information technology program and data changes affecting financial IT applications and underlying accounting records are identified, tested, authorized and implemented appropriately; (ii) user access controls to ensure appropriate segregation of duties and that adequately restrict user and privileged access to financial applications, programs, and data to appropriate KORE personnel; (iii) computer operations controls to ensure critical data interfaces between systems are appropriately identified and monitored, data backups are authorized and monitored, and restorations are tested; and (iv) testing and approval controls for program development to ensure that new software development is aligned with business and IT requirements. |
• | Hired new leadership in the accounting and finance team, including a Corporate Controller and Tax Senior Manager, with appropriate technical accounting knowledge and public company experience in finance and accounting; |
• | Actively pursuing the hire of a qualified Controller of IoT Solutions, a technical accounting and SEC reporting professionals and additional accounting associates to execute key controls related to various financial reporting processes, in addition to utilizing third-party consultants to supplement KORE’s internal resources focused on technical accounting, application of new accounting standards, tax matters and valuations; |
• | Engaged a global accounting advisory firm to assist with the documentation, evaluation, remediation and testing of KORE’s internal control over financial reporting and ITGC’s, and corrective action has already begun; |
• | Consolidating finance, accounting, and reporting operations, with a common set of comprehensive accounting and financial reporting procedures and controls to improve the completeness and accuracy of financial accounting, reporting and disclosures; and |
• | Developed a roadmap to migrate from multiple legacy billing platforms to a single billing platform by the end of 2022, and also have initiated other projects to improve and streamline the financial operations of our acquired entities. |
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds. |
Item 3. |
Defaults Upon Senior Securities. |
Item 4. |
Mine Safety Disclosures. |
Item 5. |
Other Information. |
Item 6. |
Exhibits. |
* | Filed herewith. |
** | Furnished herewith. |
KORE Group Holdings, Inc. | ||||||
Date: November 16, 2021 |
By: | /s/ Romil Bahl | ||||
Romil Bahl President and Chief Executive Officer (Principal Executive Officer) | ||||||
Date: November 16, 2021 |
By: | /s/ Puneet Pamnani | ||||
Puneet Pamnani Executive Vice President and Chief Financial Officer (Principal Financial Officer) |