Delaware |
7370 |
86-3078783 | ||
(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 (1) |
Proposed maximum offering price per security |
Proposed maximum aggregate offering price |
Amount of registration fee | ||||
Common stock (2) |
12,000,000 |
$12.50 |
$150,000,000.00 (4) |
$13,905.00 | ||||
Common stock (3) |
8,911,745 |
$11.50 |
$102,485,067.50 (5) |
$9 ,497.86 | ||||
Common stock |
186,326 (6) |
$7.24 |
$1,349,000.24 (7) |
$1 25.05 | ||||
Total |
21,098,071 |
— |
$ |
$2 3,527.92 | ||||
| ||||||||
|
(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) |
Represents 12,000,000 shares of common stock issuable upon the exercise of the exchangeable notes. |
(3) |
Represents 8,911,745 shares of common stock issuable upon the exercise of warrants |
(4) |
Calculated pursuant to Rule 457(g) under the Securities Act, based on the exercise price of the exchangeable notes. |
(5) |
Calculated pursuant to Rule 457(g) under the Securities Act, based on the exercise price of the warrants. |
(6) |
The number of shares of common stock being registered represents 186,326 shares of common stock issued as compensation to certain advisors of the Company in connection with the Business Combination. |
(7) |
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 November 26, 2021 ($7.24 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. |
Page |
||||
iii |
||||
v |
||||
1 |
||||
5 |
||||
26 |
||||
27 |
||||
28 |
||||
36 |
||||
47 |
||||
69 |
||||
76 |
||||
81 |
||||
83 |
||||
86 |
||||
88 |
||||
97 |
||||
101 |
||||
102 |
||||
105 |
||||
105 |
||||
105 |
||||
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 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. |
• | 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. |
• | The equity holders of Maple hold the majority (54%) of voting rights in KORE; |
• | The senior management team of Maple became the senior management of KORE; |
• | In comparison with CTAC, Maple has significantly more revenue and total assets and a larger net loss. |
• | The operations of Maple comprise the ongoing operations of KORE and KORE assumed 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 shares |
(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 September 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. |
For the Nine Months Ended September 30, 2021 |
January 1, 2021 – September 29, 2021 |
For the Nine Months Ended September 30, 2021 |
||||||||||||||||||
KORE (Historical) |
CTAC (Historical) |
Transaction Accounting Adjustments |
Pro Forma Combined |
|||||||||||||||||
Revenue: |
||||||||||||||||||||
Revenue |
183,919 | — | — | 183,919 | ||||||||||||||||
Cost of revenue: |
||||||||||||||||||||
Cost of revenue |
88,675 | — | — | 88,675 | ||||||||||||||||
Operating expenses: |
||||||||||||||||||||
Selling, general and administrative |
66,525 | 6,083 | (6,038 | ) | B |
62,006 | ||||||||||||||
— | (4,564 | ) | D |
— | ||||||||||||||||
Selling, general and administrative – related party |
— | 753 | (753 | ) | B |
— | ||||||||||||||
Depreciation and amortization |
37,947 | — | 37,947 | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total operating expenses |
104,472 |
6,836 |
(11,355 |
) |
99,953 |
|||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit (loss) |
(9,228 |
) |
(6,836 |
) |
11,355 |
(4,709 |
) | |||||||||||||
Other income (expense): |
||||||||||||||||||||
Interest expense, including amortization of debt financing costs, net |
(16,155 | ) | — | 1,056 | E |
(20,251 | ) | |||||||||||||
30 | F |
|||||||||||||||||||
(5,182 | ) | G |
||||||||||||||||||
Change in fair value of warrant liability |
5,281 | 3,119 | (5,281 | ) | H |
95 | ||||||||||||||
(3,024 | ) | I |
||||||||||||||||||
Investment income from trust account |
— | 19 | (19 | ) | K |
— | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Loss before income taxes |
(20,102 |
) |
(3,698 |
) |
(1,065 |
) |
(24,865 |
) | ||||||||||||
Income tax provision (benefit) |
||||||||||||||||||||
Current |
569 | — | 1,810 | L |
2,379 | |||||||||||||||
Deferred |
(8,197 | ) | — | (8,197 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total income tax provision (benefit) |
(7,628 |
) |
— |
1,810 |
(5,818 |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss |
(12,474 |
) |
(3,698 |
) |
(2,875 |
) |
(19,047 |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
KORE (Historical) |
CTAC (Historical) |
Pro Forma Combined |
||||||||||||||||||
Basic and diluted weighted average shares outstanding of Class A ordinary shares |
30,433,641 | 26,735,238 | 72,242,919 | |||||||||||||||||
Basic and diluted net loss per share, Class A ordinary Shares |
$ | (1.03 | ) | $ | — | $ | (0.26 | ) | ||||||||||||
Basic and diluted weighted average shares outstanding of Class B ordinary shares |
— | 6,479,225 | — | |||||||||||||||||
Basic and diluted net loss per share, Class B ordinary Shares |
$ | — | $ | (0.57 | ) | $ | — |
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 revenue: |
||||||||||||||||||||
Cost of revenue |
97,930 | — | — | 97,930 | ||||||||||||||||
Operating expenses: |
||||||||||||||||||||
Selling, general and administrative |
72,883 | 515 | 2,100 | A |
80,881 | |||||||||||||||
819 | B |
|||||||||||||||||||
4,564 | C |
|||||||||||||||||||
Selling, general and administrative – related party |
— | 158 | (158 | ) | B |
— | ||||||||||||||
Depreciation and amortization |
52,488 | — | 52,488 | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total operating expenses |
125,371 |
673 |
7,325 |
133,369 |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit (loss) |
(9,541 |
) |
(673 |
) |
(7,325 |
) |
(17,539 |
) | ||||||||||||
Other income (expense): |
||||||||||||||||||||
Interest expense, including amortization of debt financing costs, net |
(23,493 | ) | 40 | F |
(30,246 | ) | ||||||||||||||
(6,793 | ) | G |
||||||||||||||||||
Change in fair value of warrant liability |
(7,485 | ) | (3,779 | ) | 7,485 | H |
(116 | ) | ||||||||||||
3,663 | I |
|||||||||||||||||||
Offering costs attributable to warrants |
(446 | ) | 433 | J |
(13 | ) | ||||||||||||||
Investment income from trust account |
— | 4 | (4 | ) | K |
— | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Loss before income taxes |
(40,519 |
) |
(4,894 |
) |
(2,501 |
) |
(47,914 |
) | ||||||||||||
Income tax provision (benefit) |
||||||||||||||||||||
Current |
1,051 | — | (3,412 | ) | L |
(2,361 | ) | |||||||||||||
Deferred |
(6,369 | ) | — | (6,369 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total income tax benefit |
(5,318 |
) |
— |
(3,412 |
) |
(8,730 |
) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss |
(35,201 |
) |
(4,894 |
) |
911 |
(39,184 |
) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Basic and diluted weighted average shares outstanding of Class A ordinary shares |
31,650,173 | 26,386,269 | 72,242,919 | |||||||||||||||||
Basic and diluted net loss per share, Class A ordinary Shares |
$ | (1.96 | ) | $ | — | $ | (0.49 | ) | ||||||||||||
Basic and diluted weighted average shares outstanding of Class B ordinary shares |
— | 6,355,484 | — | |||||||||||||||||
Basic and diluted net loss per share, Class B ordinary Shares |
$ | — | $ | (0.77 | ) | $ | — |
1. |
Basis of Presentation |
• | KORE’s unaudited condensed consolidated statements of operations for the nine months ended September 30, 2021 and the related notes, included elsewhere in this prospectus; and |
• | Maple’s audited consolidated statement of operations for the year ended December 31, 2020 and the related notes, included elsewhere in this prospectus |
• | CTAC’s audited statement of operations for the period from September 8, 2020 (inception) through December 31, 2020 and the related notes, contained in CTAC’s Annual Report on Form 10-K/A. |
2. |
Accounting Policies |
3. |
Adjustments to Summary Pro Forma Information |
(A) | 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. |
(B) | 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. |
(C) | Reflects an expense for the payment of cash and shares made in accordance with the Option Cancellation Agreement. |
(D) | Reflects the reversal of compensation costs recognized during the nine months ended September 30, 2021 related to options settled in the Option Cancellation Agreement. |
(E) | Reflects the elimination of historical interest expense during the nine months ended September 30, 2021 on the revolving credit facility repaid through the transaction proceeds. |
(F) | Reflects the elimination of historical interest expense on the related party notes repaid through the transaction proceeds. |
(G) | Reflects interest expense and amortization of debt issuance costs related to the Backstop Notes. |
(H) | Reflects the elimination of the historical change in fair value of the Maple warrant liability of $(5.3) million and $7.5 million due to the settlement of the Maple Warrants through KORE Common Stock for the nine months ended September 30, 2021 and year ended December 31, 2020, respectively. |
(I) | Reflects the elimination of the historical change in fair value of the CTAC public warrant liability of $3.0 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 nine months ended September 30, 2021 and year ended December 31, 2020, respectively. |
(J) | 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. |
(K) | Reflects the elimination of investment income on the trust account. |
(L) | Reflects tax effects of income statement pro forma adjustments above. |
4. |
Loss per Share |
For the year ended December 31, 2020 |
For the nine months ended September 30, 2021 |
|||||||
Pro forma net loss |
(39,184 | ) | (19,047 | ) | ||||
Premium on preferred conversion to common shares |
4,074 | — | ||||||
|
|
|
|
|||||
(35,110 | ) | (19,047 | ) | |||||
Weighted average shares outstanding of common stock |
72,242,919 | 72,242,919 | ||||||
Net loss per share (Basic and Diluted) attributable to common stockholders |
$ | (0.49 | ) | $ | (0.26 | ) |
• | Connected Health |
• | Fleet Management |
• | Asset Monitoring |
• | Communication Services |
• | Industrial IoT |
Product line |
Products |
Product description |
Primary pricing method | |||
IoT Connectivity 68% of nine months ended Q3 2021 and 74% of full year 2020 revenue |
IoT 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 | ||||||
IoT Connectivity Enablement as a Service (CEaaS) |
• IoT 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 32% of nine months ended Q3 2021 and 26% of 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 IoT 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 IoT 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 IoT 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. |
• | 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. 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 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 |
Nine Months Ended September 30, |
Years Ended December 31, |
|||||||||||||||||||||||||||||||
2021 |
2020 |
2020 |
2019 |
|||||||||||||||||||||||||||||
Services |
$ | 139,866 | 76 | % | $ | 127,113 | 81 | % | $ | 172,845 | 81 | % | $ | 159,425 | 94 | % | ||||||||||||||||
Products |
44,053 | 24 | % | 29,184 | 19 | % | 40,915 | 19 | % | 9,727 | 6 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total revenue |
$ |
183,919 |
100 |
% |
$ |
156,297 |
100 |
% |
$ |
213,760 |
100 |
% |
$ |
169,152 |
100 |
% | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
Years Ended December 31, |
|||||||||||||||||||||||||||||||
2021 |
2020 |
2020 |
2019 |
|||||||||||||||||||||||||||||
IoT Connectivity |
$ | 125,590 | 68 | % | $ | 115,180 | 74 | % | $ | 158,748 | 74 | % | $ | 150,358 | 89 | % | ||||||||||||||||
IoT Solutions |
58,329 | 32 | % | 41,117 | 26 | % | 55,012 | 26 | % | 18,794 | 11 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total revenue |
$ |
183,919 |
100 |
% |
$ |
156,297 |
100 |
% |
$ |
213,760 |
100 |
% |
$ |
169,152 |
100 |
% | ||||||||||||||||
Period End Connections Count |
13.6 million | 11.0 million | 11.8 million | 9.7 million | ||||||||||||||||||||||||||||
Average Connections Count for the Period |
13.1 million | 10.2 million | 10.7 million | |
9.2 million |
|
(in ‘000) |
For nine months ended |
For the years ended |
||||||||||||||||||||||||||||||
September 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Cost of services |
$ | 51,417 | $ | 47,594 | 3,823 | 8 | % | $ | 64,520 | $ | 57,621 | 6,899 | 12 | % | ||||||||||||||||||
Cost of products |
37,258 | 22,921 | 14,337 | 63 | % | 33,410 | 6,044 | 27,366 | 453 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total cost of revenue |
$ |
88,675 |
$ |
70,515 |
$ |
18,160 |
26 |
% |
$ |
97,930 |
$ |
63,665 |
34,265 |
54 |
% | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in ‘000) |
For nine months ended |
For the years ended |
||||||||||||||||||||||||||||||
September 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Cost of IoT Connectivity |
$ | 48,729 | $ | 45,975 | 2,754 | 6 | % | $ | 63,706 | $ | 56,139 | 7,567 | 13 | % | ||||||||||||||||||
Cost of IoT Solutions |
39,946 | 24,540 | 15,406 | 63 | % | 34,224 | 7,526 | 26,698 | 355 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total cost of revenue |
$ |
88,675 |
$ |
70,515 |
$ |
18,160 |
26 |
% |
$ |
97,930 |
$ |
63,665 |
34,265 |
54 |
% | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For nine months ended |
For the years ended |
|||||||||||||||||||||||||||||||
September 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Selling, general and administrative expenses |
$ | 66,525 | $ | 49,907 | 16,618 | 33 | % | $ | 72,883 | $ | 65,298 | 7,585 | 12 | % |
For nine months ended |
For the years ended |
|||||||||||||||||||||||||||||||
September 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Depreciation and amortization |
$ | 37,947 | $ | 38,884 | (937 | ) | (2 | )% | $ | 52,488 | $ | 48,131 | 4,357 | 9 | % |
For nine months ended |
For the years ended |
|||||||||||||||||||||||||||||||
September 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Intangible asset impairment loss |
$ | — | $ | — | — | — | % | $ | — | $ | (3,892 | ) | (3,892 | ) | (100 | )% |
For nine months ended |
For the years ended |
|||||||||||||||||||||||||||||||
September 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Interest expense including amortization of debt issuance |
$ | (16,155 | ) | $ | (18,359 | ) | 2,204 | (12 | )% | $ | (23,493 | ) | $ | (24,785 | ) | 1,292 | (5 | )% | ||||||||||||||
Change in fair value of warrant liability |
5,281 | (3,482 | ) | 8,763 | (252 | )% | (7,485 | ) | 235 | (7,720 | ) | (3,285 | )% | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total other income (expense) |
$ |
(10,874 |
) |
$ |
(21,841 |
) |
10,967 |
(50 |
)% |
$ |
(30,978 |
) |
$ |
(24,550 |
) |
(6,428 |
) |
(26 |
)% | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For nine months ended |
For the years ended |
|||||||||||||||||||||||||||||||
September 30, |
Change |
December 31, |
Change |
|||||||||||||||||||||||||||||
2021 |
2020 |
Dollars |
% |
2020 |
2019 |
Dollars |
% |
|||||||||||||||||||||||||
Provision for (benefit from) income |
$ | (7,628 | ) | $ | (5,376 | ) | (2,252 | ) | 42 | % | $ | (5,318 | ) | $ | (12,941 | ) | 7,623 | (59 | )% |
• | 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. |
• | 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) |
For the nine months ended September 30, |
|||||||
2021 |
2020 |
|||||||
Net loss |
$ | (12,474 | ) | $ | (19,474 | ) | ||
Income tax expense (benefit) |
(7,628 | ) | (5,376 | ) | ||||
Interest expense |
16,155 | 18,359 | ||||||
Depreciation and amortization |
37,947 | 38,884 | ||||||
|
|
|
|
|||||
EBITDA |
34,000 |
32,393 |
||||||
|
|
|
|
|||||
Change in fair value of warrant liabilities (non-cash) |
(5,281 | ) | 3,482 | |||||
Transformation expense |
6,174 | 5,448 | ||||||
Acquisition and integration-related restructuring costs |
7,290 | 3,399 | ||||||
Stock-based compensation (non-cash) |
4,564 | 846 | ||||||
Foreign currency loss (gain) (non-cash) |
(163 | ) | (1,356 | ) | ||||
Other |
390 | 289 | ||||||
|
|
|
|
|||||
Adjusted EBITDA |
$ |
46,974 |
$ |
44,501 |
||||
|
|
|
|
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 |
||||
|
|
|
|
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 computer acquired software |
3-5 years |
Name |
Age |
Title | ||
Romil Bahl |
53 | President, Chief Executive Officer and Director | ||
Paul Holtz |
45 | Senior Vice President of Corporate Performance, Planning and Analytics and Interim 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 KORE Shares |
% |
||||||
CTAC Sponsor (our sponsor) (1) |
6,970,342 | 9.7 | % | |||||
Entities affiliated with ABRY Partners LLC (2)(3) |
24,252,912 | 33.7 | % | |||||
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 | * | ||||||
Paul Holtz |
— | * | ||||||
Bryan Lubel |
18,171 | * | ||||||
Cheemin Bo-Linn |
— | — | ||||||
Timothy M. Donahue |
— | — | ||||||
Chan W. Galbato |
— | — | ||||||
Robert P. MacInnis |
— | — | ||||||
Michael K. Palmer |
— | — | ||||||
Tomer Yosef-Or |
— | — | ||||||
All KORE directors and executive officers as a group (9 individuals) |
40,384,467 | 56.1 | % |
* | 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 of Selling Security holders |
Number of Shares of Common Stock Beneficially Owned Prior to the Offering |
Principal Amount of Exchangeable Notes Owned and Offered Hereby |
Number of Shares of Common Stock Underlying Exchangeable Notes (1) |
Number of Shares of Common Stock Beneficially Owned After this Offering (2) |
Percentage of Outstanding Shares of Common Stock |
|||||||||||||||
Drawbridge Special Opportunities Fund LP (3) |
4,364,898 | $ | 43,438,000 | 3,475,040 | 676,443 | * | ||||||||||||||
Drawbridge Special Opportunities Fund Ltd. (4) |
1,089,487 | $ | 7,771,000 | 621,680 | 352,474 | * | ||||||||||||||
DBSO TRG Fund (A) L.P. (5) |
279,772 | $ | 2,029,000 | 162,320 | 88,512 | * | ||||||||||||||
Fortress Vintage Securities Fund LP (6) |
489,702 | $ | 3,552,000 | 284,160 | 154,897 | * | ||||||||||||||
Fortress Lending Fund II Holdings LP (7) |
4,623,665 | $ | 57,200,000 | 4,576,000 | 47,665 | * | ||||||||||||||
Fortress Lending Fund II MA-CRPTF LP (8) |
485,809 | $ | 6,010,000 | 480,800 | 5,009 | * | ||||||||||||||
Cowen Investments II LLC (9) |
186,326 | — | — | — | * | |||||||||||||||
Total |
11,519,659 |
$ |
120,000,000 |
9,600,000 |
1,325,000 |
* |
* | Less than 1% |
(1) | Assumes for each $1,000 in principal amount of the Exchangeable Notes an exchange ratio, as of the date of this prospectus, of 80.000 ordinary share (based on the initial exchange price of $12.50 per share) upon exchange and full physical settlement of the $120,000,000 in aggregate initial principal amount of Exchangeable Notes. The number of common stock issuable upon exchange is subject to adjustment upon the occurrence of certain events set forth in the indenture governing the Exchangeable Notes and described herein. The number of common stock registered pursuant to the registration statement of which this prospectus forms a part includes an indeterminate number of common stock that may be issued in connection with any share split, share dividend, dividend or other distribution, recapitalization or similar event or pursuant to the anti-dilution provisions set forth in the indenture governing the Exchangeable Notes in addition to such additional common stock potentially issuable in payment of interest on the Exchangeable Notes. However, additional common stock potentially issuable as a result of the foregoing or other adjustments to the exchange price are not included in the share amounts set forth in the table. |
(2) | Assumes the sale of all common stock registered pursuant to this prospectus, although the selling securityholders are under no obligation known to us to sell any common stock at this time. |
(3) | The number of shares reported herein consists of (i) 676,443 common stock; (ii) 115,333 common stock underlying warrants; and (iii) 621,680 common stock underlying the Exchangeable Notes held by Drawbridge Special Opportunities Fund LP (“DBSO”). Drawbridge Special Opportunities Advisors LLC, a Delaware limited liability company (“DBSO Advisors”), is the investment manager of DBSO. As the Co- |
Chief Investment Officers of DBSO Advisors, each of Peter L. Briger, Jr., Dean Dakolias, Drew McKnight and Joshua Pack participates in the voting and investment decisions with respect to the shares held by DBSO, but each of them disclaims beneficial ownership thereof. The business address of each of the foregoing entities and persons is 1345 Avenue of the Americas, 46th Floor, New York, NY 10105. |
(4) | The number of shares reported herein consists of (i) 352,474 common stock; (ii) 115,333 common stock underlying warrants; and (iii) 621,680 common stock underlying the Exchangeable Notes held by Drawbridge Special Opportunities Fund Ltd. (“DBSO Ltd”). Drawbridge Special Opportunities Advisors LLC, a Delaware limited liability company (“DBSO Advisors”), is the investment manager of DBSO Ltd. As the Co-Chief Investment Officers of DBSO Advisors, each of Peter L. Briger, Jr., Dean Dakolias, Drew McKnight and Joshua Pack participates in the voting and investment decisions with respect to the shares held by DBSO Ltd, but each of them disclaims beneficial ownership thereof. The business address of each of the foregoing entities and persons is 1345 Avenue of the Americas, 46th Floor, New York, NY 10105. |
(5) | The number of shares reported herein consists of (i) 88,512 common stock; (ii) 28,940 common stock underlying warrants; and (iii) 162,320 common stock underlying the Exchangeable Notes held by DBSO TRG Fund (A) L.P. (“TRG”). DBSO TRG Fund (A) Advisors LLC (“TRG Advisors”), is the investment manager of TRG, and TRG’s general partner is DBSO TRG Fund (A) GP LLC (“TRG GP”). As the Co-Chief Investment Officers of TRG Advisors and TRG GP, each of Peter L. Briger, Jr., Dean Dakolias, Drew McKnight and Joshua Pack participates in the voting and investment decisions with respect to the shares held by TRG, but each of them disclaims beneficial ownership thereof. The business address of each of the foregoing entities and persons is 1345 Avenue of the Americas, 46th Floor, New York, NY 10105. |
(6) | The number of shares reported herein consists of (i) 154,897 common stock; (ii) 50,645 common stock underlying warrants; and (iii) 284,160 common stock underlying the Exchangeable Notes held by Fortress Vintage Securities Fund LP (“Vintage”). Fortress Vintage Securities Fund Advisors LLC (“Vintage Advisors”), is the investment manager of Vintage and Fortress Vintage Securities Fund GP LLC (“Vintage GP”) is the general partner of Vintage. As the Co-Chief Investment Officers of Vintage Advisors and Vintage GP, each of Peter L. Briger, Jr., Dean Dakolias, Drew McKnight and Joshua Pack participates in the voting and investment decisions with respect to the shares held by Vintage, but each of them disclaims beneficial ownership thereof. The business address of each of the foregoing entities and persons is 1345 Avenue of the Americas, 46th Floor, New York, NY 10105. |
(7) | The number of shares reported herein consists of (i) 47,665 common stock; and (ii) 480,800 common stock underlying the Exchangeable Notes held by Fortress Lending Fund II Holdings LP (“Lending Fund”). Fortress Lending Advisors II LLC (“FLA Advisors II”) is the investment manager of Lending Fund. As the Co-Chief Investment Officers of FLF II Advisors, each of Andrew McKnight, Joshua Pack, Dominick Ruggiero and Aaron Blanchette participates in the voting and investment decisions with respect to the shares held by CRPTF, but each of them disclaims beneficial ownership thereof. The business address of each of the foregoing entities and persons is 1345 Avenue of the Americas, 46th Floor, New York, NY 10105. |
(8) | The number of shares reported herein consists of (i) 5,009 common stock; and (ii) 4,576,000 common stock underlying the Exchangeable Notes held by Fortress Lending Fund II MA-CRPTF LP (“CRPTF”). FLF II MA-CRPTF Advisors LLC, a Delaware limited liability company (“FLF II Advisors”) is the investment manager of CRPTF. As the Co-Chief Investment Officers of FLA Advisors II, each of Andrew McKnight, Joshua Pack, Dominick Ruggiero and Aaron Blanchette participates in the voting and investment decisions with respect to the shares held by Lending Fund, but each of them disclaims beneficial ownership thereof. The business address of each of the foregoing entities and persons is 1345 Avenue of the Americas, 46th Floor, New York, NY 10105. |
(9) | The common stock report herein is held by Cowen Investments II LLC. As the sole member of Cowen Investments II LLC, RCG LV Pearl LLC may be deemed to beneficially own the securities owned directly by Cowen Investments II LLC. As the sole member of RCG LV Pearl LLC, Cowen Inc. may be deemed to beneficially own the securities owned directly by Cowen Investments II LLC. As Chief Executive Officer of Cowen Inc., Mr. Jeffrey Solomon may be deemed to beneficially own the securities owned directly by Cowen Investments II LLC. Mr. Solomon disclaims beneficial ownership. The business address of each of the foregoing entities and persons is 599 Lexington Ave., New York, NY 10022. Cowen Investments II LLC is an affiliate of Cowen and Company, LLC, a registered broker-dealer and FINRA member. |
September 30, 2021 |
December 31, 2020 |
|||||||
Interfusion B.V. |
— | $ | 985 | |||||
T-Fone B.V. |
— | $ | 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. |
• | incur additional indebtedness; |
• | incur liens; |
• | pay dividends and distributions on, or redeem, repurchase or retire its capital stock; |
• | create negative pledge or restrictions on the payment of dividends or payment of other amounts owed from subsidiaries; |
• | make investments, acquisitions, loans, or advances; |
• | engage in mergers, consolidations, liquidations or dissolutions; |
• | sell, transfer or otherwise dispose of assets, including capital stock of subsidiaries; |
• | engage in certain transactions with affiliates; |
• | change its lines of business; |
• | make payments of certain debt that is subordinated with respect to right of payment, junior lien debt and unsecured debt; |
• | modify certain documents governing certain debt that is subordinated with respect to right of payment, junior lien debt, or unsecured debt; and |
• | change its fiscal year. |
• | 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 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 at a stipulated price per share; |
• | 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. |
KORE GROUP HOLDINGS, INC. — UNAUDITED FINANCIAL STATEMENTS |
||||
F-2 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-9 | ||||
F-10 | ||||
MAPLE HOLDINGS INC. — AUDITED FINANCIAL STATEMENTS |
||||
F-28 | ||||
F-29 | ||||
F-31 | ||||
F-32 | ||||
F-33 | ||||
F-34 | ||||
F-35 | ||||
Financial Statement Schedule: |
||||
F-62 |
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 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
||||||||||||||||||||||||||||||||||||||||||||||
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 convertible debt, net of issuance cost s of $ |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
| ||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at September 30, 2021 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at December 31, 2019 (as previously reported) |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Conversion of Stock |
— | — | — | — | — | ( |
) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
||||||||||||||||||||||||||||||||||||||||||||||
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 |
( |
) |
( |
) | ||||
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 |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
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. |
$ | $ |
December 31, 2020 |
December 31, 2019 |
|||||||
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 |
||||||||
Bank indebtedness |
$ | — | $ | |||||
Accounts payable |
||||||||
Accrued liabilities |
||||||||
Income taxes payable |
||||||||
Current portion of capital lease obligations |
||||||||
Deferred revenue |
||||||||
Current portion of term loan payable |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Long-term liabilities |
||||||||
Deferred tax liabilities |
||||||||
Due to related parties |
||||||||
Warrant liability |
||||||||
Capital lease obligations |
||||||||
Term-loan payable, net |
||||||||
Other long-term liabilities |
||||||||
|
|
|
|
|||||
Total liabilities |
$ |
$ |
||||||
|
|
|
|
|||||
Commitments and contingencies (note 9) |
December 31, 2020 |
December 31, 2019 |
|||||||
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 |
||||||||
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 years ended |
December 31, 2020 |
December 31, 2019 |
||||||
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 |
||||||||
Intangible asset impairment loss |
— | |||||||
|
|
|
|
|||||
Total operating expenses |
||||||||
|
|
|
|
|||||
Operating loss |
( |
) |
( |
) | ||||
Interest expense, including amortization of debt issuance 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 years ended |
December 31, 2020 |
December 31, 2019 |
||||||
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 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 (as previously reported) |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Conversion of stock. |
— | — | — | — | — | ( |
) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at December 31, 2018, effect of reverse recapitalization. |
$ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | |||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Issuance of stock |
— | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase of stock |
— | — | — | — | — | — | — | — | — | ( |
) | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||||||
Accrued dividends payable |
— | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at December 31, 2019 |
$ | $ | $ | $ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Repurchase of stock |
— | — | — | — | — | — | — | — | — | ( |
) | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||||||
Accrued dividends payable |
— | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
— | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation |
— | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Balance at December 31, 2020 |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the years ended |
December 31, 2020 |
December 31, 2019 |
||||||
Cash flows from operating activities |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Adjustments to reconcile net loss to net cash provided by operating activities |
||||||||
Depreciation and amortization |
||||||||
Intangible asset impairment loss |
— | |||||||
Amortization of deferred financing costs |
||||||||
Deferred income taxes |
( |
) | ( |
) | ||||
Non-cash foreign currency loss (gain) |
||||||||
Share-based compensation |
||||||||
Change in fair value of warrant liability |
( |
) | ||||||
Settlement gain on carrier commitment 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 |
( |
) | ( |
) | ||||
Change in minimum carrier commitment liability |
— | ( |
) | |||||
|
|
|
|
|||||
Cash provided by operating activities |
$ |
$ |
||||||
|
|
|
|
|||||
Cash flows from investing activities |
||||||||
Additions to intangible assets |
( |
) | ( |
) | ||||
Additions to property and equipment |
( |
) | ( |
) | ||||
Acquisition Integron, LLC, net of cash acquired |
( |
) | ||||||
|
|
|
|
|||||
Cash used in investing activities |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
|||||
Cash flows from financing activities |
||||||||
Proceeds from revolving credit facility |
— | |||||||
Repayment of revolving credit facility |
( |
) | — | |||||
Repayment of term loan |
( |
) | ( |
) | ||||
Proceeds from term loan |
— | |||||||
Deferred finance fees |
— | ( |
) | |||||
Repurchase of common stock |
( |
) | ( |
) | ||||
Repayment of capital lease obligations |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Cash (used in)/provided by 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 year |
||||||||
|
|
|
|
|||||
Cash and Cash Equivalents and Restricted Cash, end of year |
$ |
$ |
||||||
|
|
|
|
|||||
Non-cash investing and financing activities: |
||||||||
Equity issued for acquisition of Integron LLC |
$ | — | $ | |||||
Capital leases |
||||||||
Supplemental cash flow information: |
||||||||
Interest paid |
$ | $ | ||||||
Taxes paid (net of refunds) |
• |
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 |
% | |||
Computer software |
% | |||
Furniture and fixtures |
% | |||
Networking equipment |
% |
Customer relationships |
||||
Technology |
||||
Carrier contracts |
||||
Trademarks |
||||
Non-compete agreements |
||||
Internally developed and acquired computer software |
(in ‘000) |
Amount |
|||
Cash paid to sellers |
$ | |||
Common stock issued to sellers |
||||
|
|
|||
Total consideration |
$ |
|||
Cash |
||||
Accounts receivable |
||||
Inventories |
||||
Prepaid expenses and other receivables |
||||
Property, plant and equipment |
||||
Identifiable intangible assets |
||||
Deferred tax liabilities |
( |
) | ||
Accounts payable and accrued liabilities |
( |
) | ||
|
|
|||
Net identifiable assets acquired |
||||
|
|
|||
Goodwill (excess of consideration transferred over net identifiable assets acquired) |
$ |
|||
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
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 |
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Computer hardware |
$ | $ | ||||||
Computer software |
||||||||
Furniture and fixtures |
||||||||
Networking equipment |
||||||||
Leasehold improvements |
||||||||
|
|
|
|
|||||
Total property and equipment |
||||||||
Less: accumulated depreciation |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Property and equipment (Net) |
$ |
$ |
||||||
|
|
|
|
(in ‘000) |
Amount |
|||
December 31, 2019 |
$ |
|||
Integron acquisition |
||||
Measurement period adjustment – Aspider |
( |
) | ||
Currency translation |
( |
) | ||
|
|
|||
December 31, 2019 |
$ |
|||
Measurement period adjustment – Integron |
( |
) | ||
Currency translation |
||||
|
|
|||
December 31, 2020 |
$ |
|||
|
|
(in ‘000) |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Value |
|||||||||
Customer relationships |
$ | $ | ( |
) | $ | |||||||
Technology |
( |
) | ||||||||||
Carrier contracts |
( |
) | ||||||||||
Trademarks |
( |
) | ||||||||||
Internally developed and acquired computer software |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Total as of December 31, 2020 |
$ |
$ |
( |
) |
$ |
|||||||
|
|
|
|
|
|
(in ‘000) |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Value |
|||||||||
Customer relationships |
$ | $ | ( |
) | $ | |||||||
Technology |
( |
) | ||||||||||
Carrier contracts |
( |
) | ||||||||||
Trademarks |
( |
) | ||||||||||
Internally developed and acquired computer software |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Total as of December 31, 2019 |
$ |
$ |
( |
) |
$ |
|||||||
|
|
|
|
|
|
Years |
||||
Customer relationships |
||||
Technology |
||||
Carrier contracts |
||||
Trademarks |
||||
Internally developed and acquired computer software |
(in ‘000) |
Amount |
|||
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
|
|
|||
Total |
$ | |||
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Term Loan – UBS |
$ | $ | ||||||
Term Loan – BNP Paribas |
||||||||
|
|
|
|
|||||
Total |
||||||||
Less – current portion |
||||||||
Less – debt issuance cost, net of accumulated amortization of $ |
||||||||
|
|
|
|
|||||
Total – Long-term, net |
$ |
$ |
||||||
|
|
|
|
(in ‘000) |
Amount |
|||
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
|
|
|||
Total |
$ |
|||
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
United States |
$ | ( |
) | $ | ( |
) | ||
Foreign |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total loss before income taxes |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Current: |
||||||||
Federal |
$ | — | $ | ( |
) | |||
State |
( |
) | ||||||
Foreign |
( |
) | ||||||
|
|
|
|
|||||
Total current provision (benefit) |
( |
) | ||||||
Deferred: |
||||||||
Federal |
( |
) | ( |
) | ||||
State |
( |
) | ||||||
Foreign |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total deferred benefit |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
|||||
Total benefit |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Benefit for income taxes at |
$ | ( |
) | $ | ( |
) | ||
State taxes, net of federal benefit |
( |
) | ( |
) | ||||
Change in valuation allowance |
— | |||||||
Rate change |
— | |||||||
Credits |
( |
) | ( |
) | ||||
Permanent differences and other |
( |
) | ||||||
Revaluation of warrants |
( |
) | ||||||
Uncertain tax provision |
( |
) | ||||||
Foreign withholding tax |
— | |||||||
Foreign rate differential |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Benefit for income taxes |
$ |
( |
) |
( |
) | |||
|
|
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Deferred tax assets: |
||||||||
Net operating loss carry-forward |
$ | $ | ||||||
Credit carry-forward |
||||||||
Interest expense limitation carry-forward |
||||||||
Non-deductible reserves |
||||||||
Accruals and other temporary differences |
||||||||
Stock compensation |
||||||||
Property and equipment |
||||||||
|
|
|
|
|||||
Gross deferred tax assets |
$ |
$ |
||||||
Less valuation allowance |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total deferred tax assets (after valuation allowance) |
$ |
$ |
||||||
|
|
|
|
|||||
Deferred tax liabilities: |
||||||||
Property and equipment |
( |
) | ( |
) | ||||
Intangible assets |
( |
) | ( |
) | ||||
Goodwill |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total deferred tax liabilities |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
|||||
Net deferred tax liabilities |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Unrecognized tax benefits at the beginning of the year |
$ | $ | ||||||
Additions for tax positions of current year |
||||||||
Additions for tax positions of prior years |
||||||||
Reductions for tax positions of prior years |
( |
) | ||||||
Expirations statutes of limitation |
||||||||
|
|
|
|
|||||
Unrecognized tax benefits at the end of the year |
$ |
$ |
||||||
|
|
|
|
(in ‘000) |
Amount |
|||
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
|
|
|||
Total |
$ |
|||
|
|
(in ‘000) |
Amount |
|||
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
|
|
|||
Total minimum lease payments |
$ |
|||
Interest expense |
( |
) | ||
|
|
|||
Total |
$ |
|||
|
|
(in ‘000) |
Amount |
|||
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
|
|
|||
Total |
$ |
|||
|
|
(in ‘000) |
Series A |
Series A-1 |
Series B |
|||||||||
Accumulated and unpaid, December 31, 2018 |
$ |
$ |
$ |
|||||||||
Accumulated |
||||||||||||
Distributed |
||||||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, December 31, 2019 |
$ |
$ |
$ |
|||||||||
Accumulated |
||||||||||||
Distributed |
||||||||||||
|
|
|
|
|
|
|||||||
Accumulated and unpaid, December 31, 2020 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
December 31, 2020 |
December 31, 2019 |
|||||||
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, 2018 |
|
|
|
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
Granted |
||||||||||||||||
Exercised |
— | — | — | |||||||||||||
Forfeited |
( |
) | ||||||||||||||
Expired |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, December 31, 2019 |
||||||||||||||||
Granted |
||||||||||||||||
Exercised |
— | — | — | |||||||||||||
Forfeited |
( |
) | ||||||||||||||
Expired |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, December 31, 2020 |
$ |
$ |
||||||||||||||
|
|
|
|
|
|
|
|
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Total share-based compensation expense |
$ | $ | ||||||
Unrecognized compensation cost |
||||||||
Remaining recognition period (in years) |
December 31, 2020 |
December 31, 2019 |
|||||||
Range of exercise prices |
$ | $ | ||||||
Number |
||||||||
Weighted average remaining contractual term (in years) |
||||||||
Weighted average exercise price |
$ | $ |
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Numerator: |
||||||||
Net loss attributable to the Company |
$ | ( |
) | $ | ( |
) | ||
Less dividends to preferred shareholder |
( |
) | ( |
) | ||||
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) |
December 31, 2020 |
December 31, 2019 |
||||||
Series C Convertible Preferred Stock |
||||||||
Stock Options |
(in ‘000) |
December 31, 2020 |
December 31, 2019 |
||||||
Interfusion B.V. |
$ | $ | ||||||
T-Fone B.V. |
$ | $ |
December 31, 2020 |
December 31, 2019 |
|||||||
Assets |
||||||||
Non-current assets |
||||||||
Investment in subsidiaries |
$ | $ | ||||||
|
|
|
|
|||||
Total non-current assets |
||||||||
|
|
|
|
|||||
Total assets |
$ |
$ |
||||||
|
|
|
|
|||||
Liabilities, temporary equity and stockholders’ equity |
||||||||
Long-term liabilities |
||||||||
Warrant liability |
$ | $ | ||||||
|
|
|
|
|||||
Total liabilities |
||||||||
|
|
|
|
|||||
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 |
||||||||
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 years ended |
December 31, 2020 |
December 31, 2019 |
||||||
Equity in net loss of subsidiaries |
$ | ( |
) | $ | ( |
) | ||
Change in fair value of warrant liability |
( |
) | ||||||
|
|
|
|
|||||
Loss before income taxes |
( |
) |
( |
) | ||||
Income tax provision (benefit) |
— | — | ||||||
|
|
|
|
|||||
Net loss |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
|||||
Other comprehensive loss: |
||||||||
Foreign currency translation adjustment |
||||||||
|
|
|
|
|||||
Comprehensive loss |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
For the years ended |
December 31, 2020 |
December 31, 2019 |
||||||
Cash flows from operating activities |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Adjustments to reconcile net loss to net cash provided by operating activities |
||||||||
Equity in net loss of subsidiaries |
||||||||
Change in fair value of warrant liability |
( |
) | ||||||
|
|
|
|
|||||
Cash provided by operating activities |
||||||||
|
|
|
|
|||||
Cash flows from investing activities |
||||||||
Distribution from subsidiary |
||||||||
|
|
|
|
|||||
Cash provided by investing activities |
||||||||
Cash flows from financing activities |
||||||||
Repurchase of common stock |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Cash 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 year |
||||||||
|
|
|
|
|||||
Cash and cash equivalents and restricted cash, end of year |
$ |
$ |
||||||
|
|
|
|
|||||
Non-cash investing and financing activities: |
||||||||
Equity issued for acquisition of Integron, LLC |
$ | — | $ | |||||
Share-based payment awards issued to employees of subsidiaries |
$ | $ |
(i) | Basis of presentation |
(ii) | Restricted Net Assets |
Securities and Exchange Commission registration fee |
$ | 23,527.92 | ||
Accounting fees and expenses |
* | |||
Legal fees and expenses |
* | |||
Financial printing and miscellaneous expenses |
* | |||
Total |
* |
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 | December 2, 2021 | ||
/s/ Paul Holtz Paul Holtz |
Senior Vice President of Corporate Performance, Planning and Analytics and Interim Chief Financial Officer | December 2, 2021 | ||
/s/ Cheemin Bo-Linn Cheemin Bo-Linn |
Director |
December 2, 2021 | ||
/s/ Chan Galbato Chan W. Galbato |
Director |
December 2, 2021 | ||
/s/ Robert P. MacInnis Robert P. MacInnis |
Director |
December 2, 2021 | ||
/s/ Michael K. Palmer Michael K. Palmer |
Director |
December 2, 2021 | ||
/s/ Tomer Yosef-Or Tomer Yosef-Or |
Director |
December 2, 2021 |