|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
7372
(Primary Standard Industrial Classification Code Number) |
| |
82-2180925
(I.R.S. Employer Identification Number) |
|
|
William B. Brentani
Simpson Thacher & Bartlett LLP 2475 Hanover Street Palo Alto, California 94304 Tel: (650) 251-5000 Fax: (650) 251-5002 |
| |
Jason M. Licht
Wesley C. Holmes Latham & Watkins LLP 555 Eleventh Street, NW — Suite 1000 Washington, D.C. 20004 Tel: (202) 637-2200 Fax: (202) 637-2201 |
|
|
Large accelerated filer
☐
|
| | | | | | | |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| | | | | | | |
Smaller reporting company
☐
Emerging growth company
☒
|
|
|
Title of Each Class
of Securities to be Registered |
| |
Proposed Maximum
Offering Price Per Share(1)(2) |
| |
Amount of
Registration Fee(3) |
| ||||||
|
Common stock, $0.01 par value per share
|
| | | $ | | | | | | $ | | | |
TABLE OF CONTENTS
|
| ||||||
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 16 | | | |
| | | | 45 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 52 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 82 | | | |
| | | | 97 | | | |
| | | | 103 | | | |
| | | | 117 | | | |
| | | | 119 | | | |
| | | | 121 | | | |
| | | | 129 | | | |
| | | | 131 | | | |
| | | | 134 | | | |
| | | | 142 | | | |
| | | | 142 | | | |
| | | | 142 | | | |
| | | | F-1 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of operations and comprehensive income (loss) data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Software
|
| | | $ | 55,925 | | | | | $ | 51,453 | | | | | $ | 68,341 | | | | | $ | 46,849 | | |
Services
|
| | | | 122,964 | | | | | | 103,201 | | | | | | 140,170 | | | | | | 116,870 | | |
Total revenues
|
| | | | 178,889 | | | | | | 154,654 | | | | | | 208,511 | | | | | | 163,719 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Software
|
| | | | 9,806 | | | | | | 8,786 | | | | | | 12,544 | | | | | | 11,223 | | |
Services
|
| | | | 56,054 | | | | | | 49,031 | | | | | | 67,226 | | | | | | 59,820 | | |
Total cost of revenues
|
| | | | 65,860 | | | | | | 57,817 | | | | | | 79,770 | | | | | | 71,043 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 8,773 | | | | | | 7,946 | | | | | | 10,732 | | | | | | 9,416 | | |
Research and development
|
| | | | 9,139 | | | | | | 8,651 | | | | | | 11,633 | | | | | | 10,478 | | |
General and administrative
|
| | | | 36,125 | | | | | | 35,630 | | | | | | 47,926 | | | | | | 43,393 | | |
Intangible asset amortization
|
| | | | 28,056 | | | | | | 26,908 | | | | | | 36,241 | | | | | | 31,625 | | |
Depreciation and amortization expense
|
| | | | 1,836 | | | | | | 2,140 | | | | | | 2,596 | | | | | | 2,416 | | |
Total operating expenses
|
| | | | 83,929 | | | | | | 81,275 | | | | | | 109,128 | | | | | | 97,328 | | |
Income (loss) from operations
|
| | | | 29,100 | | | | | | 15,562 | | | | | | 19,613 | | | | | | (4,652) | | |
Other expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (19,810) | | | | | | (21,011) | | | | | | (28,004) | | | | | | (27,802) | | |
Miscellaneous, net
|
| | | | 456 | | | | | | (163) | | | | | | (760) | | | | | | (107) | | |
Total other expenses
|
| | | | (19,354) | | | | | | (21,174) | | | | | | (28,764) | | | | | | (27,909) | | |
Income (loss) before income taxes
|
| | | | 9,746 | | | | | | (5,612) | | | | | | (9,151) | | | | | | (32,561) | | |
Provision for (benefit from) income taxes
|
| | | | 4,696 | | | | | | (2,701) | | | | | | (225) | | | | | | 697 | | |
Net income (loss)
|
| | | | 5,050 | | | | | | (2,911) | | | | | | (8,926) | | | | | | (33,258) | | |
Other comprehensive (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | 513 | | | | | | (3,383) | | | | | | 433 | | | | | | (16,721) | | |
Change in fair value of interest rate swap, net of tax
|
| | | | (1,530) | | | | | | (4,441) | | | | | | (4,283) | | | | | | 1,079 | | |
Total other comprehensive loss
|
| | | | (1,017) | | | | | | (7,824) | | | | | | (3,850) | | | | | | (15,642) | | |
Comprehensive income (loss)
|
| | | $ | 4,033 | | | | | $ | (10,735) | | | | | $ | (12,776) | | | | | $ | (48,900) | | |
|
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
Per share data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 50,500 | | | | | $ | (29,110) | | | | | $ | (89,260) | | | | | $ | (332,580) | | |
Diluted
|
| | | | 50,500 | | | | | | (29,110) | | | | | | (89,260) | | | | | | (332,580) | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
Diluted
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
| | |
Nine Months
Ended September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash flow data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 32,129 | | | | | $ | 15,783 | | | | | $ | 38,025 | | | | | $ | 11,592 | | |
Investing activities
|
| | | | (7,209) | | | | | | (6,866) | | | | | | (9,517) | | | | | | (73,905) | | |
Financing activities
|
| | | | (24,103) | | | | | | (7,640) | | | | | | (8,489) | | | | | | 57,296 | | |
Cash paid for interest
|
| | | | 21,077 | | | | | | 21,407 | | | | | | 26,428 | | | | | | 25,713 | | |
Cash paid for taxes
|
| | | | 6,675 | | | | | | 3,149 | | | | | | 4,109 | | | | | | 3,165 | | |
Non-GAAP Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 65,713 | | | | | $ | 52,156 | | | | | $ | 68,411 | | | | | $ | 44,964 | | |
| | |
As of September 30, 2020
|
| |||||||||
| | |
Actual
|
| |
As Adjusted(2)
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Balance sheet data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 29,937 | | | | | $ | | | |
Total assets
|
| | | | 1,020,380 | | | | | | | | |
Total liabilities
|
| | | | 522,842 | | | | | | | | |
Total stockholders’ equity
|
| | | | 497,538 | | | | | | | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 5,050 | | | | | $ | (2,911) | | | | | $ | (8,926) | | | | | $ | (33,258) | | |
Interest expense(a)
|
| | | | 19,810 | | | | | | 21,011 | | | | | | 28,004 | | | | | | 27,802 | | |
Provision (benefit) for income taxes(a)
|
| | | | 4,696 | | | | | | (2,701) | | | | | | (225) | | | | | | 697 | | |
Intangible asset amortization(a)
|
| | | | 29,804 | | | | | | 28,505 | | | | | | 38,964 | | | | | | 34,595 | | |
Depreciation and amortization expense(a)
|
| | | | 1,836 | | | | | | 2,140 | | | | | | 2,596 | | | | | | 2,416 | | |
Equity-based compensation expense(b)
|
| | | | 2,286 | | | | | | 1,141 | | | | | | 1,691 | | | | | | 1,711 | | |
Acquisition-related expense(c)
|
| | | | 1,165 | | | | | | 1,994 | | | | | | 2,471 | | | | | | 6,718 | | |
Integration expense(d)
|
| | | | 57 | | | | | | 501 | | | | | | 546 | | | | | | 2,822 | | |
Severance expense(e)
|
| | | | 361 | | | | | | 1,932 | | | | | | 2,057 | | | | | | 1,356 | | |
Reorganization expense(f)
|
| | | | 190 | | | | | | 172 | | | | | | 222 | | | | | | — | | |
Currency gain (loss)(a)
|
| | | | (190) | | | | | | 78 | | | | | | 431 | | | | | | 23 | | |
Gain (loss) on disposal of fixed assets(g)
|
| | | | 9 | | | | | | 10 | | | | | | 113 | | | | | | 91 | | |
Interest income(a)
|
| | | | (36) | | | | | | (6) | | | | | | (9) | | | | | | (9) | | |
Executive recruiting expense(h)
|
| | | | 188 | | | | | | 290 | | | | | | 476 | | | | | | — | | |
Transaction related expenses(i)
|
| | | | 487 | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 65,713 | | | | | $ | 52,156 | | | | | $ | 68,411 | | | | | $ | 44,964 | | |
|
| | |
As of September 30, 2020
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 29,937 | | | | | $ | | | |
Long term debt, including current portion of long-term debt: | | | | | | | | | | | | | |
Credit Agreements:
|
| | | | | | | | | | | | |
Term loans
|
| | | | 384,888 | | | |
|
| |||
Revolving credit facility
|
| | | | — | | | |
|
| |||
Debt issuance costs
|
| | | | (5,698) | | | |
|
| |||
Total debt
|
| | | | 379,190 | | | |
|
| |||
Stockholders’ Equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value, voting common stock; 1,000 shares authorized, actual, 100 shares issued and outstanding, actual, shares authorized, as adjusted, shares issued and outstanding, as adjusted
|
| | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 511,943 | | | |
|
| |||
Accumulated deficit
|
| | | | (7,891) | | | |
|
| |||
Accumulated other comprehensive loss
|
| | | | (6,514) | | | |
|
| |||
Total stockholders’ equity
|
| | | | 497,538 | | | |
|
| |||
Total capitalization
|
| | | $ | 876,728 | | | | | | | | |
|
|
Initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Net tangible book value per share as of September 30, 2020 before giving effect to this offering
|
| | | $ | | | | | | | | | |
|
Increase in net tangible book value per share attributable to new investors purchasing shares in this offering
|
| | | | | | | | | | | | |
|
Net tangible book value (deficit) per share as adjusted to give effect to this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | | | |
|
| | |
Shares Purchased
|
| |
Total Consideration(1)
|
| |
Average
Price Per Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
| | |
(in millions)
|
| ||||||||||||||||||||||||
Existing stockholders
|
| |
|
| | | | | | | | | $ | | | | | | | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | 100.0% | | | | | $ | | | | | | | 100.0% | | | | | | | | |
| | |
nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of operations data and comprehensive
income (loss): |
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Software
|
| | | $ | 55,925 | | | | | $ | 51,453 | | | | | $ | 68,341 | | | | | $ | 46,849 | | |
Services
|
| | | | 122,964 | | | | | | 103,201 | | | | | | 140,170 | | | | | | 116,870 | | |
Total revenues
|
| | | | 178,889 | | | | | | 154,654 | | | | | | 208,511 | | | | | | 163,719 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Software
|
| | | | 9,806 | | | | | | 8,786 | | | | | | 12,544 | | | | | | 11,223 | | |
Services
|
| | | | 56,054 | | | | | | 49,031 | | | | | | 67,226 | | | | | | 59,820 | | |
Total cost of revenues
|
| | | | 65,860 | | | | | | 57,817 | | | | | | 79,770 | | | | | | 71,043 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 8,773 | | | | | | 7,946 | | | | | | 10,732 | | | | | | 9,416 | | |
Research and development
|
| | | | 9,139 | | | | | | 8,651 | | | | | | 11,633 | | | | | | 10,478 | | |
General and administrative
|
| | | | 36,125 | | | | | | 35,630 | | | | | | 47,926 | | | | | | 43,393 | | |
Intangible asset amortization
|
| | | | 28,056 | | | | | | 26,908 | | | | | | 36,241 | | | | | | 31,625 | | |
Depreciation and amortization expense
|
| | | | 1,836 | | | | | | 2,140 | | | | | | 2,596 | | | | | | 2,416 | | |
Total operating expenses
|
| | | | 83,929 | | | | | | 81,275 | | | | | | 109,128 | | | | | | 97,328 | | |
Income (loss) from operations
|
| | | | 29,100 | | | | | | 15,562 | | | | | | 19,613 | | | | | | (4,652) | | |
Other expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expenses
|
| | | | (19,810) | | | | | | (21,011) | | | | | | (28,004) | | | | | | (27,802) | | |
Miscellaneous, net
|
| | | | 456 | | | | | | (163) | | | | | | (760) | | | | | | (107) | | |
Total other expenses
|
| | | | (19,354) | | | | | | (21,174) | | | | | | (28,764) | | | | | | (27,909) | | |
Income (loss) before income taxes
|
| | | | 9,746 | | | | | | (5,612) | | | | | | (9,151) | | | | | | (32,561) | | |
Provision for (benefit from) income taxes
|
| | | | 4,696 | | | | | | (2,701) | | | | | | (225) | | | | | | 697 | | |
Net income (loss)
|
| | | | 5,050 | | | | | | (2,911) | | | | | | (8,926) | | | | | | (33,258) | | |
Other comprehensive (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | 513 | | | | | | (3,383) | | | | | | 433 | | | | | | (16,721) | | |
Change in fair value of interest rate swap, net of tax
|
| | | | (1,530) | | | | | | (4,441) | | | | | | (4,283) | | | | | | 1,079 | | |
Total other comprehensive loss
|
| | | | (1,017) | | | | | | (7,824) | | | | | | (3,850) | | | | | | (15,642) | | |
Comprehensive income (loss)
|
| | | $ | 4,033 | | | | | $ | (10,735) | | | | | $ | (12,776) | | | | | $ | (48,900) | | |
|
| | |
NINE Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
Per share data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 50,500 | | | | | $ | (29,110) | | | | | $ | (89,260) | | | | | $ | (332,580) | | |
Diluted
|
| | | | 50,500 | | | | | | (29,110) | | | | | | (89,260) | | | | | | (332,580) | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
Diluted
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
| | |
NINE Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash flow data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 32,129 | | | | | $ | 15,783 | | | | | $ | 38,025 | | | | | $ | 11,592 | | |
Investing activities
|
| | | | (7,209) | | | | | | (6,866) | | | | | | (9,517) | | | | | | (73,905) | | |
Financing activities
|
| | | | (24,103) | | | | | | (7,640) | | | | | | (8,489) | | | | | | 57,296 | | |
Cash paid for interest
|
| | | | 21,077 | | | | | | 21,407 | | | | | | 26,428 | | | | | | 25,713 | | |
Cash paid for income taxes, net
|
| | | | 6,675 | | | | | | 3,149 | | | | | | 4,109 | | | | | | 3,165 | | |
| | |
As of
SEPTEMBER 30, |
| |
As of December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Balance sheet data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 29,937 | | | | | $ | 29,256 | | | | | $ | 11,684 | | |
Accounts receivable, net of allowance for doubtful accounts
|
| | | | 48,830 | | | | | | 49,642 | | | | | | 46,493 | | |
Property and equipment, net
|
| | | | 4,355 | | | | | | 4,623 | | | | | | 5,401 | | |
Goodwill
|
| | | | 515,587 | | | | | | 514,996 | | | | | | 514,274 | | |
Intangible assets, net of accumulated amortization
|
| | | | 404,255 | | | | | | 427,998 | | | | | | 459,623 | | |
Total assets
|
| | | | 1,020,380 | | | | | | 1,037,069 | | | | | | 1,051,493 | | |
Total liabilities
|
| | | | 522,842 | | | | | | 545,021 | | | | | | 558,724 | | |
Total stockholders’ equity
|
| | | | 497,538 | | | | | | 492,048 | | | | | | 492,769 | | |
| | |
2018
|
| |
2018
|
| |
2018
|
| |
2018
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2019
|
| |
2019
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2020
|
| |
YTD
|
| |
YTD
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Q1
|
| |
Q2
|
| |
Q3
|
| |
Q4
|
| |
Full
Year |
| |
Q1
|
| |
Q2
|
| |
Q3
|
| |
Q4
|
| |
Full
Year |
| |
Q1
|
| |
Q2
|
| |
Q3
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||||||||||||||||||||||||||
Bookings
|
| | | | 53.4 | | | | | | 45.3 | | | | | | 46.0 | | | | | | 82.9 | | | | | | 227.5 | | | | | | 66.6 | | | | | | 74.7 | | | | | | 48.5 | | | | | | 69.6 | | | | | | 259.5 | | | | | | 61.0 | | | | | | 70.1 | | | | | | 72.9 | | | | | | 189.9 | | | | | | 204.0 | | |
Renewal Rate
|
| | | | 93% | | | | | | 94% | | | | | | 96% | | | | | | 92% | | | | | | 94% | | | | | | 93% | | | | | | 89%(1) | | | | | | 95% | | | | | | 95% | | | | | | 93% | | | | | | 92% | | | | | | 96% | | | | | | 84%(2) | | | | | | 92% | | | | | | 91% | | |
| | |
NINE Months Ended
SEPTEMBER 30, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Statement of operations data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Software
|
| | | $ | 55,925 | | | | | $ | 51,453 | | | | | $ | 4,472 | | | | | | 9% | | |
Services
|
| | | | 122,964 | | | | | | 103,201 | | | | | | 19,763 | | | | | | 19% | | |
Total revenues
|
| | | | 178,889 | | | | | | 154,654 | | | | | | 24,235 | | | | | | 16% | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Software
|
| | | | 9,806 | | | | | | 8,786 | | | | | | 1,020 | | | | | | 12% | | |
Services
|
| | | | 56,054 | | | | | | 49,031 | | | | | | 7,023 | | | | | | 14% | | |
Total cost of revenues
|
| | | | 65,860 | | | | | | 57,817 | | | | | | 8,043 | | | | | | 14% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 8,773 | | | | | | 7,946 | | | | | | 827 | | | | | | 10% | | |
Research and development
|
| | | | 9,139 | | | | | | 8,651 | | | | | | 488 | | | | | | 6% | | |
General and administrative
|
| | | | 36,125 | | | | | | 35,630 | | | | | | 495 | | | | | | 1% | | |
Intangible asset amortization
|
| | | | 28,056 | | | | | | 26,908 | | | | | | 1,148 | | | | | | 4% | | |
Depreciation and amortization expense
|
| | | | 1,836 | | | | | | 2,140 | | | | | | (304) | | | | | | (14)% | | |
Total operating expenses
|
| | | | 83,929 | | | | | | 81,275 | | | | | | 2,654 | | | | | | 3% | | |
Income from operations
|
| | | | 29,100 | | | | | | 15,562 | | | | | | 13,538 | | | | | | 87% | | |
Other expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (19,810) | | | | | | (21,011) | | | | | | (1,201) | | | | | | 6% | | |
Miscellaneous, net
|
| | | | 456 | | | | | | (163) | | | | | | 619 | | | | | | nm | | |
Total other expenses
|
| | | | (19,354) | | | | | | (21,174) | | | | | | 1,820 | | | | | | (9)% | | |
Income (loss) before income taxes
|
| | | | 9,746 | | | | | | (5,612) | | | | | | 15,358 | | | | | | nm | | |
Provision for (benefit from) income taxes
|
| | | | 4,696 | | | | | | (2,701) | | | | | | 7,397 | | | | | | nm | | |
Net income (loss)
|
| | | $ | 5,050 | | | | | $ | (2,911) | | | | | | 7,961 | | | | | | nm | | |
|
| | |
Nine Months Ended SEPTEMBER 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Software
|
| | | $ | 55,925 | | | | | $ | 51,453 | | | | | $ | 4,472 | | | | | | 9% | | |
Services
|
| | | | 122,964 | | | | | | 103,201 | | | | | | 19,763 | | | | | | 19% | | |
Total revenues
|
| | | $ | 178,889 | | | | | $ | 154,654 | | | | | $ | 24,235 | | | | | | 16% | | |
|
| | |
Nine Months Ended SEPTEMBER 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Software
|
| | | $ | 9,806 | | | | | $ | 8,786 | | | | | $ | 1,020 | | | | | | 12% | | |
Services
|
| | | | 56,054 | | | | | | 49,031 | | | | | | 7,023 | | | | | | 14% | | |
Total cost of revenues
|
| | | $ | 65,860 | | | | | $ | 57,817 | | | | | $ | 8,043 | | | | | | 14% | | |
|
| | |
Nine Months Ended SEPTEMBER 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Sales and marketing
|
| | | $ | 8,773 | | | | | $ | 7,946 | | | | | $ | 827 | | | | | | 10% | | |
% of total revenues
|
| | | | 5% | | | | | | 5% | | | | | | | | | | | | | | |
| | |
Nine Months Ended SEPTEMBER 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Research and development
|
| | | $ | 9,139 | | | | | $ | 8,651 | | | | | $ | 488 | | | | | | 6% | | |
% of total revenues
|
| | | | 5% | | | | | | 6% | | | | | | | | | | | | | | |
| | |
Nine Months Ended SEPTEMBER 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
General and administrative
|
| | | $ | 36,125 | | | | | $ | 35,630 | | | | | $ | 495 | | | | | | 1% | | |
% of total revenues
|
| | | | 20% | | | | | | 23% | | | | | | | | | | | | | | |
| | |
Nine Months Ended SEPTEMBER 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Intangible asset amortization
|
| | | $ | 28,056 | | | | | $ | 26,908 | | | | | $ | 1,148 | | | | | | 4% | | |
% of total revenues
|
| | | | 16% | | | | | | 17% | | | | | | | | | | | | | | |
| | |
Nine Months Ended SEPTEMBER 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Depreciation and amortization
|
| | | $ | 1,836 | | | | | $ | 2,140 | | | | | $ | (304) | | | | | | (14)% | | |
% of total revenues
|
| | | | 1% | | | | | | 1% | | | | | | | | | | | | | | |
| | |
Nine Months Ended SEPTEMBER 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Interest expense
|
| | | $ | 19,810 | | | | | $ | 21,011 | | | | | $ | (1,201) | | | | | | (6)% | | |
% of total revenues
|
| | | | 11% | | | | | | 14% | | | | | | | | | | | | | | |
| | |
Nine Months Ended SEPTEMBER 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Miscellaneous, net
|
| | | $ | 456 | | | | | $ | (163) | | | | | $ | 619 | | | | | | nm | | |
% of total revenues
|
| | | | 0% | | | | | | 0% | | | | | | | | | | | | | | |
| | |
Nine Months Ended SEPTEMBER 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Provision for (benefit from) income taxes
|
| | | $ | 4,696 | | | | | $ | (2,701) | | | | | $ | 7,397 | | | | | | nm | | |
Effective tax rate
|
| | | | 48% | | | | | | 48% | | | | | | | | | | | | | | |
| | |
Nine Months Ended SEPTEMBER 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Net income (loss)
|
| | | $ | 5,050 | | | | | $ | (2,911) | | | | | $ | 7,961 | | | | | | nm | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of operations data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Software
|
| | | $ | 68,341 | | | | | $ | 46,849 | | | | | $ | 21,492 | | | | | | 46% | | |
Services
|
| | | | 140,170 | | | | | | 116,870 | | | | | | 23,300 | | | | | | 20% | | |
Total revenues
|
| | | | 208,511 | | | | | | 163,719 | | | | | | 44,792 | | | | | | 27% | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Software
|
| | | | 12,544 | | | | | | 11,223 | | | | | | 1,321 | | | | | | 12% | | |
Services
|
| | | | 67,226 | | | | | | 59,820 | | | | | | 7,406 | | | | | | 12% | | |
Total cost of revenues
|
| | | | 79,770 | | | | | | 71,043 | | | | | | 8,727 | | | | | | 12% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 10,732 | | | | | | 9,416 | | | | | | 1,316 | | | | | | 14% | | |
Research and development
|
| | | | 11,633 | | | | | | 10,478 | | | | | | 1,155 | | | | | | 11% | | |
General and administrative
|
| | | | 47,926 | | | | | | 43,393 | | | | | | 4,533 | | | | | | 10% | | |
Intangible asset amortization
|
| | | | 36,241 | | | | | | 31,625 | | | | | | 4,616 | | | | | | 15% | | |
Depreciation and amortization expense
|
| | | | 2,596 | | | | | | 2,416 | | | | | | 180 | | | | | | 7% | | |
Total operating expenses
|
| | | | 109,128 | | | | | | 97,328 | | | | | | 11,800 | | | | | | 12% | | |
Income (loss) from operations
|
| | | | 19,613 | | | | | | (4,652) | | | | | | 24,265 | | | | | | nm | | |
Other expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (28,004) | | | | | | (27,802) | | | | | | (202) | | | | | | 1% | | |
Miscellaneous, net
|
| | | | (760) | | | | | | (107) | | | | | | (653) | | | | | | 610% | | |
Total other expenses
|
| | | | (28,764) | | | | | | (27,909) | | | | | | (855) | | | | | | 3% | | |
Loss from operations before income taxes
|
| | | | (9,151) | | | | | | (32,561) | | | | | | 23,410 | | | | | | (72)% | | |
(Benefit from) provision for income taxes
|
| | | | (225) | | | | | | 697 | | | | | | (922) | | | | | | nm | | |
Net loss
|
| | | | (8,926) | | | | | | (33,258) | | | | | | 24,332 | | | | | | (73)% | | |
|
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Software
|
| | | $ | 68,341 | | | | | $ | 46,849 | | | | | $ | 21,492 | | | | | | 46% | | |
Services
|
| | | | 140,170 | | | | | | 116,870 | | | | | | 23,300 | | | | | | 20% | | |
Total revenues
|
| | | $ | 208,511 | | | | | $ | 163,719 | | | | | $ | 44,792 | | | | | | 27% | | |
|
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Software
|
| | | $ | 12,544 | | | | | $ | 11,223 | | | | | $ | 1,321 | | | | | | 12% | | |
Services
|
| | | | 67,226 | | | | | | 59,820 | | | | | | 7,406 | | | | | | 12% | | |
Total cost of revenues
|
| | | $ | 79,770 | | | | | $ | 71,043 | | | | | $ | 8,727 | | | | | | 12% | | |
|
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Sales and marketing
|
| | | $ | 10,732 | | | | | $ | 9,416 | | | | | $ | 1,316 | | | | | | 14% | | |
% of total revenues
|
| | | | 5% | | | | | | 6% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Research and development
|
| | | $ | 11,633 | | | | | $ | 10,478 | | | | | $ | 1,155 | | | | | | 11% | | |
% of total revenues
|
| | | | 6% | | | | | | 6% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
General and administrative
|
| | | $ | 47,926 | | | | | $ | 43,393 | | | | | $ | 4,533 | | | | | | 10% | | |
% of total revenues
|
| | | | 23% | | | | | | 27% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Intangibles asset amortization
|
| | | $ | 36,241 | | | | | $ | 31,625 | | | | | $ | 4,616 | | | | | | 15% | | |
% of total revenues
|
| | | | 17% | | | | | | 19% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Depreciation and amortization
|
| | | $ | 2,596 | | | | | $ | 2,416 | | | | | $ | 180 | | | | | | 7% | | |
% of total revenues
|
| | | | 1% | | | | | | 1% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Interest expense
|
| | | $ | 28,004 | | | | | $ | 27,802 | | | | | $ | 202 | | | | | | 1% | | |
% of total revenues
|
| | | | 13% | | | | | | 17% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Miscellaneous, net
|
| | | $ | 760 | | | | | $ | 107 | | | | | $ | 653 | | | | | | 610% | | |
% of total revenues
|
| | | | 0% | | | | | | 0% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
(Benefit from) provision for income taxes
|
| | | $ | (225) | | | | | $ | 697 | | | | | $ | 922 | | | | | | nm | | |
Effective income tax rate
|
| | | | 2.5% | | | | | | (2.1%) | | | | | | | | | | | | | | |
| | |
YEAR ENDED DECEMBER 31,
|
| |
Change
|
| | ||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| | ||||||||||||||
| | |
(dollars in thousands)
|
| | |||||||||||||||||||||||
Net loss
|
| | | $ | (8,926) | | | | | $ | (33,258) | | | | | $ | 24,332 | | | | | | (73)% | | | | | |
| | |
Nine Months Ended
SEPTEMBER 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 32,129 | | | | | $ | 15,783 | | | | | $ | 38,025 | | | | | $ | 11,592 | | |
Net cash used in investing activities
|
| | | | (7,209) | | | | | | (6,866) | | | | | | (9,517) | | | | | | (73,905) | | |
Net cash (used in) provided by financing activities
|
| | | | (24,103) | | | | | | (7,640) | | | | | | (8,489) | | | | | | 57,296 | | |
Effect due to foreign exchange rate changes on cash, cash equivalents, and restricted cash
|
| | | | 1,170 | | | | | | 1,546 | | | | | | (2,444) | | | | | | (1,337) | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | $ | 1,987 | | | | | $ | 2,823 | | | | | $ | 17,575 | | | | | $ | (6,354) | | |
Cash paid for interest
|
| | | $ | 21,077 | | | | | | 21,407 | | | | | | 26,428 | | | | | | 25,713 | | |
Cash paid for income taxes
|
| | | $ | 6,675 | | | | | | 3,149 | | | | | | 4,109 | | | | | | 3,165 | | |
| | |
Total
|
| |
Less than
1 Year |
| |
1 to 3 Years
|
| |
3 to 5 years
|
| |
More than
5 Years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Lease obligations:(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating leases
|
| | | $ | 25,770 | | | | | $ | 6,286 | | | | | $ | 12,597 | | | | | $ | 4,546 | | | | | $ | 2,341 | | |
Capital leases
|
| | | | 56 | | | | | | 56 | | | | | | — | | | | | | — | | | | | | — | | |
Principal payments of long-term debt(2)
|
| | | | 408,170 | | | | | | 4,209 | | | | | | 9,459 | | | | | | 394,502 | | | | | | — | | |
Interest on long-term debt(3)
|
| | | | 123,935 | | | | | | 25,380 | | | | | | 74,886 | | | | | | 23,669 | | | | | | — | | |
Total
|
| | | $ | 557,931 | | | | | $ | 35,931 | | | | | $ | 96,942 | | | | | $ | 422,717 | | | | | $ | 2,341 | | |
|
Location
|
| |
Approximate
square footage |
| |
Lease expiration
dates |
| ||||||
Wilmington, Delaware, USA
|
| | | | 18,250 | | | | | | 2/28/2027 | | |
Princeton, New Jersey, USA
|
| | | | 17,560 | | | | | | 6/30/2025 | | |
Makati, Philippines
|
| | | | 16,710 | | | | | | 10/31/2022 | | |
Sheffield, UK
|
| | | | 13,910 | | | | | | 1/28/2028 | | |
Raleigh, North Carolina, USA
|
| | | | 11,560 | | | | | | 2/28/2022 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
William F. Feehery
|
| | | | 50 | | | | Chief Executive Officer and Director | |
M. Andrew Schemick
|
| | | | 46 | | | | Chief Financial Officer | |
Robert Aspbury
|
| | | | 49 | | | | President, Simcyp | |
Justin Edge
|
| | | | 52 | | | | President, Regulatory and Access | |
Leif E. Pedersen
|
| | | | 56 | | | | President, Software | |
Craig R. Rayner
|
| | | | 47 | | | | President, Integrated Drug Development | |
Richard M. Traynor
|
| | | | 49 | | | | Senior Vice President and General Counsel | |
Jieun W. Choe
|
| | | | 46 | | | | Chief Strategy and Marketing Officer | |
Judith Dickinson
|
| | | | 47 | | | | Chief Human Resources Officer and Senior Vice President, Human Resources | |
Sherilyn S. McCoy
|
| | | | 62 | | | | Chairman of the Board | |
James E. Cashman III
|
| | | | 67 | | | | Director | |
Eric C. Liu
|
| | | | 44 | | | | Director | |
Stephen M. McLean
|
| | | | 63 | | | | Director | |
Mason P. Slaine
|
| | | | 67 | | | | Director | |
Matthew Walsh
|
| | | | 54 | | | | Director | |
Ethan Waxman
|
| | | | 32 | | | | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(4) |
| |
Equity
Awards ($)(5) |
| |
Non-Equity
Incentive Plan Compensation ($)(6) |
| |
All Other
Compensation ($)(7) |
| |
Total
($) |
| |||||||||||||||||||||
William F. Feehery.
|
| | | | 2019 | | | | | | 437,500 | | | | | | — | | | | | | 2,792,621 | | | | | | 274,838 | | | | | | 3,022 | | | | | | 3,507,981 | | |
Chief Executive Officer(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Edmundo Muniz.
|
| | | | 2019 | | | | | | 118,750 | | | | | | — | | | | | | 446,821 | | | | | | — | | | | | | 519,982 | | | | | | 1,085,553 | | |
Former Chief Executive Officer(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Craig R. Rayner(2)
|
| | | | 2019 | | | | | | 246,252 | | | | | | 350,400 | | | | | | 139,633 | | | | | | — | | | | | | 20,767 | | | | | | 757,052 | | |
President, Integrated Drug Development(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Justin Edge
|
| | | | 2019 | | | | | | 353,846 | | | | | | 175,000 | | | | | | 335,115 | | | | | | 131,384 | | | | | | 15,188 | | | | | | 1,010,533 | | |
President, Regulatory and Access
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Thomas Kerbusch(2)
|
| | | | 2019 | | | | | | 391,350 | | | | | | 122,186 | | | | | | 111,706 | | | | | | 280,616 | | | | | | 40,868 | | | | | | 946,726 | | |
Former President, Integrated Drug Development(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Base Salary ($)
|
| |
Target Bonus
(% of Base Salary) |
| |
Bonus Payout at
Target ($) |
| |
Combined
Performance Factor(1) (% of Target Achievement) |
| |
Total Bonus
Payout for 2019 ($) |
| |||||||||||||||
Dr. Feehery
|
| | | | 437,500(2) | | | | | | 60% | | | | | | 262,500 | | | | | | 105% | | | | | | 274,838(2) | | |
Mr. Edge
|
| | | | 353,846(2) | | | | | | 35% | | | | | | 123,846 | | | | | | 106% | | | | | | 131,384(2) | | |
Dr. Kerbusch
|
| | | | 391,350 | | | | | | 70% | | | | | | 273,945 | | | | | | 102% | | | | | | 280,616 | | |
Name
|
| |
Grant Date
|
| |
Number of
Shares or Units of Stock That Have Not Vested (#)(1) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(2) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#)(3) |
| |
Equity
Incentive Plan Awards: Market Value of Unearned Shares, Units or other rights That Have Not Vested ($)(4) |
| |||||||||||||||
William F. Feehery | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B Unit Award
|
| | | | 6/3/2019 | | | | | | 710,591 | | | | | | 4,405,664 | | | | | | 710,591 | | | | | | 0 | | |
Edmundo Muniz | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B Unit Award
|
| | | | 4/1/2019 | | | | | | 113,695 | | | | | | 704,909 | | | | | | N/A | | | | | | N/A | | |
Craig R. Rayner
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B Unit Award
|
| | | | 11/17/2017 | | | | | | 12,791 | | | | | | 115,119 | | | | | | 21,318 | | | | | | 0 | | |
Class B Unit Award
|
| | | | 4/16/2019 | | | | | | 7,106 | | | | | | 44,057 | | | | | | 7,106 | | | | | | 0 | | |
Class B Unit Award
|
| | | | 11/8/2019 | | | | | | 28,424 | | | | | | 146,384 | | | | | | 28,424 | | | | | | 0 | | |
Justin Edge | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B Unit Award
|
| | | | 1/23/2019 | | | | | | 85,271 | | | | | | 528,680 | | | | | | 85,271 | | | | | | 0 | | |
Thomas Kerbusch
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B Unit Award
|
| | | | 11/17/2017 | | | | | | 42,636 | | | | | | 383,724 | | | | | | 71,060 | | | | | | 0 | | |
Class B Unit Award
|
| | | | 2/27/2018 | | | | | | 11,369 | | | | | | 90,952 | | | | | | 14,212 | | | | | | 0 | | |
Class B Unit Award
|
| | | | 3/15/2019 | | | | | | 28,424 | | | | | | 176,229 | | | | | | 28,424 | | | | | | 0 | | |
Name
|
| |
Shares of Common Stock Received Upon
Conversion of Vested Class B Units |
| |
Unvested Shares of Restricted Stock Received
Upon Conversion of Unvested Class B Units |
| ||||||
| | |
#
|
| |
$
|
| |
#
|
| |
$
|
|
William F. Feehery
|
| | | | | | | | | ||||
Edmundo Muniz
|
| | | | | | | | | ||||
Craig R. Rayner
|
| | | | | | | | | ||||
Justin Edge
|
| | | | | | | | | ||||
Thomas Kerbusch
|
| | | | | | | | |
Name
|
| |
Fees
Earned or Paid in Cash ($) |
| |
Total
($) |
|
Sherilyn S. McCoy
|
| |
181,000
|
| |
181,000
|
|
James E. Cashman III
|
| |
40,000
|
| |
40,000
|
|
William F. Feehery
|
| |
—
|
| |
—
|
|
William E. Klitgaard
|
| |
40,000
|
| |
40,000
|
|
Eric C. Liu
|
| |
—
|
| |
—
|
|
Stephen M. McLean
|
| |
—
|
| |
—
|
|
Mason P. Slaine
|
| |
40,000
|
| |
40,000
|
|
| | |
Shares Beneficially
Owned Prior to the Offering |
| |
Shares Beneficially
Owned After the Offering |
| |||||||||||||||||||||
| | | | | | | | | | | |
If Underwriters’ Option
to Purchase Additional Shares is Not Exercised |
| |
If Underwriters’ Option
to Purchase Additional Shares is Exercised in Full |
| ||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |||||||||
5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EQT Investor(1)
|
| | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
Arsenal Investors(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors and Named Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
William F. Feehery
|
| | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
Justin Edge
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Thomas Kerbusch
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Craig R. Rayner
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sherilyn S. McCoy
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
James E. Cashman III
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eric C. Liu(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stephen M. McLean
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Edmundo Muniz
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mason P. Slaine
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Matthew Walsh
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ethan Waxman(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
All directors and executive officers
as a group 16 persons) |
| | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
Other Selling Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Number of Shares
|
| |||
Jefferies LLC
|
| | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Credit Suisse Securities (USA) LLC
|
| | | | | | |
Barclays Capital Inc.
|
| | | | | | |
William Blair & Company, L.L.C.
|
| | | | | | |
Total:
|
| | | | | | |
|
| | | | | | | | |
Total
|
| |||||||||
| | |
Per
Share |
| |
No Exercise
|
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount to be paid by: | | | | | | | | | | | | | | | | | | | |
Us
|
| | | $ | | | | | $ | | | | | $ | | | |||
The selling stockholders
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to selling stockholders
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
PAGE
|
| |||
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-37 | | | |
| | | | F-38 | | |
| | |
December 31,
|
| |||||||||
(in thousands, except per common share and share data)
|
| |
2019
|
| |
2018
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 29,256 | | | | | $ | 11,684 | | |
Accounts receivable, net of allowance for doubtful accounts of $185 and
$175, respectively |
| | | | 49,642 | | | | | | 46,493 | | |
Restricted cash
|
| | | | 506 | | | | | | 503 | | |
Prepaid expenses and other current assets
|
| | | | 8,119 | | | | | | 8,763 | | |
Current portion of interest rate swap asset
|
| | | | — | | | | | | 1,487 | | |
Total current assets
|
| | | | 87,523 | | | | | | 68,930 | | |
Other assets: | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 4,623 | | | | | | 5,401 | | |
Long-term deposits
|
| | | | 1,096 | | | | | | 1,264 | | |
Goodwill
|
| | | | 514,996 | | | | | | 514,274 | | |
Intangible assets, net of accumulated amortization of $85,925 and $46,649, respectively
|
| | | | 427,998 | | | | | | 459,623 | | |
Long-term portion of interest rate swap asset
|
| | | | — | | | | | | 1,164 | | |
Deferred income taxes
|
| | | | 833 | | | | | | 837 | | |
Total assets
|
| | | $ | 1,037,069 | | | | | $ | 1,051,493 | | |
Liabilities and stockholder’s equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 4,917 | | | | | $ | 4,908 | | |
Accrued expenses
|
| | | | 27,036 | | | | | | 19,585 | | |
Current portion of deferred revenue
|
| | | | 26,240 | | | | | | 37,521 | | |
Current portion of interest rate swap liability
|
| | | | 551 | | | | | | — | | |
Current portion of long-term debt
|
| | | | 4,210 | | | | | | 3,153 | | |
Current portion of capital lease obligations
|
| | | | 48 | | | | | | 284 | | |
Total current liabilities
|
| | | | 63,002 | | | | | | 65,451 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Capital lease obligations, net of current portion
|
| | | | — | | | | | | 48 | | |
Deferred revenue, net of current portion
|
| | | | 1,137 | | | | | | 2,763 | | |
Deferred income taxes
|
| | | | 82,160 | | | | | | 85,667 | | |
Long-term portion of interest rate swap liability
|
| | | | 1,601 | | | | | | — | | |
Long-term debt, net of current portion and debt discount
|
| | | | 397,121 | | | | | | 404,795 | | |
Total liabilities
|
| | | | 545,021 | | | | | | 558,724 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholder’s equity | | | | | | | | | | | | | |
Common shares, 0.01 par value, 1,000 shares authorized, 100 shares issued and outstanding
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 510,486 | | | | | | 508,848 | | |
Accumulated deficit
|
| | | | (12,941) | | | | | | (14,432) | | |
Accumulated other comprehensive loss
|
| | | | (5,497) | | | | | | (1,647) | | |
Total stockholder’s equity
|
| | | | 492,048 | | | | | | 492,769 | | |
Total liabilities and stockholder’s equity
|
| | | $ | 1,037,069 | | | | | $ | 1,051,493 | | |
|
| | |
Year Ended December 31
|
| |||||||||
(in thousands, except common share and share data))
|
| |
2019
|
| |
2018
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Software
|
| | | $ | 68,341 | | | | | $ | 46,849 | | |
Services
|
| | | | 140,170 | | | | | | 116,870 | | |
Total revenues
|
| | | | 208,511 | | | | | | 163,719 | | |
Cost of revenues: | | | | | | | | | | | | | |
Software
|
| | | | 12,544 | | | | | | 11,223 | | |
Services
|
| | | | 67,226 | | | | | | 59,820 | | |
Total cost of revenues
|
| | | | 79,770 | | | | | | 71,043 | | |
Operating expenses: | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 10,732 | | | | | | 9,416 | | |
Research and development
|
| | | | 11,633 | | | | | | 10,478 | | |
General and administrative
|
| | | | 47,926 | | | | | | 43,393 | | |
Intangible asset amortization
|
| | | | 36,241 | | | | | | 31,625 | | |
Depreciation and amortization expense
|
| | | | 2,596 | | | | | | 2,416 | | |
Total operating expenses
|
| | | | 109,128 | | | | | | 97,328 | | |
Income (loss) from operations
|
| | | | 19,613 | | | | | | (4,652) | | |
Other expenses: | | | | | | | | | | | | | |
Interest expense
|
| | | | (28,004) | | | | | | (27,802) | | |
Miscellaneous, net
|
| | | | (760) | | | | | | (107) | | |
Total other expenses
|
| | | | (28,764) | | | | | | (27,909) | | |
Loss before income taxes
|
| | | | (9,151) | | | | | | (32,561) | | |
(Benefit from) provision for income taxes
|
| | | | (225) | | | | | | 697 | | |
Net loss
|
| | | | (8,926) | | | | | | (33,258) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | 433 | | | | | | (16,721) | | |
Change in fair value of interest rate swap, net of tax
|
| | | | (4,283) | | | | | | 1,079 | | |
Total other comprehensive loss
|
| | | | (3,850) | | | | | | (15,642) | | |
Comprehensive loss
|
| | | $ | (12,776) | | | | | $ | (48,900) | | |
Net loss per common share – basic and diluted
|
| | | $ | (89,260) | | | | | $ | (332,580) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 100 | | | | | | 100 | | |
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Retained
earnings (accumulated deficit) |
| |
Accumulated
other comprehensive income (loss) |
| |
Total
stockholder’s equity |
| |||||||||||||||||||||
(in thousands, except share data)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2017
|
| | | | 100 | | | | | $ | — | | | | | $ | 507,127 | | | | | $ | 18,826 | | | | | $ | 13,995 | | | | | $ | 539,948 | | |
Equity compensation
|
| | | | — | | | | | | — | | | | | | 1,711 | | | | | | — | | | | | | — | | | | | | 1,711 | | |
Capital contribution
|
| | | | — | | | | | | — | | | | | | 1,110 | | | | | | — | | | | | | — | | | | | | 1,110 | | |
Repurchase of Parent Class B
units |
| | | | — | | | | | | — | | | | | | (1,100) | | | | | | — | | | | | | — | | | | | | (1,100) | | |
Change in fair value of interest rate swap, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,079 | | | | | | 1,079 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (33,258) | | | | | | — | | | | | | (33,258) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,721) | | | | | | (16,721) | | |
Balance as of December 31, 2018
|
| | | | 100 | | | | | | — | | | | | | 508,848 | | | | | | (14,432) | | | | | | (1,647) | | | | | | 492,769 | | |
Cumulative effect adjustment upon adoption of
Topic 606 |
| | | | — | | | | | | — | | | | | | — | | | | | | 10,417 | | | | | | — | | | | | | 10,417 | | |
Equity compensation
|
| | | | — | | | | | | — | | | | | | 1,691 | | | | | | — | | | | | | — | | | | | | 1,691 | | |
Repurchase of Parent Class B
units |
| | | | — | | | | | | — | | | | | | (703) | | | | | | — | | | | | | — | | | | | | (703) | | |
Capital contribution
|
| | | | — | | | | | | — | | | | | | 650 | | | | | | — | | | | | | — | | | | | | 650 | | |
Change in fair value of interest rate swap, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,283) | | | | | | (4,283) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,926) | | | | | | — | | | | | | (8,926) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 433 | | | | | | 433 | | |
Balance as of December 31, 2019
|
| | | | 100 | | | | | $ | — | | | | | $ | 510,486 | | | | | $ | (12,941) | | | | | $ | (5,497) | | | | | $ | 492,048 | | |
|
| | |
Year Ended December 31
|
| |||||||||
(in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (8,926) | | | | | $ | (33,258) | | |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization of property and equipment
|
| | | | 2,596 | | | | | | 2,416 | | |
Amortization of intangible assets
|
| | | | 38,964 | | | | | | 34,595 | | |
Amortization of debt issuance costs
|
| | | | 1,536 | | | | | | 1,517 | | |
Provision for doubtful accounts
|
| | | | 10 | | | | | | (250) | | |
Loss on retirement of assets
|
| | | | 113 | | | | | | 91 | | |
Equity compensation expense
|
| | | | 1,691 | | | | | | 1,711 | | |
Deferred income taxes
|
| | | | (6,703) | | | | | | (3,548) | | |
Changes in assets and liabilities, net of acquisitions:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,521) | | | | | | (2,031) | | |
Prepaid expenses and other assets
|
| | | | (1,831) | | | | | | (2,614) | | |
Accounts payable and accrued expenses
|
| | | | 10,031 | | | | | | (6,357) | | |
Deferred revenue
|
| | | | 2,065 | | | | | | 19,320 | | |
Net cash provided by operating activities
|
| | | | 38,025 | | | | | | 11,592 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (2,107) | | | | | | (4,758) | | |
Capitalized development costs
|
| | | | (7,410) | | | | | | (6,727) | | |
Business acquisitions, net of cash acquired
|
| | | | — | | | | | | (62,420) | | |
Net cash used in investing activities
|
| | | | (9,517) | | | | | | (73,905) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Capital contributions
|
| | | | 650 | | | | | | 1,110 | | |
Unit repurchase
|
| | | | (703) | | | | | | (1,100) | | |
Proceeds from borrowings on long-term debt
|
| | | | — | | | | | | 65,000 | | |
Payments on long-term debt and capital lease obligations
|
| | | | (3,436) | | | | | | (3,981) | | |
Proceeds on line of credit
|
| | | | — | | | | | | 10,000 | | |
Payment of contingent consideration obligations
|
| | | | — | | | | | | (7,670) | | |
Payments on line of credit
|
| | | | (5,000) | | | | | | (5,000) | | |
Debt issuance costs payments
|
| | | | — | | | | | | (1,063) | | |
Net cash (used in) provided by financing activities
|
| | | | (8,489) | | | | | | 57,296 | | |
Effect of foreign exchange rate changes on cash, cash equivalents, and restricted
cash |
| | | | (2,444) | | | | | | (1,337) | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | | 17,575 | | | | | | (6,354) | | |
Cash, cash equivalents, and restricted cash, at beginning of year
|
| | | | 12,187 | | | | | | 18,541 | | |
Cash, cash equivalents, and restricted cash, at end of year
|
| | | $ | 29,762 | | | | | $ | 12,187 | | |
Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 26,428 | | | | | $ | 25,713 | | |
Cash paid for taxes
|
| | | $ | 4,109 | | | | | $ | 3,165 | | |
Supplemental schedules of noncash investing and financing activities | | | | | | | | | | | | | |
Liabilities assumed in connection with business acquisition
|
| | | $ | — | | | | | $ | 12,805 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Cash and cash equivalents
|
| | | $ | 29,256 | | | | | $ | 11,684 | | |
Restricted cash, current
|
| | | | 506 | | | | | | 503 | | |
Total cash and cash equivalents, and restricted cash
|
| | | $ | 29,762 | | | | | $ | 12,187 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Trade receivables
|
| | | $ | 43,649 | | | | | $ | 41,933 | | |
Unbilled receivables
|
| | | | 5,635 | | | | | | 4,403 | | |
Other receivables
|
| | | | 358 | | | | | | 157 | | |
Accounts receivable, net
|
| | | $ | 49,642 | | | | | $ | 46,493 | | |
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liability | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap liability
|
| | | $ | — | | | | | $ | 2,152 | | | | | $ | — | | | | | $ | 2,152 | | |
Total
|
| | | $ | — | | | | | $ | 2,152 | | | | | $ | — | | | | | $ | 2,152 | | |
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liability | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap asset
|
| | | $ | — | | | | | $ | 2,651 | | | | | $ | — | | | | | $ | 2,651 | | |
Total
|
| | | $ | — | | | | | $ | 2,651 | | | | | $ | — | | | | | $ | 2,651 | | |
|
| | |
December 31,
2019 |
| |||
Software licenses transferred at a point in time
|
| | | $ | 35,261 | | |
Software licenses transferred over time
|
| | | | 33,080 | | |
Service revenues earned over time
|
| | | | 140,170 | | |
Total
|
| | | $ | 208,511 | | |
|
| | |
January 25,
2018 |
| |||
Cash
|
| | | $ | 1,151 | | |
Accounts receivable
|
| | | | 2,622 | | |
Prepaid expenses and other assets
|
| | | | 171 | | |
Property and equipment
|
| | | | 87 | | |
Separately identifiable intangible assets
|
| | | | 7,580 | | |
Total identifiable assets acquired
|
| | | | 11,611 | | |
Accounts payable
|
| | | | 174 | | |
Accrued expenses
|
| | | | 3,617 | | |
Deferred revenue
|
| | | | 830 | | |
Deferred tax liability
|
| | | | 2,927 | | |
Total liabilities assumed
|
| | | | 7,548 | | |
Net identifiable assets acquired
|
| | | | 4,063 | | |
Goodwill arising in the acquisition
|
| | | | 21,260 | | |
Purchase price
|
| | | $ | 25,323 | | |
|
| | |
April 3,
2018 |
| |||
Cash
|
| | | $ | 427 | | |
Accounts receivable
|
| | | | 3,629 | | |
Prepaid expenses and other assets
|
| | | | 721 | | |
Property and equipment
|
| | | | 111 | | |
Separately identifiable intangible assets
|
| | | | 17,630 | | |
Total identifiable assets acquired
|
| | | | 22,518 | | |
Accounts payable
|
| | | | 118 | | |
Accrued expenses
|
| | | | 1,727 | | |
Deferred revenue
|
| | | | 62 | | |
Deferred tax liability
|
| | | | 3,350 | | |
Total liabilities assumed
|
| | | | 5,257 | | |
Net identifiable assets acquired
|
| | | | 17,261 | | |
Goodwill arising in the acquisition
|
| | | | 22,739 | | |
Purchase price
|
| | | $ | 40,000 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Prepaid expenses
|
| | | $ | 3,774 | | | | | $ | 3,543 | | |
Income tax receivable
|
| | | | 302 | | | | | | 3,039 | | |
R&D tax credit receivable
|
| | | | 2,412 | | | | | | 349 | | |
Other current assets
|
| | | | 1,631 | | | | | | 1,832 | | |
Prepaid expenses and other current assets
|
| | | $ | 8,119 | | | | | $ | 8,763 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Computer equipment
|
| | | $ | 3,736 | | | | | $ | 3,768 | | |
Furniture
|
| | | | 2,776 | | | | | | 2,127 | | |
Purchased software for internal use
|
| | | | 212 | | | | | | 79 | | |
Leasehold improvements
|
| | | | 2,254 | | | | | | 2,137 | | |
Property and equipment
|
| | | | 8,978 | | | | | | 8,111 | | |
Less: Accumulated depreciation and amortization
|
| | | | (4,355) | | | | | | (2,710) | | |
Property and equipment, net
|
| | | $ | 4,623 | | | | | $ | 5,401 | | |
|
| | |
Weighted
average amortization period (in years) |
| |
December 31, 2019
|
| |
December 31, 2018
|
| |||||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
|
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
|
| ||||||||||||||||||||||||
Acquired software
|
| | | | 10.65 | | | | | $ | 23,571 | | | | | $ | 5,307 | | | | | $ | 18,264 | | | | | $ | 23,139 | | | | | $ | 2,584 | | | | | $ | 20,555 | | |
Capitalized software development
costs |
| | | | 1.75 | | | | | | 16,566 | | | | | | 6,896 | | | | | | 9,670 | | | | | | 9,023 | | | | | | 1,518 | | | | | | 7,505 | | |
Non-compete agreements
|
| | | | 1.74 | | | | | | 1,318 | | | | | | 977 | | | | | | 341 | | | | | | 1,324 | | | | | | 773 | | | | | | 551 | | |
Trade names
|
| | | | 16.64 | | | | | | 40,683 | | | | | | 4,810 | | | | | | 35,873 | | | | | | 40,684 | | | | | | 2,776 | | | | | | 37,908 | | |
Customer relationships
|
| | | | 11.63 | | | | | | 431,785 | | | | | | 67,935 | | | | | | 363,850 | | | | | | 432,102 | | | | | | 38,998 | | | | | | 393,104 | | |
Total
|
| | | | | | | | | $ | 513,923 | | | | | $ | 85,925 | | | | | $ | 427,998 | | | | | $ | 506,272 | | | | | $ | 46,649 | | | | | $ | 459,623 | | |
|
| | |
Acquired
software |
| |
Capitalized
software development costs |
| |
Non-compete
agreements |
| |
Trade names
|
| |
Customer
relationships |
| |
Total
|
| ||||||||||||||||||
2020
|
| | | $ | 2,448 | | | | | $ | 6,055 | | | | | $ | 148 | | | | | $ | 2,034 | | | | | $ | 28,862 | | | | | $ | 39,547 | | |
2021
|
| | | | 2,381 | | | | | | 2,410 | | | | | | 102 | | | | | | 2,034 | | | | | | 28,862 | | | | | | 35,789 | | |
2022
|
| | | | 2,178 | | | | | | 1,205 | | | | | | 77 | | | | | | 2,034 | | | | | | 28,862 | | | | | | 34,356 | | |
2023
|
| | | | 1,997 | | | | | | — | | | | | | 14 | | | | | | 2,034 | | | | | | 28,862 | | | | | | 32,907 | | |
2024
|
| | | | 1,825 | | | | | | — | | | | | | — | | | | | | 2,034 | | | | | | 28,862 | | | | | | 32,721 | | |
Thereafter
|
| | | | 7,436 | | | | | | — | | | | | | — | | | | | | 25,703 | | | | | | 219,539 | | | | | | 252,678 | | |
Total
|
| | | $ | 18,265 | | | | | $ | 9,670 | | | | | $ | 341 | | | | | $ | 35,873 | | | | | $ | 363,849 | | | | | $ | 427,998 | | |
|
|
Balance, December 31, 2017
|
| | | $ | 481,401 | | |
|
Goodwill addition — BaseCase acquisition
|
| | | | 21,260 | | |
|
Goodwill addition — Analytica Laser acquisition
|
| | | | 22,739 | | |
|
Goodwill addition — Other acquisitions
|
| | | | 1,234 | | |
|
Foreign currency translation
|
| | | | (12,360) | | |
|
Balance, December 31, 2018
|
| | | | 514,274 | | |
|
Foreign currency translation
|
| | | | 722 | | |
|
Balance, December 31, 2019
|
| | | $ | 514,996 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Accrued compensation
|
| | | $ | 18,476 | | | | | $ | 11,423 | | |
Accrued severance
|
| | | | 762 | | | | | | — | | |
Product royalties and distributor fees
|
| | | | 102 | | | | | | 50 | | |
Legal and professional accruals
|
| | | | 2,461 | | | | | | 2,917 | | |
Local sales and VAT taxes
|
| | | | 51 | | | | | | 39 | | |
Interest payable
|
| | | | 3,871 | | | | | | 3,831 | | |
Income taxes payable
|
| | | | — | | | | | | 168 | | |
Deferred rent
|
| | | | 1,066 | | | | | | 561 | | |
Other
|
| | | | 247 | | | | | | 596 | | |
Total accrued expenses
|
| | | $ | 27,036 | | | | | $ | 19,585 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Term loans
|
| | | $ | 408,170 | | | | | $ | 411,323 | | |
Revolving line of credit
|
| | | | — | | | | | | 5,000 | | |
Less: debt issuance costs
|
| | | | (6,839) | | | | | | (8,375) | | |
Total
|
| | | | 401,331 | | | | | | 407,948 | | |
Current portion of long-term debt
|
| | | | (4,210) | | | | | | (3,153) | | |
Long-term debt, net of current portion and debt issuance costs
|
| | | $ | 397,121 | | | | | $ | 404,795 | | |
|
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Maturities
|
| | | $ | 4,210 | | | | | $ | 3,153 | | | | | $ | 3,153 | | | | | $ | 3,153 | | | | | $ | 294,501 | | | | | $ | 100,000 | | | | | $ | 408,170 | | |
| | |
Operating
Leases |
| |
Capital
Leases |
| ||||||
Year ending December 31,
|
| | | | | | | | | | | | |
2020
|
| | | $ | 6,286 | | | | | $ | 56 | | |
2021
|
| | | | 5,377 | | | | | | — | | |
2022
|
| | | | 4,128 | | | | | | — | | |
2023
|
| | | | 3,092 | | | | | | — | | |
2024
|
| | | | 2,497 | | | | | | — | | |
Thereafter
|
| | | | 4,390 | | | | | | — | | |
Non-cancelable future minimum lease payments
|
| | | | 25,770 | | | | | | 56 | | |
Less amount representing interest
|
| | | | — | | | | | | (8) | | |
Net non-cancelable future minimum lease payments
|
| | | $ | 25,770 | | | | | $ | 48 | | |
|
| | |
December 31,
|
| |||
| | |
2019
|
| |
2018
|
|
Pricing model
|
| |
Monte Carlo
|
| |
Black-Scholes
|
|
Risk-free interest rate(1)
|
| |
1.6%
|
| |
2.2%
|
|
Expected stock price volatility(2)
|
| |
55%
|
| |
50%
|
|
Expected exercise term (in years)(3)
|
| |
2.0
|
| |
6.7
|
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Cost of revenues
|
| | | $ | 156 | | | | | $ | 138 | | |
Sales and marketing
|
| | | | 110 | | | | | | 95 | | |
Research and development
|
| | | | 121 | | | | | | 121 | | |
General and administrative expenses
|
| | | | 1,304 | | | | | | 1,357 | | |
Total
|
| | | $ | 1,691 | | | | | $ | 1,711 | | |
|
| | |
Units
|
| |
Weighted Average
Grant-Date Fair Value Per Unit |
| ||||||
Outstanding, January 1, 2018
|
| | | | 4,424,413 | | | | | $ | 3.27 | | |
Granted
|
| | | | 682,169 | | | | | | 3.27 | | |
Forfeited
|
| | | | (565,632) | | | | | | 3.27 | | |
Outstanding, December 31, 2018
|
| | | | 4,540,950 | | | | | | 3.30 | | |
Granted
|
| | | | 2,501,290 | | | | | | 3.82 | | |
Exercised
|
| | | | (176,511) | | | | | | 3.55 | | |
Forfeited
|
| | | | (1,429,430) | | | | | | 3.19 | | |
Outstanding, December 31, 2019
|
| | | | 5,436,299 | | | | | | 3.53 | | |
Vested, December 31, 2019
|
| | | | 952,166 | | | | | | 3.60 | | |
Unvested, December 31, 2019
|
| | | | 4,484,133 | | | | | $ | 3.51 | | |
|
|
Outstanding, January 1, 2019
|
| | | $ | 9.76 | | |
|
Granted
|
| | | | 12.86 | | |
|
Exercised
|
| | | | 10.00 | | |
|
Forfeited
|
| | | | 10.03 | | |
|
Outstanding, December 31, 2019
|
| | | $ | 11.43 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Revenue(1): | | | | | | | | | | | | | |
United States
|
| | | $ | 152,368 | | | | | $ | 116,765 | | |
EMEA
|
| | | | 40,299 | | | | | | 34,259 | | |
Others
|
| | | | 15,844 | | | | | | 12,695 | | |
Total
|
| | | $ | 208,511 | | | | | $ | 163,719 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Property, plant and equipment, net: | | | | | | | | | | | | | |
United States
|
| | | $ | 2,825 | | | | | $ | 2,721 | | |
EMEA
|
| | | | 1,243 | | | | | | 1,507 | | |
Others
|
| | | | 555 | | | | | | 1,173 | | |
Total
|
| | | $ | 4,623 | | | | | $ | 5,401 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Domestic
|
| | | $ | (12,995) | | | | | $ | (35,318) | | |
Foreign
|
| | | | 3,844 | | | | | | 2,757 | | |
Total
|
| | | $ | (9,151) | | | | | $ | (32,561) | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Current tax expense (benefit) | | | | | | | | | | | | | |
Federal
|
| | | $ | 483 | | | | | $ | (300) | | |
State and local
|
| | | | 1,692 | | | | | | 312 | | |
Foreign
|
| | | | 4,303 | | | | | | 4,233 | | |
Total current
|
| | | | 6,478 | | | | | | 4,245 | | |
Deferred tax expense (benefit) | | | | | | | | | | | | | |
Federal
|
| | | | 3,137 | | | | | | (3,207) | | |
State and local
|
| | | | (5,431) | | | | | | (603) | | |
Foreign
|
| | | | (4,409) | | | | | | 262 | | |
Total deferred
|
| | | | (6,703) | | | | | | (3,548) | | |
Total (benefit) provision
|
| | | $ | (225) | | | | | $ | 697 | | |
|
| | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||
Tax at U.S. federal statutory rate
|
| | | $ | (1,919) | | | | | | 21.00% | | | | | $ | (6,833) | | | | | | 21.00% | | |
State taxes, net of federal benefit
|
| | | | (3,852) | | | | | | 42.14% | | | | | | (357) | | | | | | 1.10% | | |
Foreign rate differential
|
| | | | 1,654 | | | | | | (18.09)% | | | | | | 5,170 | | | | | | (15.89)% | | |
Permanent items
|
| | | | 806 | | | | | | (8.82)% | | | | | | 1,296 | | | | | | (3.99)% | | |
Tax credits
|
| | | | (4,264) | | | | | | 46.65% | | | | | | (2,625) | | | | | | 8.07% | | |
Other adjustments
|
| | | | 813 | | | | | | (8.90)% | | | | | | 548 | | | | | | (1.68)% | | |
Return to provision adjustments
|
| | | | (139) | | | | | | 1.52% | | | | | | — | | | | | | 0.00% | | |
Valuation allowance
|
| | | | 6,676 | | | | | | (73.04)% | | | | | | 3,498 | | | | | | (10.75)% | | |
Effective tax rate
|
| | | $ | (225) | | | | | | 2.46% | | | | | $ | 697 | | | | | | (2.14)% | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Accounts receivable
|
| | | $ | 23 | | | | | $ | 42 | | |
Accrued compensation
|
| | | | 2,868 | | | | | | 1,061 | | |
Accrued expenses
|
| | | | 810 | | | | | | 251 | | |
Net operating loss carryforwards
|
| | | | 5,807 | | | | | | 8,778 | | |
R&D credit carryforward
|
| | | | 4,005 | | | | | | 3,859 | | |
Foreign tax credits
|
| | | | 8,513 | | | | | | 5,154 | | |
Interest rate hedge
|
| | | | 520 | | | | | | — | | |
Other assets
|
| | | | 242 | | | | | | 479 | | |
Interest expense
|
| | | | 5,406 | | | | | | 3,158 | | |
Deferred revenue
|
| | | | — | | | | | | 305 | | |
Total gross deferred tax asset
|
| | | | 28,194 | | | | | | 23,087 | | |
Less: Valuation allowance
|
| | | | (20,546) | | | | | | (13,107) | | |
Net deferred tax asset
|
| | | | 7,648 | | | | | | 9,980 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Property, equipment, and other long-lived assets
|
| | | | (307) | | | | | | (108) | | |
Goodwill and intangible assets
|
| | | | (85,664) | | | | | | (94,065) | | |
Prepaid expenses
|
| | | | (786) | | | | | | (637) | | |
Deferred revenue
|
| | | | (2,218) | | | | | | — | | |
Total gross deferred tax liability
|
| | | | (88,975) | | | | | | (94,810) | | |
Net deferred tax liability
|
| | | $ | (81,327) | | | | | $ | (84,830) | | |
|
|
Balance at December 31, 2017
|
| | | $ | 460 | | |
|
Additions for tax positions related to the current year
|
| | | | 50 | | |
|
Additions for tax positions of prior years
|
| | | | 82 | | |
|
Balance at December 31, 2018
|
| | | | 592 | | |
|
Additions for tax positions related to the current year
|
| | | | 68 | | |
|
Additions for tax positions of prior years
|
| | | | 30 | | |
|
Balance at December 31, 2019
|
| | | $ | 690 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (8,926) | | | | | $ | (33,258) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 100 | | | | | | 100 | | |
Net loss per common share, basic and diluted
|
| | | $ | (89,260) | | | | | $ | (332,580) | | |
|
(in thousands, except per common share and share data)
|
| |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 29,937 | | | | | $ | 29,256 | | |
Accounts receivable, net of allowance for doubtful accounts of $216 and $185, respectively
|
| | | | 48,830 | | | | | | 49,642 | | |
Restricted cash
|
| | | | 1,812 | | | | | | 506 | | |
Prepaid expenses and other current assets
|
| | | | 12,219 | | | | | | 8,119 | | |
Total current assets
|
| | | | 92,798 | | | | | | 87,523 | | |
Other assets: | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 4,355 | | | | | | 4,623 | | |
Long-term deposits
|
| | | | 1,140 | | | | | | 1,096 | | |
Goodwill
|
| | | | 515,587 | | | | | | 514,996 | | |
Intangible assets, net of accumulated amortization of $115,595 and $85,925, respectively
|
| | | | 404,255 | | | | | | 427,998 | | |
Deferred offering costs
|
| | | | 1,430 | | | | | | — | | |
Deferred income taxes
|
| | | | 815 | | | | | | 833 | | |
Total assets
|
| | | $ | 1,020,380 | | | | | $ | 1,037,069 | | |
Liabilities and stockholder’s equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 5,436 | | | | | $ | 4,917 | | |
Accrued expenses
|
| | | | 23,888 | | | | | | 27,036 | | |
Due to affiliate
|
| | | | 237 | | | | | | — | | |
Current portion of deferred revenue
|
| | | | 24,900 | | | | | | 26,240 | | |
Current portion of interest rate swap liability
|
| | | | 2,475 | | | | | | 551 | | |
Current portion of long-term debt
|
| | | | 3,153 | | | | | | 4,210 | | |
Current portion of capital lease obligations
|
| | | | 252 | | | | | | 48 | | |
Total current liabilities
|
| | | | 60,341 | | | | | | 63,002 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Capital lease obligations, net of current portion
|
| | | | 399 | | | | | | — | | |
Deferred revenue, net of current portion
|
| | | | 885 | | | | | | 1,137 | | |
Deferred income taxes
|
| | | | 83,485 | | | | | | 82,160 | | |
Long-term portion of interest rate swap liability
|
| | | | 1,695 | | | | | | 1,601 | | |
Long-term debt, net of current portion and debt discount
|
| | | | 376,037 | | | | | | 397,121 | | |
Total liabilities
|
| | | | 522,842 | | | | | | 545,021 | | |
Commitments and contingencies (Note 6)
|
| | | | | | | | | | | | |
Stockholder’s equity
|
| | | | | | | | | | | | |
Common shares, 0.01 par value, 1,000 shares authorized, 100 shares issued and outstanding
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 511,943 | | | | | | 510,486 | | |
Accumulated deficit
|
| | | | (7,891) | | | | | | (12,941) | | |
Accumulated other comprehensive loss
|
| | | | (6,514) | | | | | | (5,497) | | |
Total stockholder’s equity
|
| | | | 497,538 | | | | | | 492,048 | | |
Total liabilities and stockholder’s equity
|
| | | $ | 1,020,380 | | | | | $ | 1,037,069 | | |
|
| | |
Nine months ended
September 30, |
| |||||||||
(in thousands, except per common share and share data)
|
| |
2020
|
| |
2019
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Software
|
| | | $ | 55,925 | | | | | $ | 51,453 | | |
Services
|
| | | | 122,964 | | | | | | 103,201 | | |
Total revenues
|
| | | | 178,889 | | | | | | 154,654 | | |
Cost of revenues: | | | | | | | | | | | | | |
Software
|
| | | | 9,806 | | | | | | 8,786 | | |
Services
|
| | | | 56,054 | | | | | | 49,031 | | |
Total cost of revenues
|
| | | | 65,860 | | | | | | 57,817 | | |
Operating expenses: | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 8,773 | | | | | | 7,946 | | |
Research and development
|
| | | | 9,139 | | | | | | 8,651 | | |
General and administrative
|
| | | | 36,125 | | | | | | 35,630 | | |
Intangible asset amortization
|
| | | | 28,056 | | | | | | 26,908 | | |
Depreciation and amortization expense
|
| | | | 1,836 | | | | | | 2,140 | | |
Total operating expenses
|
| | | | 83,929 | | | | | | 81,275 | | |
Income from operations
|
| | | | 29,100 | | | | | | 15,562 | | |
Other expenses: | | | | | | | | | | | | | |
Interest expense
|
| | | | (19,810) | | | | | | (21,011) | | |
Miscellaneous, net
|
| | | | 456 | | | | | | (163) | | |
Total other expenses
|
| | | | (19,354) | | | | | | (21,174) | | |
Income (loss) before income taxes
|
| | | | 9,746 | | | | | | (5,612) | | |
Provision for (benefit) from income taxes
|
| | | | 4,696 | | | | | | (2,701) | | |
Net income (loss)
|
| | | | 5,050 | | | | | | (2,911) | | |
Other comprehensive income (loss)
|
| | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | 513 | | | | | | (3,383) | | |
Change in fair value from interest rate swap, net of taxes of $488 and $607, respectively
|
| | | | (1,530) | | | | | | (4,441) | | |
Total other comprehensive loss
|
| | | | (1,017) | | | | | | (7,824) | | |
Comprehensive income (loss)
|
| | | $ | 4,033 | | | | | $ | (10,735) | | |
Net income (loss) per common shares — basic and diluted
|
| | | $ | 50,500 | | | | | $ | (29,110) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 100 | | | | | | 100 | | |
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total
stockholder’s equity |
| |||||||||||||||||||||
(in thousands, except share data)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2018
|
| | | | 100 | | | | | $ | — | | | | | $ | 508,848 | | | | | $ | (14,432) | | | | | $ | (1,647) | | | | | $ | 492,769 | | |
Cumulative effect adjustment upon adoption of Topic 606
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,417 | | | | | | — | | | | | | 10,417 | | |
Equity compensation
|
| | | | — | | | | | | — | | | | | | 1,141 | | | | | | — | | | | | | — | | | | | | 1,141 | | |
Repurchase of Parent Class B units
|
| | | | — | | | | | | — | | | | | | (703) | | | | | | — | | | | | | — | | | | | | (703) | | |
Capital contribution
|
| | | | — | | | | | | — | | | | | | 650 | | | | | | — | | | | | | — | | | | | | 650 | | |
Change in fair value of interest rate swap, net of tax of $607
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,441) | | | | | | (4,441) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,911) | | | | | | — | | | | | | (2,911) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,383) | | | | | | (3,383) | | |
Balance as of September 30, 2019
|
| | | | 100 | | | | | $ | — | | | | | $ | 509,936 | | | | | $ | (6,926) | | | | | $ | (9,471) | | | | | $ | 493,539 | | |
|
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total
stockholder’s equity |
| |||||||||||||||||||||
(in thousands, except share data)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2019
|
| | | | 100 | | | | | $ | — | | | | | $ | 510,486 | | | | | $ | (12,941) | | | | | $ | (5,497) | | | | | $ | 492,048 | | |
Equity compensation
|
| | | | — | | | | | | — | | | | | | 2,286 | | | | | | — | | | | | | — | | | | | | 2,286 | | |
Repurchase of Parent Class B units
|
| | | | — | | | | | | — | | | | | | (1,079) | | | | | | — | | | | | | — | | | | | | (1,079) | | |
Capital contribution
|
| | | | — | | | | | | — | | | | | | 250 | | | | | | | | | | | | | | | | | | 250 | | |
Change in fair value of interest rate swap, net of tax of $488
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,530) | | | | | | (1,530) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,050 | | | | | | — | | | | | | 5,050 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 513 | | | | | | 513 | | |
Balance as of September 30, 2020
|
| | | | 100 | | | | | $ | — | | | | | $ | 511,943 | | | | | $ | (7,891) | | | | | $ | (6,514) | | | | | $ | 497,538 | | |
|
| | |
Nine months ended
September 30, |
| |||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 5,050 | | | | | $ | (2,911) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization of property and equipment
|
| | | | 1,836 | | | | | | 2,140 | | |
Amortization of intangible assets
|
| | | | 29,804 | | | | | | 28,505 | | |
Amortization of debt issuance costs
|
| | | | 1,142 | | | | | | 1,536 | | |
Provision for doubtful accounts
|
| | | | 31 | | | | | | — | | |
Loss on retirement of assets
|
| | | | 9 | | | | | | 10 | | |
Equity compensation expense
|
| | | | 2,286 | | | | | | 1,141 | | |
Deferred income taxes
|
| | | | 1,263 | | | | | | (6,605) | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 1,565 | | | | | | 2,416 | | |
Prepaid expenses and other assets
|
| | | | (8,610) | | | | | | (1,716) | | |
Accounts payable and accrued expenses
|
| | | | (1,658) | | | | | | (2,004) | | |
Deferred revenue
|
| | | | (589) | | | | | | (6,729) | | |
Net cash provided by operating activities
|
| | | | 32,129 | | | | | | 15,783 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (782) | | | | | | (1,335) | | |
Capitalized software development costs
|
| | | | (5,752) | | | | | | (5,531) | | |
Business acquisitions, net of cash acquired
|
| | | | (675) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (7,209) | | | | | | (6,866) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Capital contributions
|
| | | | 250 | | | | | | 650 | | |
Unit repurchase
|
| | | | (1,079) | | | | | | (703) | | |
Proceeds from borrowings on line of credit
|
| | | | 19,880 | | | | | | — | | |
Proceeds from borrowings from affiliate
|
| | | | 237 | | | | | | — | | |
Payments on long-term debt and capital lease obligations
|
| | | | (23,511) | | | | | | (2,587) | | |
Payment on line of credit
|
| | | | (19,880) | | | | | | (5,000) | | |
Net cash used in financing activities
|
| | | | (24,103) | | | | | | (7,640) | | |
Effect due to foreign exchange rate changes on cash, cash equivalents, and restricted cash
|
| | | | 1,170 | | | | | | 1,546 | | |
Net increase in cash, cash equivalents, and restricted cash
|
| | | | 1,987 | | | | | | 2,823 | | |
Cash, cash equivalents, and restricted cash, at beginning of period
|
| | | | 29,762 | | | | | | 12,187 | | |
Cash, cash equivalents, and restricted cash, at end of period
|
| | | $ | 31,749 | | | | | $ | 15,010 | | |
Supplemental disclosures of cash flow information
|
| | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 21,077 | | | | | $ | 21,407 | | |
Cash paid for taxes
|
| | | $ | 6,675 | | | | | $ | 3,149 | | |
Supplemental schedule of noncash investing and financing activities
|
| | | | | | | | | | | | |
Capital leases
|
| | | $ | 831 | | | | | $ | — | | |
Deferred offering costs
|
| | | $ | 1,430 | | | | | $ | — | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Cash and cash equivalents
|
| | | $ | 29,937 | | | | | $ | 29,256 | | |
Restricted cash, current
|
| | | | 1,812 | | | | | | 506 | | |
Total cash and cash equivalents, and restricted cash
|
| | | $ | 31,749 | | | | | $ | 29,762 | | |
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liability | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap liability
|
| | | $ | — | | | | | $ | 4,170 | | | | | $ | — | | | | | $ | 4,170 | | |
Total
|
| | | $ | — | | | | | $ | 4,170 | | | | | $ | — | | | | | $ | 4,170 | | |
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liability | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap liability
|
| | | $ | — | | | | | $ | 2,152 | | | | | $ | — | | | | | $ | 2,152 | | |
Total
|
| | | $ | — | | | | | $ | 2,152 | | | | | $ | — | | | | | $ | 2,152 | | |
|
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Software licenses transferred at a point in time
|
| | | $ | 28,652 | | | | | $ | 25,168 | | |
Software licenses transferred over time
|
| | | | 27,273 | | | | | | 26,285 | | |
Service revenues earned over time
|
| | | | 122,964 | | | | | | 103,201 | | |
Total
|
| | | $ | 178,889 | | | | | $ | 154,654 | | |
|
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Term loans
|
| | | $ | 384,888 | | | | | $ | 408,170 | | |
Revolving line of credit
|
| | | | — | | | | | | — | | |
Less: debt issuance costs
|
| | | | (5,698) | | | | | | (6,839) | | |
Total
|
| | | | 379,190 | | | | | | 401,331 | | |
Current portion of long-term debt
|
| | | | (3,153) | | | | | | (4,210) | | |
Long-term debt, net of current portion and debt issuance costs
|
| | | $ | 376,037 | | | | | $ | 397,121 | | |
|
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Maturities
|
| | | $ | 789 | | | | | $ | 3,153 | | | | | $ | 3,153 | | | | | $ | 3,153 | | | | | $ | 294,640 | | | | | $ | 80,000 | | | | | $ | 384,888 | | |
| | |
Operating
Lease |
| |
Capital
Leases |
| ||||||
Remainder of 2020
|
| | | $ | 1,547 | | | | | $ | 76 | | |
2021
|
| | | | 5,779 | | | | | | 304 | | |
2022
|
| | | | 4,538 | | | | | | 304 | | |
2023
|
| | | | 3,054 | | | | | | 25 | | |
2024
|
| | | | 2,459 | | | | | | — | | |
Thereafter
|
| | | | 4,287 | | | | | | — | | |
Non-cancelable future minimum lease payments
|
| | | | 21,664 | | | | | | 709 | | |
Less amount representing interest
|
| | | | — | | | | | | (58) | | |
Net non-cancelable future minimum lease payments
|
| | | $ | 21,664 | | | | | | 651 | | |
Current portion of net non-cancelable future minimum lease payments
|
| | | | | | | | | | 252 | | |
Net long-term non-cancelable future minimum lease payments
|
| | | | | | | | | $ | 399 | | |
|
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cost of revenues
|
| | | $ | 151 | | | | | $ | 103 | | |
Sales and marketing
|
| | | | 99 | | | | | | 82 | | |
Research and development
|
| | | | 97 | | | | | | 91 | | |
General and administrative expenses
|
| | | | 1,939 | | | | | | 865 | | |
Total
|
| | | $ | 2,286 | | | | | $ | 1,141 | | |
|
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Revenue(1): | | | | | | | | | | | | | |
United States
|
| | | $ | 134,053 | | | | | $ | 112,707 | | |
EMEA
|
| | | | 30,601 | | | | | | 29,975 | | |
Others
|
| | | | 14,235 | | | | | | 11,972 | | |
Total
|
| | | $ | 178,889 | | | | | $ | 154,654 | | |
|
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 5,050 | | | | | $ | (2,911) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 100 | | | | | | 100 | | |
Net income (loss) per common share, basic and diluted
|
| | | $ | 50,500 | | | | | $ | (29,110) | | |
|
| | |
Amount to
be paid |
| |||
SEC Registration Fee
|
| | | $ | * | | |
FINRA Filing Fee
|
| | | | * | | |
Initial Nasdaq Listing Fee
|
| | | | * | | |
Legal Fees and Expenses
|
| | | | * | | |
Accounting Fees and Expenses
|
| | | | * | | |
Printing Fees and Expenses
|
| | | | * | | |
Blue Sky Fees and Expenses
|
| | | | * | | |
Transfer Agent and Registrar Fees
|
| | | | * | | |
Miscellaneous Expenses
|
| | | | * | | |
Total
|
| | | $ | * | | |
Exhibit
Number |
| |
Description
|
| |||
| | 1.1† | | | | Form of Underwriting Agreement | |
| | 3.1† | | | | Form of Amended and Restated Certificate of Incorporation of Certara, Inc. | |
| | 3.2† | | | | Form of Amended and Restated Bylaws of Certara, Inc. | |
| | 4.1† | | | | Form of Stock Certificate for Common Stock | |
| | 5.1† | | | | Form of Opinion of Simpson Thacher & Bartlett LLP | |
| | 10.1† | | | |
Form of Stockholders Agreement by and among Certara, Inc. and the other parties named therein
|
|
| | 10.2† | | | | Form of Amended and Restated Registration Rights Agreement by and among Certara, Inc. and the other parties named therein | |
| | 10.3† | | | |
Credit Agreement, dated as of August 15, 2017, among Certara Holdings, Inc. (f/k/a EQT Avatar
Holdings, Inc.), Certara Holdco, Inc., Certara USA, Inc., EQT Avatar Intermediate, Inc., Jefferies Finance LLC, as Administrative Agent and Issuing Bank, Golub Capital LLC as Issuing Bank and each lender from time to time party thereto |
|
| | 10.4† | | | | First Amendment, dated as of January 24, 2018, to the Credit Agreement, among Certara Holdings, Inc. (f/k/a EQT Avatar Holdings, Inc.), Certara Holdco, Inc., Certara USA, Inc., EQT Avatar Intermediate, Inc., Jefferies Finance LLC, as Administrative Agent and Issuing Bank, Golub Capital LLC as Issuing Bank and each lender from time to time party thereto | |
| | 10.5† | | | |
Second Amendment, dated as of April 3, 2018, to the Credit Agreement, among Certara
Holdings, Inc. (f/k/a EQT Avatar Holdings, Inc.), Certara Holdco, Inc., Certara USA, Inc., Certara Intermediate, Inc. (f/k/a EQT Avatar Intermediate, Inc.), Jefferies Finance LLC, as Administrative Agent and Issuing Bank, Golub Capital LLC as Issuing Bank and each lender from time to time party thereto |
|
| | 10.6† | | | | Loan Guaranty, dated as of August 15, 2017, by and among the Loan Guarantors, as defined therein, and Jefferies Finance LLC, as Administrative Agent | |
| | 10.7† | | | | Pledge and Security Agreement, dated as of August 15, 2017, by and among the Grantors, as defined therein, and Jefferies Finance LLC, as Agent | |
| | 10.8† | | | | Loan Agreement, dated as of July 6, 2017, between Santo Holding (Deutschland) GmbH and Certara, Inc. (f/k/a EQT Avatar Topco, Inc.) | |
| | 10.9†* | | | |
Form of Indemnification Agreement between Certara, Inc. and directors and executive officers of
Certara, Inc. |
|
| | 10.10†* | | | | Employment Agreement, dated as of May 14, 2019, by and among EQT Avatar Parent L.P., Certara USA, Inc. and William Feehery | |
| | 10.11†* | | | | Employment Agreement, dated as of May 15, 2014, by and between Certara Holdco, Inc. (as successor in interest to Arsenal MBDD Holding, L.P.) and Edmundo Muniz | |
| | 10.12†* | | | | Amendment to Employment Agreement of Edmond Muniz, dated as of February 21, 2019, by and between Certara Holdco, Inc. and Edmundo Muniz | |
| | 10.13†* | | | | Employment Agreement, dated as of September 2, 2016, by and between Certara Australia Pty Ltd. and Craig Rayner | |
| | 10.14†* | | | | Employment Agreement, dated as of January 23, 2019, by and between EQT Certara USA, Inc. and Justin Edge | |
| | 10.15†* | | | |
Contract of Employment, dated as of June 20, 2014, by and between Quantitative Solutions B.V.
and Thomas Kerbusch |
|
| | 10.16†* | | | | Addendum to the Contract of Employment of Thomas Kerbusch, dated as of June 20, 2014, by and between Quantitative Solutions B.V. and Thomas Kerbusch | |
| | 10.17†* | | | | Certara, Inc. 2020 Incentive Plan | |
Exhibit
Number |
| |
Description
|
| |||
| | 10.18†* | | | | Form of Exchange Acknowledgement and Agreement under the Certara, Inc. 2020 Incentive Plan | |
| | 10.19†* | | | | Form of Restricted Stock Agreement under the Certara, Inc. 2020 Incentive Plan | |
| | 10.20†* | | | | Certara, Inc. 2020 Employee Stock Purchase Plan | |
| | 21.1† | | | | Subsidiaries of the Registrant | |
| | 23.1† | | | | Consent of Simpson Thacher & Bartlett LLP (included in Exhibit 5.1) | |
| | 23.2† | | | | Consent of CohnReznick LLP | |
| | 24.1† | | | | Power of Attorney (included in the signature page to the Registration Statement) | |
|
Signature
|
| |
Title
|
|
|
William F. Feehery
|
| |
Chief Executive Officer
(Principal Executive Officer) |
|
|
M. Andrew Schemick
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|
|
Sherilyn S. McCoy
|
| |
Chairman
|
|
|
James E. Cashman III
|
| |
Director
|
|
|
Eric C. Liu
|
| |
Director
|
|
|
Stephen M. McLean
|
| |
Director
|
|
|
Signature
|
| |
Title
|
|
|
Mason P. Slaine
|
| |
Director
|
|
|
Matthew Walsh
|
| |
Director
|
|
|
Ethan Waxman
|
| |
Director
|
|