| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 23.00 | | | | | $ | 668,265,000 | | |
Underwriting discount(1)
|
| | | $ | 1.38 | | | | | $ | 40,095,900 | | |
Proceeds, before expenses, to us
|
| | | $ | 21.62 | | | | | $ | 316,300,600 | | |
Proceeds, before expenses, to the selling stockholders
|
| | | $ | 21.62 | | | | | $ | 311,868,500 | | |
| Jefferies | | |
Morgan Stanley
|
| |
BofA Securities
|
|
| Credit Suisse | | |
Barclays
|
| |
William Blair
|
|
TABLE OF CONTENTS
|
| ||||||
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 16 | | | |
| | | | 45 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 53 | | | |
| | | | 55 | | | |
| | | | 81 | | | |
| | | | 96 | | | |
| | | | 102 | | | |
| | | | 116 | | | |
| | | | 118 | | | |
| | | | 121 | | | |
| | | | 129 | | | |
| | | | 131 | | | |
| | | | 134 | | | |
| | | | 142 | | | |
| | | | 142 | | | |
| | | | 142 | | | |
| | | | F-1 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Statement of operations and comprehensive income (loss) data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 178,889 | | | | | $ | 154,654 | | | | | $ | 208,511 | | | | | $ | 163,719 | | |
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
|
| | | $ | 0.04 | | | | | $ | (0.02) | | | | | $ | (0.07) | | | | | $ | (0.25) | | |
Diluted
|
| | | | 0.04 | | | | | | (0.02) | | | | | | (0.07) | | | | | | (0.25) | | |
Weighted average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 132,407,786 | | | | | | 132,407,786 | | | | | | 132,407,786 | | | | | | 132,407,786 | | |
Diluted
|
| | | | 132,407,786 | | | | | | 132,407,786 | | | | | | 132,407,786 | | | | | | 132,407,786 | | |
| | |
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 | | | | | $ | 261,238 | | |
Total assets
|
| | | | 1,020,380 | | | | | | 1,250,251 | | |
Total liabilities
|
| | | | 522,842 | | | | | | 441,412 | | |
Total stockholders’ equity
|
| | | | 497,538 | | | | | | 808,839 | | |
| | |
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 | | | | | $ | 261,238 | | |
Long term debt, including current portion of long-term debt: | | | | | | | | | | | | | |
Credit Agreements:
|
| | | | | | | | | | | | |
Term loans
|
| | | | 384,888 | | | | | | 304,888 | | |
Revolving credit facility
|
| | | | — | | | | | | — | | |
Debt issuance costs
|
| | | | (5,698) | | | | | | (5,698) | | |
Total debt
|
| | | | 379,190 | | | | | | 299,190 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value, voting common stock; 600,000,000 shares authorized, actual, 132,407,786 shares issued and outstanding, actual, 600,000,000 shares authorized, as adjusted, 152,979,479 shares issued and outstanding, as adjusted
|
| | | | 1,324 | | | | | | 1,530 | | |
Additional paid-in capital
|
| | | | 510,619 | | | | | | 821,714 | | |
Accumulated deficit
|
| | | | (7,891) | | | | | | (7,891) | | |
Accumulated other comprehensive loss
|
| | | | (6,514) | | | | | | (6,514) | | |
Total stockholders’ equity
|
| | | | 497,538 | | | | | | 808,839 | | |
Total capitalization
|
| | | $ | 876,728 | | | | | $ | 1,108,029 | | |
|
|
Initial public offering price per share
|
| | | | | | | | | $ | 23.00 | | |
|
Net tangible book deficit per share as of September 30, 2020 before giving effect to this offering
|
| | | $ | (3.20) | | | | | | | | |
|
Increase in net tangible book value per share attributable to new investors purchasing shares in this offering
|
| | | | 2.47 | | | | | | | | |
|
Net tangible book deficit per share as adjusted to give effect to this offering
|
| | | | | | | | | | (0.73) | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 23.73 | | |
|
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Existing stockholders
|
| | | | 138.3 | | | | | | 90% | | | | | $ | 507.5 | | | | | | 60% | | | | | $ | 3.67 | | |
New investors
|
| | | | 14.6 | | | | | | 10% | | | | | | 336.5 | | | | | | 40% | | | | | | 23.00 | | |
Total
|
| | | | 153.0 | | | | | | 100% | | | | | $ | 844.0 | | | | | | 100% | | | | | | | | |
| | |
nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Statement of operations data and comprehensive
income (loss): |
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 178,889 | | | | | $ | 154,654 | | | | | $ | 208,511 | | | | | $ | 163,719 | | |
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
|
| | | $ | 0.04 | | | | | $ | (0.02) | | | | | $ | (0.07) | | | | | $ | (0.25) | | |
Diluted
|
| | | | 0.04 | | | | | | (0.02) | | | | | | (0.07) | | | | | | (0.25) | | |
Weighted average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 132,407,786 | | | | | | 132,407,786 | | | | | | 132,407,786 | | | | | | 132,407,786 | | |
Diluted
|
| | | | 132,407,786 | | | | | | 132,407,786 | | | | | | 132,407,786 | | | | | | 132,407,786 | | |
| | |
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
|
| | | $ | 178,889 | | | | | $ | 154,654 | | | | | $ | 24,235 | | | | | | 16% | | |
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)
|
| |||||||||||||||||||||
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
|
| | | $ | 208,511 | | | | | $ | 163,719 | | | | | $ | 44,792 | | | | | | 27% | | |
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)
|
| |||||||||||||||||||||
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
Exchange of Vested Class B Units |
| |
Unvested Shares of Restricted Stock Received
Upon Replacement of Unvested Class B Units |
| ||||||||||||||||||
| | |
#
|
| |
$
|
| |
#
|
| |
$
|
| ||||||||||||
William F. Feehery
|
| | | | 2,079,293 | | | | | | 47,823,738 | | | | | | 1,044,607 | | | | | | 24,025,961 | | |
Edmundo Muniz
|
| | | | 66,220 | | | | | | 1,523,065 | | | | | | — | | | | | | — | | |
Craig R. Rayner
|
| | | | 79,853 | | | | | | 1,836,615 | | | | | | 298,819 | | | | | | 6,872,837 | | |
Justin Edge
|
| | | | 66,220 | | | | | | 1,523,061 | | | | | | 347,424 | | | | | | 7,990,752 | | |
Thomas Kerbusch
|
| | | | 220,968 | | | | | | 5,082,262 | | | | | | 240,026 | | | | | | 5,520,598 | | |
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)
|
| | | | 89,065,729 | | | | | | 64.4% | | | | | | 78,185,327 | | | | | | 51.1% | | | | | | 74,898,012 | | | | | | 49.0% | | |
Arsenal Investors(2)
|
| | | | 12,489,900 | | | | | | 9.0% | | | | | | 10,964,115 | | | | | | 7.2% | | | | | | 10,503,127 | | | | | | 6.9% | | |
Directors and Named Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
William F. Feehery(3)
|
| | | | 3,221,476 | | | | | | 2.3% | | | | | | 3,221,476 | | | | | | 2.1% | | | | | | 3,221,476 | | | | | | 2.1% | | |
Justin Edge(4)
|
| | | | 428,280 | | | | | | * | | | | | | 428,280 | | | | | | * | | | | | | 428,280 | | | | | | * | | |
Thomas Kerbusch(5)
|
| | | | 630,632 | | | | | | * | | | | | | 630,632 | | | | | | * | | | | | | 630,632 | | | | | | * | | |
Craig R. Rayner(6)
|
| | | | 440,934 | | | | | | * | | | | | | 440,934 | | | | | | * | | | | | | 440,934 | | | | | | * | | |
Sherilyn S. McCoy
|
| | | | 614,084 | | | | | | * | | | | | | 614,084 | | | | | | * | | | | | | 614,084 | | | | | | * | | |
James E. Cashman III(7)
|
| | | | 456,723 | | | | | | * | | | | | | 456,723 | | | | | | * | | | | | | 456,723 | | | | | | * | | |
Eric C. Liu(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stephen M. McLean
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Edmundo Muniz
|
| | | | 1,143,724 | | | | | | * | | | | | | 1,143,724 | | | | | | * | | | | | | 1,143,724 | | | | | | * | | |
Mason P. Slaine(9)
|
| | | | 2,732,555 | | | | | | 2.0% | | | | | | 2,732,555 | | | | | | 1.8% | | | | | | 2,732,555 | | | | | | 1.8% | | |
Matthew Walsh(10)
|
| | | | 167,901 | | | | | | * | | | | | | 167,901 | | | | | | * | | | | | | 167,901 | | | | | | * | | |
Ethan Waxman(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All directors and executive officers as a group (16 persons)(11)
|
| | | | 10,381,491 | | | | | | 7.5% | | | | | | 10,381,491 | | | | | | 6.8% | | | | | | 10,381,491 | | | | | | 6.8% | | |
Other Selling Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Santo Holding (Deutschland) GmbH(12)
|
| | | | 6,244,950 | | | | | | 4.5% | | | | | | 5,482,058 | | | | | | 3.6% | | | | | | 5,251,564 | | | | | | 3.4% | | |
Sampension Private Equity
K/S(13) |
| | | | 3,185,174 | | | | | | 2.3% | | | | | | 2,796,068 | | | | | | 1.8% | | | | | | 2,678,507 | | | | | | 1.8% | | |
Kirkbi Invest A/S(14)
|
| | | | 3,184,924 | | | | | | 2.3% | | | | | | 2,795,849 | | | | | | 1.8% | | | | | | 2,678,297 | | | | | | 1.8% | | |
Monte Rosa Opportunities, SICAV-SIF(15)
|
| | | | 2,143,267 | | | | | | 1.5% | | | | | | 1,881,442 | | | | | | 1.2% | | | | | | 1,802,337 | | | | | | 1.2% | | |
Howard Hughes Medical Institute(16)
|
| | | | 1,762,462 | | | | | | 1.3% | | | | | | 1,547,157 | | | | | | 1.0% | | | | | | 1,482,107 | | | | | | 1.0% | | |
Additional selling stockholder (1 person)
|
| | | | 4,996 | | | | | | * | | | | | | 4,386 | | | | | | * | | | | | | 4,201 | | | | | | * | | |
Name
|
| |
Number of Shares
|
| |||
Jefferies LLC
|
| | | | 8,425,950 | | |
Morgan Stanley & Co. LLC
|
| | | | 8,425,950 | | |
BofA Securities, Inc.
|
| | | | 5,229,900 | | |
Credit Suisse Securities (USA) LLC
|
| | | | 2,324,400 | | |
Barclays Capital Inc.
|
| | | | 2,324,400 | | |
William Blair & Company, L.L.C.
|
| | | | 2,324,400 | | |
Total:
|
| | | | 29,055,000 | | |
|
| | | | | | | | |
Total
|
| |||||||||
| | |
Per
Share |
| |
No Exercise
|
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | $ | 23.00 | | | | | $ | 668,265,000 | | | | | $ | 768,504,750 | | |
Underwriting discount to be paid by: | | | | | | | | | | | | | | | | | | | |
Us
|
| | | $ | 1.38 | | | | | $ | 20,189,400 | | | | | $ | 20,189,400 | | |
The selling stockholders
|
| | | $ | 1.38 | | | | | $ | 19,906,500 | | | | | $ | 25,920,885 | | |
Proceeds, before expenses, to us
|
| | | $ | 21.62 | | | | | $ | 316,300,600 | | | | | $ | 316,300,600 | | |
Proceeds, before expenses, to selling stockholders
|
| | | $ | 21.62 | | | | | $ | 311,868,500 | | | | | $ | 406,093,865 | | |
| | |
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 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, 600,000,000 shares authorized, 132,407,786 shares issued and outstanding
|
| | | | 1,324 | | | | | | 1,324 | | |
Additional paid-in capital
|
| | | | 509,162 | | | | | | 507,524 | | |
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 PER share and share data)
|
| |
2019
|
| |
2018
|
| ||||||
Revenues
|
| | | $ | 208,511 | | | | | $ | 163,719 | | |
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
|
| | | $ | (0.07) | | | | | $ | (0.25) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 132,407,786 | | | | | | 132,407,786 | | |
| | |
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
|
| | | | 132,407,786 | | | | | $ | 1,324 | | | | | $ | 505,803 | | | | | $ | 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
|
| | | | 132,407,786 | | | | | | 1,324 | | | | | | 507,524 | | | | | | (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
|
| | | | 132,407,786 | | | | | $ | 1,324 | | | | | $ | 509,162 | | | | | $ | (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
|
| | | | 132,407,786 | | | | | | 132,407,786 | | |
Net loss per common share, basic and diluted
|
| | | $ | (0.07) | | | | | $ | (0.25) | | |
|
(in thousands, except per 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, 600,000,000 shares authorized, 132,407,786 shares issued and outstanding
|
| | | | 1,324 | | | | | | 1,324 | | |
Additional paid-in capital
|
| | | | 510,619 | | | | | | 509,162 | | |
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 share and share data)
|
| |
2020
|
| |
2019
|
| ||||||
Revenues
|
| | | $ | 178,889 | | | | | $ | 154,654 | | |
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
|
| | | $ | 0.04 | | | | | $ | (0.02) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 132,407,786 | | | | | | 132,407,786 | | |
| | |
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
|
| | | | 132,407,786 | | | | | $ | 1,324 | | | | | $ | 507,524 | | | | | $ | (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
|
| | | | 132,407,786 | | | | | $ | 1,324 | | | | | $ | 508,612 | | | | | $ | (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
|
| | | | 132,407,786 | | | | | $ | 1,324 | | | | | $ | 509,162 | | | | | $ | (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
|
| | | | 132,407,786 | | | | | $ | 1,324 | | | | | $ | 510,619 | | | | | $ | (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
|
| | | | 132,407,786 | | | | | | 132,407,786 | | |
Net income (loss) per common share, basic and diluted
|
| | | $ | 0.04 | | | | | $ | (0.02) | | |
|