|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7373
(Primary Standard Industrial
Classification Code Number) |
| |
84-2886542
(I.R.S. Employer
Identification No.) |
|
|
William B. Brentani
Simpson Thacher & Bartlett LLP 2475 Hanover Street Palo Alto, California 94304 Tel: (650) 251-5000 Fax: (650) 251-5002 |
| |
Xiaohui (Hui) Lin
Simpson Thacher & Bartlett LLP 425 Lexington Avenue New York, New York 10017 Tel: (212) 455-2000 Fax: (212) 455-2502 |
| |
Jason M. Licht
Christopher J. Clark 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
☒
|
|
| | |
Page
|
| |||
| | | | iii | | | |
| | | | iii | | | |
| | | | iii | | | |
| | | | iv | | | |
| | | | 1 | | | |
| | | | 16 | | | |
| | | | 51 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 59 | | | |
| | | | 76 | | | |
| | | | 98 | | | |
| | | | 105 | | | |
| | | | 115 | | | |
| | | | 118 | | | |
| | | | 120 | | | |
| | | | 129 | | | |
| | | | 131 | | | |
| | | | 134 | | | |
| | | | 142 | | | |
| | | | 142 | | | |
| | | | 142 | | | |
| | | | F-1 | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
Consolidated Statements of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 387,052 | | | | | $ | 344,800 | | | | | $ | 704,874 | | | | | $ | 578,565 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of services (exclusive of depreciation and amortization expenses)
|
| | | | 119,656 | | | | | | 105,874 | | | | | | 214,891 | | | | | | 151,766 | | |
Sales and marketing
|
| | | | 61,377 | | | | | | 52,963 | | | | | | 111,470 | | | | | | 96,545 | | |
General and administrative
|
| | | | 29,159 | | | | | | 42,429 | | | | | | 73,089 | | | | | | 65,545 | | |
Research and development
|
| | | | 16,575 | | | | | | 15,900 | | | | | | 32,807 | | | | | | 28,336 | | |
Depreciation and amortization
|
| | | | 88,106 | | | | | | 91,123 | | | | | | 183,167 | | | | | | 176,058 | | |
Total operating expenses
|
| | | | 314,873 | | | | | | 308,289 | | | | | | 615,424 | | | | | | 518,250 | | |
Income from operations
|
| | | | 72,179 | | | | | | 36,511 | | | | | | 89,450 | | | | | | 60,315 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (96,291) | | | | | | (68,064) | | | | | | (148,967) | | | | | | (123,514) | | |
Related party interest expense
|
| | | | (4,355) | | | | | | (2,468) | | | | | | (6,358) | | | | | | (3,497) | | |
Loss before income taxes
|
| | | | (28,467) | | | | | | (34,021) | | | | | | (65,875) | | | | | | (66,696) | | |
Income tax expense (benefit)
|
| | | | (7,034) | | | | | | (8,574) | | | | | | (21,846) | | | | | | (19,580) | | |
Net loss
|
| | | $ | (21,433) | | | | | $ | (25,447) | | | | | $ | (44,029) | | | | | $ | (47,116) | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.11) | | | | | $ | (0.13) | | | | | $ | (0.22) | | | | | $ | (0.23) | | |
Diluted
|
| | | $ | (0.11) | | | | | $ | (0.13) | | | | | $ | (0.22) | | | | | $ | (0.23) | | |
Weighted average shares of common stock
outstanding: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 201,114,646 | | | | | | 201,167,019 | | | | | | 201,131,854 | | | | | | 200,692,186 | | |
Diluted
|
| | | | 201,114,646 | | | | | | 201,167,019 | | | | | | 201,131,854 | | | | | | 200,692,186 | | |
Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 50,451 | | | | | $ | 45,651 | | | | | $ | 102,634 | | | | | $ | 106,406 | | |
Investing activities
|
| | | | (9,482) | | | | | | (9,077) | | | | | | (17,433) | | | | | | (444,334) | | |
Financing activities
|
| | | | (8,656) | | | | | | (57,801) | | | | | | (67,065) | | | | | | 331,500 | | |
Other Financial and Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)(2)
|
| | | $ | 166,480 | | | | | $ | 143,609 | | | | | $ | 295,508 | | | | | $ | 254,487 | | |
Net loss margin
|
| |
(5.5)%
|
| |
(7.4)%
|
| |
(6.2)%
|
| |
(8.1)%
|
| ||||||||||||
Adjusted EBITDA margin(1)(2)
|
| |
43.0%
|
| |
41.6%
|
| |
41.9%
|
| |
44.0%
|
| ||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 95,738 | | | | | | | | | | | $ | 64,558 | | | | | $ | 47,248 | | |
Total assets
|
| | | | 4,655,359 | | | | | | | | | | | | 4,694,392 | | | | | | 4,776,693 | | |
Total liabilities
|
| | | | 2,558,081 | | | | | | | | | | | | 2,580,325 | | | | | | 2,655,528 | | |
Total stockholders’ equity
|
| | | | 2,097,278 | | | | | | | | | | | | 2,114,067 | | | | | | 2,121,165 | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net loss
|
| | | $ | (21,433) | | | | | $ | (25,447) | | | | | $ | (44,029) | | | | | $ | (47,116) | | |
Interest expense, net
|
| | | | 100,646 | | | | | | 70,532 | | | | | | 155,325 | | | | | | 127,011 | | |
Income tax benefit
|
| | | | (7,034) | | | | | | (8,574) | | | | | | (21,846) | | | | | | (19,580) | | |
Depreciation and amortization
|
| | | | 88,106 | | | | | | 91,123 | | | | | | 183,167 | | | | | | 176,058 | | |
Stock-based compensation expense
|
| | | | 4,298 | | | | | | 3,725 | | | | | | 8,003 | | | | | | 6,827 | | |
Acquisition and integration costs
|
| | | | 1,894 | | | | | | 1,010 | | | | | | 2,208 | | | | | | 10,210 | | |
Asset and lease impairments(a)
|
| | | | — | | | | | | 9,691 | | | | | | 10,856 | | | | | | — | | |
Costs of extinguishing debt
|
| | | | — | | | | | | 1,549 | | | | | | 1,549 | | | | | | 1,042 | | |
IPO related costs
|
| | | | 3 | | | | | | — | | | | | | 275 | | | | | | 35 | | |
Adjusted EBITDA
|
| | | $ | 166,480 | | | | | $ | 143,609 | | | | | $ | 295,508 | | | | | $ | 254,487 | | |
Revenue
|
| | | $ | 387,052 | | | | | $ | 344,800 | | | | | $ | 704,874 | | | | | $ | 578,565 | | |
Net loss margin
|
| |
(5.5)%
|
| |
(7.4)%
|
| |
(6.2)%
|
| |
(8.1)%
|
| ||||||||||||
Adjusted EBITDA margin
|
| |
43.0%
|
| |
41.6%
|
| |
41.9%
|
| |
44.0%
|
|
| | |
As of June 30, 2023
|
| |||||||||
($ in thousands, except share and par value)
|
| |
Actual
|
| |
As adjusted(1)
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Cash and cash equivalents
|
| | | $ | 95,738 | | | | | $ | | | |
Debt: | | | | | | | | | | | | | |
Revolving Credit Facility(2)
|
| | | | — | | | | | | | | |
First Lien Credit Facility(2)
|
| | | | 1,739,807 | | | | | | | | |
Second Lien Credit Facility(2)
|
| | | | 468,000 | | | | | | | | |
Receivables Facility(2)
|
| | | | 50,000 | | | | | | | | |
Total debt
|
| | | | 2,257,807 | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common Stock, $0.01 par value per share, 222,000,000 shares authorized, actual; 201,113,805 shares issued and outstanding, actual; shares authorized, as adjusted; shares issued and outstanding, as
adjusted |
| | | | 2,011 | | | | | | | | |
Additional paid-in capital
|
| | | | 2,228,718 | | | | | | | | |
Accumulated deficit
|
| | | | (164,448) | | | | | | | | |
Accumulated other comprehensive income (loss)
|
| | | | 30,997 | | | | | | | | |
Total stockholders’ equity
|
| | | $ | 2,097,278 | | | | | $ | | | |
Total capitalization
|
| | | $ | 4,355,085 | | | | | $ | | | |
|
|
Assumed initial public offering price per share of our common stock
|
| | | $ | | | |
|
Net tangible book value (deficit) per share of our common stock as of June 30, 2023
|
| | | | (11.38) | | |
|
Increase in tangible book value per share attributable to new investors purchasing shares of our common stock in this offering
|
| | | | | | |
|
As adjusted net tangible book value per share of our common stock after giving effect to this offering
|
| | | | | | |
|
Dilution per share of our common stock to new investors in this offering
|
| | | $ | | | |
| | |
Shares purchased
|
| |
Total consideration
|
| |
Average price
per share |
| |||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(in thousands, except share and per share amounts and percentages)
|
| |||||||||||||||||||||
Existing stockholders
|
| | | | 201,109 | | | |
%
|
| | | $ | 2,176 | | | |
%
|
| | | $ | 10.82 | | |
New investors
|
| | | | | | | |
%
|
| | | | | | | |
%
|
| | | $ | | | |
Total
|
| | | | | | | |
100.0%
|
| | | $ | | | | |
100.0%
|
| | | | | | |
| | |
Six months ended June 30,
|
| | | | | | | | | | |||||||||||||||
($ in thousands)
|
| |
2023
|
| |
2022
|
| |
Change
|
| ||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||
Revenue
|
| | | $ | 387,052 | | | |
100.0%
|
| | | $ | 344,800 | | | |
100.0%
|
| | | $ | 42,252 | | | |
12.3%
|
|
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 119,656 | | | |
30.9%
|
| | | | 105,874 | | | |
30.7%
|
| | | | 13,782 | | | |
13.0%
|
|
Sales and marketing
|
| | | | 61,377 | | | |
15.9%
|
| | | | 52,963 | | | |
15.4%
|
| | | | 8,414 | | | |
15.9%
|
|
General and administrative
|
| | | | 29,159 | | | |
7.5%
|
| | | | 42,429 | | | |
12.3%
|
| | | | (13,270) | | | |
(31.3)%
|
|
Research and development
|
| | | | 16,575 | | | |
4.3%
|
| | | | 15,900 | | | |
4.6%
|
| | | | 675 | | | |
4.2%
|
|
Depreciation and amortization
|
| | | | 88,106 | | | |
22.8%
|
| | | | 91,123 | | | |
26.4%
|
| | | | (3,017) | | | |
(3.3)%
|
|
Total operating expenses
|
| | | | 314,873 | | | |
81.4%
|
| | | | 308,289 | | | |
89.4%
|
| | | | 6,584 | | | |
2.1%
|
|
Income from operations
|
| | | | 72,179 | | | |
18.6%
|
| | | | 36,511 | | | |
10.6%
|
| | | | 35,668 | | | |
97.7%
|
|
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (96,291) | | | |
(24.9)%
|
| | | | (68,064) | | | |
(19.7)%
|
| | | | (28,227) | | | |
41.5%
|
|
Related party interest expense
|
| | | | (4,355) | | | |
(1.1)%
|
| | | | (2,468) | | | |
(0.7)%
|
| | | | (1,887) | | | |
76.5%
|
|
Loss before income taxes
|
| | | | (28,467) | | | |
(7.4)%
|
| | | | (34,021) | | | |
(9.9)%
|
| | | | 5,554 | | | |
16.3%
|
|
Income tax (benefit)
|
| | | | (7,034) | | | |
(1.8)%
|
| | | | (8,574) | | | |
(2.5)%
|
| | | | 1,540 | | | |
(18.0)%
|
|
Net loss
|
| | | $ | (21,433) | | | |
(5.5)%
|
| | | $ | (25,447) | | | |
(7.4)%
|
| | | $ | 4,014 | | | |
(15.8)%
|
|
| | |
Six months ended June 30,
|
| | | | | | | | | | |||||||||||||||
($ in thousands)
|
| |
2023
|
| |
2022
|
| |
Change
|
| ||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||
Subscription revenue
|
| | | $ | 195,768 | | | |
50.6%
|
| | | $ | 179,921 | | | |
52.2%
|
| | | $ | 15,847 | | | |
8.8%
|
|
Volume-based revenue
|
| | | | 189,776 | | | |
49.0%
|
| | | | 163,760 | | | |
47.5%
|
| | | | 26,016 | | | |
15.9%
|
|
Services and other revenue
|
| | | | 1,508 | | | |
0.4%
|
| | | | 1,119 | | | |
0.3%
|
| | | | 389 | | | |
34.7%
|
|
Total revenue
|
| | | $ | 387,052 | | | |
100.0%
|
| | | $ | 344,800 | | | |
100.0%
|
| | | $ | 42,252 | | | |
12.3%
|
|
| | |
Year ended December 31,
|
| | | | | | | | | | |||||||||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| |
Change
|
| ||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||
Revenue
|
| | | $ | 704,874 | | | |
100.0%
|
| | | $ | 578,565 | | | |
100.0%
|
| | | $ | 126,309 | | | |
21.8%
|
|
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and
amortization) |
| | | | 214,891 | | | |
30.5%
|
| | | | 151,766 | | | |
26.2%
|
| | | | 63,125 | | | |
41.6%
|
|
Sales and marketing
|
| | | | 111,470 | | | |
15.8%
|
| | | | 96,545 | | | |
16.7%
|
| | | | 14,925 | | | |
15.5%
|
|
General and administrative
|
| | | | 73,089 | | | |
10.4%
|
| | | | 65,545 | | | |
11.3%
|
| | | | 7,544 | | | |
11.5%
|
|
Research and development
|
| | | | 32,807 | | | |
4.7%
|
| | | | 28,336 | | | |
4.9%
|
| | | | 4,471 | | | |
15.8%
|
|
Depreciation and amortization
|
| | | | 183,167 | | | |
26.0%
|
| | | | 176,058 | | | |
30.4%
|
| | | | 7,109 | | | |
4.0%
|
|
Total operating expenses
|
| | | | 615,424 | | | |
87.3%
|
| | | | 518,250 | | | |
89.6%
|
| | | | 97,174 | | | |
18.8%
|
|
Income from operations
|
| | | | 89,450 | | | |
12.7%
|
| | | | 60,315 | | | |
10.4%
|
| | | | 29,135 | | | |
48.3%
|
|
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (148,967) | | | |
(21.1)%
|
| | | | (123,514) | | | |
(21.3)%
|
| | | | (25,453) | | | |
20.6%
|
|
Related party interest expense
|
| | | | (6,358) | | | |
(0.9)%
|
| | | | (3,497) | | | |
(0.6)%
|
| | | | (2,861) | | | |
81.8%
|
|
Loss before income taxes
|
| | | | (65,875) | | | |
(9.3)%
|
| | | | (66,696) | | | |
(11.5)%
|
| | | | 821 | | | |
(1.2)%
|
|
Income tax (benefit)
|
| | | | (21,846) | | | |
(3.1)%
|
| | | | (19,580) | | | |
(3.4)%
|
| | | | (2,266) | | | |
11.6%
|
|
Net loss
|
| | | $ | (44,029) | | | |
(6.2)%
|
| | | $ | (47,116) | | | |
(8.1)%
|
| | | $ | 3,087 | | | |
(6.6)%
|
|
| | |
Year ended December 31,
|
| | | | | | | | | | |||||||||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| |
Change
|
| ||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||
Subscription revenue
|
| | | $ | 366,717 | | | |
52.0%
|
| | | $ | 334,475 | | | |
57.8%
|
| | | $ | 32,242 | | | |
9.6%
|
|
Volume-based revenue
|
| | | | 335,452 | | | |
47.6%
|
| | | | 241,886 | | | |
41.8%
|
| | | | 93,566 | | | |
38.7%
|
|
Services and other revenue
|
| | | | 2,705 | | | |
0.4%
|
| | | | 2,204 | | | |
0.4%
|
| | | | 501 | | | |
22.7%
|
|
Total revenue
|
| | | $ | 704,874 | | | |
100.0%
|
| | | $ | 578,565 | | | |
100.0%
|
| | | $ | 126,309 | | | |
21.8%
|
|
| | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
March 31,
2021 |
| |
June 30,
2021 |
| |
September 30,
2021 |
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| |
December 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| ||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 132,160 | | | | | $ | 135,840 | | | | | $ | 147,403 | | | | | $ | 163,162 | | | | | $ | 171,420 | | | | | $ | 173,379 | | | | | $ | 177,973 | | | | | $ | 182,102 | | | | | $ | 191,083 | | | | | $ | 195,969 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 31,295 | | | | | | 32,803 | | | | | | 38,310 | | | | | | 49,357 | | | | | | 52,184 | | | | | | 53,689 | | | | | | 55,288 | | | | | | 53,728 | | | | | | 59,155 | | | | | | 60,500 | | |
Sales and marketing
|
| | | | 20,528 | | | | | | 23,145 | | | | | | 24,701 | | | | | | 28,170 | | | | | | 26,067 | | | | | | 26,896 | | | | | | 28,643 | | | | | | 29,865 | | | | | | 29,964 | | | | | | 31,413 | | |
General and administrative
|
| | | | 16,061 | | | | | | 14,353 | | | | | | 17,439 | | | | | | 17,691 | | | | | | 24,568 | | | | | | 17,860 | | | | | | 15,537 | | | | | | 15,123 | | | | | | 14,681 | | | | | | 14,478 | | |
Research and development
|
| | | | 5,738 | | | | | | 5,686 | | | | | | 6,885 | | | | | | 10,028 | | | | | | 7,836 | | | | | | 8,064 | | | | | | 8,632 | | | | | | 8,275 | | | | | | 8,326 | | | | | | 8,249 | | |
Depreciation and
amortization |
| | | | 42,637 | | | | | | 42,607 | | | | | | 44,629 | | | | | | 46,186 | | | | | | 45,361 | | | | | | 45,762 | | | | | | 45,460 | | | | | | 46,584 | | | | | | 43,966 | | | | | | 44,140 | | |
Total operating expenses
|
| | | | 84,964 | | | | | | 85,791 | | | | | | 93,654 | | | | | | 102,075 | | | | | | 103,832 | | | | | | 98,582 | | | | | | 98,272 | | | | | | 99,847 | | | | | | 96,937 | | | | | | 98,280 | | |
Income from operations
|
| | | | 15,901 | | | | | | 17,246 | | | | | | 15,439 | | | | | | 11,730 | | | | | | 15,404 | | | | | | 21,108 | | | | | | 24,413 | | | | | | 28,527 | | | | | | 34,991 | | | | | | 37,189 | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (29,287) | | | | | | (28,696) | | | | | | (30,645) | | | | | | (34,886) | | | | | | (33,635) | | | | | | (34,430) | | | | | | (38,241) | | | | | | (42,662) | | | | | | (47,147) | | | | | | (49,145) | | |
Related party interest
expense |
| | | | (1,124) | | | | | | (924) | | | | | | (1,005) | | | | | | (444) | | | | | | (1,153) | | | | | | (1,315) | | | | | | (1,760) | | | | | | (2,130) | | | | | | (2,354) | | | | | | (2,001) | | |
Loss before income taxes
|
| | | | (14,510) | | | | | | (12,374) | | | | | | (16,211) | | | | | | (23,600) | | | | | | (19,384) | | | | | | (14,637) | | | | | | (15,588) | | | | | | (16,265) | | | | | | (14,510) | | | | | | (13,957) | | |
Income tax (benefit)
|
| | | | (3,714) | | | | | | (3,144) | | | | | | (4,152) | | | | | | (8,570) | | | | | | (4,815) | | | | | | (3,759) | | | | | | (5,114) | | | | | | (8,157) | | | | | | (3,887) | | | | | | (3,147) | | |
Net loss
|
| | | $ | (10,796) | | | | | $ | (9,230) | | | | | $ | (12,059) | | | | | $ | (15,030) | | | | | $ | (14,569) | | | | | $ | (10,878) | | | | | $ | (10,474) | | | | | $ | (8,108) | | | | | $ | (10,623) | | | | | $ | (10,810) | | |
|
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
($ in thousands)
|
| |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net loss
|
| | | $ | (21,433) | | | | | $ | (25,447) | | | | | $ | (44,029) | | | | | $ | (47,116) | | |
Interest expense, net
|
| | | | 100,646 | | | | | | 70,532 | | | | | | 155,325 | | | | | | 127,011 | | |
Income tax benefit
|
| | | | (7,034) | | | | | | (8,574) | | | | | | (21,846) | | | | | | (19,580) | | |
Depreciation and amortization
|
| | | | 88,106 | | | | | | 91,123 | | | | | | 183,167 | | | | | | 176,058 | | |
Stock-based compensation expense
|
| | | | 4,298 | | | | | | 3,725 | | | | | | 8,003 | | | | | | 6,827 | | |
Acquisition and integration costs
|
| | | | 1,894 | | | | | | 1,010 | | | | | | 2,208 | | | | | | 10,210 | | |
Asset and lease impairments(a)
|
| | | | — | | | | | | 9,691 | | | | | | 10,856 | | | | | | — | | |
Costs of extinguishing debt
|
| | | | — | | | | | | 1,549 | | | | | | 1,549 | | | | | | 1,042 | | |
IPO related costs
|
| | | | 3 | | | | | | — | | | | | | 275 | | | | | | 35 | | |
Adjusted EBITDA
|
| | | $ | 166,480 | | | | | $ | 143,609 | | | | | $ | 295,508 | | | | | $ | 254,487 | | |
Revenue
|
| | | $ | 387,052 | | | | | $ | 344,800 | | | | | $ | 704,874 | | | | | $ | 578,565 | | |
Net loss margin
|
| |
(5.5)%
|
| |
(7.4)%
|
| |
(6.2)%
|
| |
(8.1)%
|
| ||||||||||||
Adjusted EBITDA margin
|
| |
43.0%
|
| |
41.6%
|
| |
41.9%
|
| |
44.0%
|
|
| | |
Twelve months ended June 30,
|
| |
Year ended December 31,
|
| ||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
|
Net Revenue Retention Rate
|
| |
109.7%
|
| |
112.0%
|
| |
109.5%
|
| |
111.0%
|
|
| | |
Six months ended June 30,
|
| |
Change
|
| |||||||||||||||
($ in thousands)
|
| |
2023
|
| |
2022
|
| |
Amount
|
| |
Change
|
| |||||||||
Net cash provided by operating activities
|
| | | $ | 50,451 | | | | | $ | 45,651 | | | | | $ | 4,800 | | | |
10.5%
|
|
Net cash used by investing activities
|
| | | | (9,482) | | | | | | (9,077) | | | | | | (405) | | | |
4.5%
|
|
Net cash used by financing activities
|
| | | | (8,656) | | | | | | (57,801) | | | | | | 49,145 | | | |
(85.0)%
|
|
Net increase (decrease) in cash and restricted cash
|
| | | $ | 32,313 | | | | | $ | (21,227) | | | | | $ | 53,540 | | | |
(252.2)%
|
|
| | |
Year ended December 31,
|
| |
Change
|
| |||||||||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| |
Amount
|
| |
Change
|
| |||||||||
Net cash provided by operating activities
|
| | | $ | 102,634 | | | | | $ | 106,406 | | | | | $ | (3,772) | | | |
(3.5)%
|
|
Net cash used by investing activities
|
| | | | (17,433) | | | | | | (444,334) | | | | | | 426,901 | | | |
(96.1)%
|
|
Net cash used by financing activities
|
| | | | (67,065) | | | | | | 331,500 | | | | | | (398,565) | | | |
(120.2)%
|
|
Net increase (decrease) in cash and restricted cash
|
| | | $ | 18,136 | | | | | $ | (6,428) | | | | | $ | 24,564 | | | |
(382.1)%
|
|
(in thousands)
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Operating lease(1)
|
| | | $ | 4,711 | | | | | $ | 4,403 | | | | | $ | 4,489 | | | | | $ | 4,453 | | | | | $ | 4,205 | | | | | $ | 6,613 | | | | | $ | 28,874 | | |
Finance lease(2)
|
| | | | 1,547 | | | | | | 1,547 | | | | | | 1,572 | | | | | | 1,603 | | | | | | 1,642 | | | | | | 12,701 | | | | | | 20,612 | | |
Debt obligations(3)
|
| | | | 17,982 | | | | | | 67,983 | | | | | | 17,982 | | | | | | 1,694,851 | | | | | | 468,000 | | | | | | — | | | | | | 2,266,798 | | |
Total
|
| | | $ | 24,240 | | | | | $ | 73,933 | | | | | $ | 24,043 | | | | | $ | 1,700,907 | | | | | $ | 473,847 | | | | | $ | 19,314 | | | | | $ | 2,316,284 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Matthew J. Hawkins
|
| | | | 52 | | | | Chief Executive Officer and Director | |
T. Craig Bridge
|
| | | | 51 | | | | Chief Transformation Officer | |
Matthew R. A. Heiman
|
| | | | 49 | | | | Chief Legal & Administrative Officer | |
Melissa F. (Missy) Miller
|
| | | | 38 | | | | Chief Marketing Officer | |
Steven M. Oreskovich
|
| | | | 51 | | | | Chief Financial Officer | |
Eric L. (Ric) Sinclair III
|
| | | | 38 | | | | Chief Business Officer | |
Christopher L. Schremser
|
| | | | 52 | | | | Chief Technology Officer | |
John Driscoll
|
| | | | 64 | | | | Chair | |
Ursula M. Burns
|
| | | | 64 | | | | Director | |
Robert A. DeMichiei
|
| | | | 58 | | | | Director | |
Michael Douglas
|
| | | | 43 | | | | Director | |
Eric C. Liu
|
| | | | 46 | | | | Director | |
Heidi G. Miller
|
| | | | 70 | | | | Director | |
Paul G. Moskowitz
|
| | | | 36 | | | | Director | |
Ethan Waxman
|
| | | | 35 | | | | Director Nominee | |
Name and principal position
|
| |
Fiscal
Year |
| |
Salary
($)(1) |
| |
Option
awards ($)(2) |
| |
Non-equity
incentive plan compensation ($)(3) |
| |
All other
compensation ($)(4) |
| |
Total
($) |
| ||||||||||||||||||
Matthew J. Hawkins
Chief Executive Officer |
| | | | 2022 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | |||||
Eric L. (Ric) Sinclair III
Chief Business Officer |
| | | | 2022 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | |||||
T. Craig Bridge
Chief Transformation Officer |
| | | | 2022 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | |
| | |
Option awards
|
| |||||||||||||||||||||||||||
Name
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
Securities Underlying unexercised Options (#) Unexercisable |
| |
Equity incentive
Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |||||||||||||||
Matthew J. Hawkins(1)
|
| | | | | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 11/1/2027 | | |
Matthew J. Hawkins(1)
|
| | | | | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 11/1/2027 | | |
Matthew J. Hawkins(2)
|
| | | | | | | | | | | | | | | | | | | | | $ | 10.00 | | | | | | 10/23/2029 | | |
Matthew J. Hawkins(2)
|
| | | | — | | | | | | | | | | | | | | | | | $ | 20.00 | | | | | | 8/16/2032 | | |
Eric L. (Ric) Sinclair III(1)
|
| | | | | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 11/1/2027 | | |
Eric L. (Ric) Sinclair III(2)
|
| | | | | | | | | | | | | | | | | | | | | $ | 10.00 | | | | | | 10/23/2029 | | |
Eric L. (Ric) Sinclair III(2)
|
| | | | | | | | | | | | | | | | | | | | | $ | 11.00 | | | | | | 8/9/2030 | | |
Eric L. (Ric) Sinclair III(2)
|
| | | | — | | | | | | | | | | | | | | | | | $ | 20.00 | | | | | | 8/16/2032 | | |
T. Craig Bridge(1)
|
| | | | | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 11/1/2027 | | |
T. Craig Bridge(1)
|
| | | | | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 11/1/2027 | | |
T. Craig Bridge(1)
|
| | | | | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 7/1/2026 | | |
T. Craig Bridge(2)
|
| | | | | | | | | | | | | | | | | | | | | $ | 10.00 | | | | | | 10/23/2029 | | |
T. Craig Bridge(2)
|
| | | | | | | | | | | | | | | | | | | | | $ | 11.00 | | | | | | 8/9/2030 | | |
T. Craig Bridge(2)
|
| | | | — | | | | | | | | | | | | | | | | | $ | 20.00 | | | | | | 8/16/2032 | | |
Name
|
| |
Fees earned or
paid in cash ($) |
| |
Total
($) |
| ||||||
John Driscoll
|
| | | $ | | | | | $ | | | ||
Eric Liu
|
| | | $ | | | | | $ | | | ||
Michael Douglas
|
| | | $ | | | | | $ | | | ||
Paul Moskowitz
|
| | | $ | | | | | $ | | | ||
Ursula Burns
|
| | | $ | | | | | $ | | | ||
Heidi G. Miller
|
| | | $ | | | | | $ | | | ||
Robert DeMichiei
|
| | | $ | | | | | $ | | |
| | | | | | | | | | | |
Shares of our common
stock to be sold in the offering |
| |
Shares beneficially
owned after the offering |
| ||||||||||||
| | |
Shares of
our common stock beneficially owned prior to the offering |
| |
Excluding
exercise of the underwriters’ option to purchase additional shares |
| |
Including
exercise of the underwriters’ option to purchase additional shares |
| |
Excluding
exercise of the underwriters’ option to purchase additional shares |
| |
Including
exercise of the underwriters’ option to purchase additional shares |
| ||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
Shares
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |||
Greater than 5% Stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
EQT Investor(1)
|
| | | | | | | | | | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
CPPIB Investor(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bain Investors(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Francisco Partners Investors(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Named Executive Officers and Directors:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Matthew J. Hawkins
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eric L. (Ric) Sinclair III
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
T. Craig Bridge
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
John Driscoll
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eric C. Liu
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael Douglas
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Paul Moskowitz
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Heidi G. Miller
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Robert DeMichiei
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
All executive officers and directors as a group (13 persons)
|
| |
|
| | | | % | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Number of
shares |
|
J.P. Morgan Securities LLC
|
| |
|
|
Goldman Sachs & Co. LLC
|
| | | |
Barclays Capital Inc.
|
| | | |
| | | | |
Total
|
| | | |
| | |
Per share
|
| |
Total without
option to purchase additional shares exercise |
| |
Total with full
option to purchase additional shares exercise |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount
|
| | | | | | | | | | | | | | | | | | |
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| Audited Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| Unaudited Financial Statements | | | | | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | |
| | |
2022
|
| |
2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 64,558 | | | | | $ | 47,248 | | |
Restricted cash
|
| | | | 8,078 | | | | | | 7,253 | | |
Accounts receivable, net of allowance of $4,477 at December 31, 2022 and $3,713 at December 31, 2021
|
| | | | 107,082 | | | | | | 92,229 | | |
Income tax receivable
|
| | | | 4,351 | | | | | | 10,780 | | |
Prepaid expenses
|
| | | | 8,504 | | | | | | 8,532 | | |
Other current assets
|
| | | | 25,326 | | | | | | 846 | | |
Total current assets
|
| | | | 217,899 | | | | | | 166,888 | | |
Property, plant and equipment, net
|
| | | | 55,856 | | | | | | 58,632 | | |
Operating lease right-of-use assets, net
|
| | | | 11,718 | | | | | | — | | |
Intangible assets, net
|
| | | | 1,326,542 | | | | | | 1,494,027 | | |
Goodwill
|
| | | | 3,009,558 | | | | | | 3,009,769 | | |
Deferred costs
|
| | | | 51,622 | | | | | | 34,242 | | |
Other long-term assets
|
| | | | 21,197 | | | | | | 13,135 | | |
Total assets
|
| | | $ | 4,694,392 | | | | | $ | 4,776,693 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 28,095 | | | | | $ | 34,825 | | |
Accrued compensation
|
| | | | 25,861 | | | | | | 21,413 | | |
Aggregated funds payable
|
| | | | 7,555 | | | | | | 6,929 | | |
Other accrued expenses
|
| | | | 8,042 | | | | | | 16,706 | | |
Deferred revenue
|
| | | | 9,902 | | | | | | 11,701 | | |
Current portion of long-term debt
|
| | | | 17,100 | | | | | | 17,090 | | |
Related party current portion of long-term debt
|
| | | | 883 | | | | | | 893 | | |
Current portion of operating lease liabilities
|
| | | | 4,025 | | | | | | — | | |
Current portion of finance lease liabilities
|
| | | | 749 | | | | | | 706 | | |
Total current liabilities
|
| | | | 102,212 | | | | | | 110,263 | | |
Long-term liabilities | | | | | | | | | | | | | |
Deferred tax liability
|
| | | | 232,925 | | | | | | 258,052 | | |
Long-term debt, net, less current portion
|
| | | | 2,099,533 | | | | | | 2,150,227 | | |
Related party long-term debt, net, less current portion
|
| | | | 108,375 | | | | | | 112,334 | | |
Operating lease liabilities, net of current portion
|
| | | | 17,706 | | | | | | — | | |
Finance lease liabilities, net of current portion
|
| | | | 13,015 | | | | | | 13,765 | | |
Deferred revenue
|
| | | | 6,552 | | | | | | 6,070 | | |
Other long-term liabilities
|
| | | | 7 | | | | | | 4,817 | | |
Total liabilities
|
| | | | 2,580,325 | | | | | | 2,655,528 | | |
Commitments and contingencies (Note 19) | | | | | | | | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock $0.01 par value—222,000,000 shares authorized and 201,109,005 and 201,180,739 shares issued and outstanding at December 31, 2022 and 2021, respectively
|
| | | | 2,011 | | | | | | 2,012 | | |
Additional paid-in capital
|
| | | | 2,224,824 | | | | | | 2,218,628 | | |
Accumulated other comprehensive income (loss)
|
| | | | 30,247 | | | | | | (489) | | |
Accumulated deficit
|
| | | | (143,015) | | | | | | (98,986) | | |
Total stockholders’ equity
|
| | | | 2,114,067 | | | | | | 2,121,165 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 4,694,392 | | | | | $ | 4,776,693 | | |
| | |
2022
|
| |
2021
|
| ||||||
Revenue
|
| | | $ | 704,874 | | | | | $ | 578,565 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization expenses)
|
| | | | 214,891 | | | | | | 151,766 | | |
Sales and marketing
|
| | | | 111,470 | | | | | | 96,545 | | |
General and administrative
|
| | | | 73,089 | | | | | | 65,545 | | |
Research and development
|
| | | | 32,807 | | | | | | 28,336 | | |
Depreciation and amortization
|
| | | | 183,167 | | | | | | 176,058 | | |
Total operating expenses
|
| | | | 615,424 | | | | | | 518,250 | | |
Income from operations
|
| | | | 89,450 | | | | | | 60,315 | | |
Other expense | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (148,967) | | | | | | (123,514) | | |
Related party interest expense
|
| | | | (6,358) | | | | | | (3,497) | | |
Loss before income taxes
|
| | | | (65,875) | | | | | | (66,696) | | |
Income tax benefit
|
| | | | (21,846) | | | | | | (19,580) | | |
Net loss
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Net loss per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.22) | | | | | $ | (0.23) | | |
Diluted
|
| | | $ | (0.22) | | | | | $ | (0.23) | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 201,131,854 | | | | | | 200,692,186 | | |
Diluted
|
| | | | 201,131,854 | | | | | | 200,692,186 | | |
| | |
2022
|
| |
2021
|
| ||||||
Net loss
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Other comprehensive income, before tax: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | 40,204 | | | | | | 14,004 | | |
Income tax effect: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | (9,468) | | | | | | (3,398) | | |
Other comprehensive income, net of tax
|
| | | | 30,736 | | | | | | 10,606 | | |
Comprehensive loss
|
| | | $ | (13,293) | | | | | $ | (36,510) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, December 31, 2020
|
| | | | 200,419,105 | | | | | $ | 2,005 | | | | | $ | 2,199,495 | | | | | $ | (11,095) | | | | | $ | (51,870) | | | | | $ | 2,138,535 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 6,827 | | | | | | — | | | | | | — | | | | | | 6,827 | | |
Settlement of common stock options, net of stock option exercises
|
| | | | 121,119 | | | | | | 1 | | | | | | 542 | | | | | | — | | | | | | — | | | | | | 543 | | |
Repurchase of shares
|
| | | | (112,719) | | | | | | (1) | | | | | | (1,907) | | | | | | | | | | | | | | | | | | (1,908) | | |
Capital subscriptions
|
| | | | 38,236 | | | | | | 1 | | | | | | 1,172 | | | | | | — | | | | | | — | | | | | | 1,173 | | |
Issuance of rollover equity related to acquisition (Refer to Note 5)
|
| | | | 714,998 | | | | | | 6 | | | | | | 12,499 | | | | | | — | | | | | | — | | | | | | 12,505 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (47,116) | | | | | | (47,116) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,606 | | | | | | — | | | | | | 10,606 | | |
Balances, December 31, 2021
|
| | | | 201,180,739 | | | | | $ | 2,012 | | | | | $ | 2,218,628 | | | | | $ | (489) | | | | | $ | (98,986) | | | | | | 2,121,165 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 8,003 | | | | | | — | | | | | | — | | | | | | 8,003 | | |
Settlement of common stock options, net of stock option exercises
|
| | | | 50,451 | | | | | | 1 | | | | | | 579 | | | | | | — | | | | | | — | | | | | | 580 | | |
Repurchase of shares
|
| | | | (122,185) | | | | | | (2) | | | | | | (2,452) | | | | | | — | | | | | | — | | | | | | (2,454) | | |
Capital subscriptions
|
| | | | — | | | | | | — | | | | | | 66 | | | | | | — | | | | | | — | | | | | | 66 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (44,029) | | | | | | (44,029) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 30,736 | | | | | | — | | | | | | 30,736 | | |
Balances, December 31, 2022
|
| | | | 201,109,005 | | | | | $ | 2,011 | | | | | $ | 2,224,824 | | | | | $ | 30,247 | | | | | $ | (143,015) | | | | | $ | 2,114,067 | | |
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities
|
| | | | | | | | | | | | |
Net loss
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Adjustments to reconcile net (loss) income to net cash
|
| | | | | | | | | | | | |
provided by operating activities
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 183,167 | | | | | | 176,058 | | |
Share-based compensation
|
| | | | 8,003 | | | | | | 6,827 | | |
Provision for bad debt expense
|
| | | | 2,518 | | | | | | 2,563 | | |
Loss on disposal of assets
|
| | | | 27 | | | | | | — | | |
Loss on extinguishment of debt
|
| | | | 1,079 | | | | | | 1,042 | | |
Impairment loss
|
| | | | 10,856 | | | | | | — | | |
Deferred income taxes
|
| | | | (34,534) | | | | | | (23,348) | | |
Amortization of debt discount and issuance costs
|
| | | | 10,260 | | | | | | 8,893 | | |
Other
|
| | | | 66 | | | | | | 297 | | |
Changes in:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (17,372) | | | | | | (15,229) | | |
Income tax refundable
|
| | | | 6,428 | | | | | | 2,565 | | |
Prepaid expenses and other current assets
|
| | | | (570) | | | | | | 941 | | |
Deferred costs
|
| | | | (17,380) | | | | | | (19,335) | | |
Other long-term assets
|
| | | | (79) | | | | | | (765) | | |
Accounts payable and accrued expenses
|
| | | | (3,344) | | | | | | 12,268 | | |
Deferred revenue
|
| | | | (1,316) | | | | | | 3,431 | | |
Operating lease right-of-use assets and lease liabilities
|
| | | | (1,116) | | | | | | — | | |
Other long-term liabilities
|
| | | | (30) | | | | | | (2,686) | | |
Net cash provided by operating activities
|
| | | | 102,634 | | | | | | 106,406 | | |
Cash flows from investing activities
|
| | | | | | | | | | | | |
Acquisition of Patientco, net of cash
|
| | | | — | | | | | | (429,793) | | |
Purchase of property and equipment and capitalization of internally developed software costs
|
| | | | (17,433) | | | | | | (14,541) | | |
Net cash used in investing activities
|
| | | | (17,433) | | | | | | (444,334) | | |
Cash flows from financing activities
|
| | | | | | | | | | | | |
Payment to former shareholders
|
| | | | (2) | | | | | | (3,374) | | |
Settlement of prior year acquisitions
|
| | | | — | | | | | | 214 | | |
Change in aggregated funds liability
|
| | | | 626 | | | | | | (3,435) | | |
Repurchase of shares
|
| | | | (2,454) | | | | | | (1,908) | | |
Proceeds from exercise of common stock
|
| | | | 649 | | | | | | 543 | | |
Proceeds from issuances of debt
|
| | | | — | | | | | | 367,000 | | |
Payments on debt
|
| | | | (64,982) | | | | | | (16,732) | | |
Debt issuance costs
|
| | | | — | | | | | | (10,477) | | |
Capital subscription
|
| | | | — | | | | | | 650 | | |
Cash settlement of stock options
|
| | | | (70) | | | | | | — | | |
Finance lease liabilities paid
|
| | | | (832) | | | | | | (981) | | |
Net cash (used in) provided by financing activities
|
| | | | (67,065) | | | | | | 331,500 | | |
Increase (decrease) in cash and cash equivalents during the period
|
| | | | 18,136 | | | | | | (6,428) | | |
Cash and cash equivalents and restricted cash—beginning of period
|
| | | | 54,500 | | | | | | 60,929 | | |
Cash and cash equivalents and restricted cash—end of period
|
| | | $ | 72,636 | | | | | $ | 54,501 | | |
Supplemental disclosures of cash flow information
|
| | | | | | | | | | | | |
Interest paid
|
| | | $ | 144,317 | | | | | $ | 117,113 | | |
Cash taxes paid (refunds received), net
|
| | | | 5,574 | | | | | | 2,103 | | |
Non-cash investing and financing activities
|
| | | | | | | | | | | | |
Non-cash investment in Patientco
|
| | | | — | | | | | | 12,505 | | |
Fixed asset purchases in accounts payable
|
| | | | 123 | | | | | | 958 | | |
Reconciliation of Balance Sheet Cash Accounts to Cash Flow Statement
|
| | | | | | | | | | | | |
Balance sheet
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 64,558 | | | | | | 47,248 | | |
Restricted cash
|
| | | | 8,078 | | | | | | 7,253 | | |
Total
|
| | | | 72,636 | | | | | | 54,501 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Beginning balance
|
| | | $ | (3,713) | | | | | $ | (3,019) | | |
Provision for losses on receivables
|
| | | | (2,518) | | | | | | (2,563) | | |
Write-offs
|
| | | | 2,237 | | | | | | 2,398 | | |
Recoveries
|
| | | | (483) | | | | | | (529) | | |
Ending Balance
|
| | | $ | (4,477) | | | | | $ | (3,713) | | |
| | | | | |
Year ended December 31,
|
| |||||||||
| | |
Recognition
|
| |
2022
|
| |
2021
|
| ||||||
Subscription revenue
|
| |
Over time
|
| | | $ | 366,717 | | | | | $ | 334,475 | | |
Volume-based revenue
|
| |
Over time
|
| | | | 335,452 | | | | | | 241,886 | | |
Implementation services and other revenue
|
| |
Various
|
| | | | 2,705 | | | | | | 2,204 | | |
Total revenues
|
| | | | | | $ | 704,874 | | | | | $ | 578,565 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Beginning balance
|
| | | $ | 17,771 | | | | | $ | 13,845 | | |
Revenue recognized
|
| | | | (11,701) | | | | | | (9,576) | | |
Additional amounts deferred
|
| | | | 10,384 | | | | | | 13,502 | | |
Ending balance
|
| | | $ | 16,454 | | | | | $ | 17,771 | | |
| | |
Balance Sheet Classification
|
| |
Carrying value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other current assets;
other long-term assets |
| | | $ | 39,529 | | | | | $ | — | | | | | $ | 39,529 | | | | | $ | — | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other long-term assets
|
| | | $ | 6,654 | | | | | $ | — | | | | | $ | 6,654 | | | | | $ | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other accrued expenses
|
| | | $ | 7,329 | | | | | $ | — | | | | | $ | 7,329 | | | | | $ | — | | |
|
Initial cash consideration
|
| | | $ | 443,516 | | |
|
Rollover equity
|
| | | | 12,505 | | |
|
Total
|
| | | $ | 456,021 | | |
|
Cash and cash equivalents
|
| | | $ | 3,565 | | |
|
Restricted cash
|
| | | $ | 10,368 | | |
|
Accounts receivable
|
| | | | 6,918 | | |
|
Property, plant and equipment
|
| | | | 2,698 | | |
|
Prepaid expenses
|
| | | | 1,522 | | |
|
Other assets
|
| | | | 33 | | |
|
Customer relationships
|
| | | | 68,100 | | |
|
Developed technology
|
| | | | 25,600 | | |
|
Tradenames and trademarks
|
| | | | 14,900 | | |
|
Goodwill
|
| | | | 356,429 | | |
|
Total acquired assets
|
| | | $ | 490,133 | | |
|
Accounts payable
|
| | | $ | 3,883 | | |
|
Aggregated funds payable
|
| | | | 10,364 | | |
|
Accrued expenses
|
| | | | 4,625 | | |
|
Deferred tax liability
|
| | | | 14,745 | | |
|
Deferred revenue
|
| | | | 495 | | |
|
Total acquired liabilities
|
| | | $ | 34,112 | | |
|
Total net assets acquired
|
| | | $ | 456,021 | | |
| | |
December 31
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Building
|
| | | $ | 19,653 | | | | | $ | 19,653 | | |
Computer hardware
|
| | | | 30,289 | | | | | | 27,287 | | |
Capitalized internal-use software
|
| | | | 15,692 | | | | | | 7,478 | | |
Purchased computer software
|
| | | | 20,133 | | | | | | 18,777 | | |
Furniture and fixtures
|
| | | | 2,594 | | | | | | 3,091 | | |
Office equipment
|
| | | | 196 | | | | | | 196 | | |
Leasehold improvements
|
| | | | 7,826 | | | | | | 13,287 | | |
Capital lease asset
|
| | | | 2,994 | | | | | | 2,994 | | |
Construction in progress
|
| | | | 15 | | | | | | 15 | | |
Internal-use software in progress
|
| | | | 8,529 | | | | | | 5,881 | | |
| | | | | 107,921 | | | | | | 98,659 | | |
Accumulated depreciation
|
| | | | (52,065) | | | | | | (40,027) | | |
| | | | $ | 55,856 | | | | | $ | 58,632 | | |
|
Balance as of December 31, 2020
|
| | | $ | 2,653,301 | | |
|
Decreases due to measurement period adjustments related to prior year acquisitions
|
| | | | (172) | | |
|
Goodwill recorded in connection with Patientco acquisition (Note 5)
|
| | | | 356,640 | | |
|
Balance as of December 31, 2021
|
| | | | 3,009,769 | | |
|
Decreases due to measurement period adjustments related to prior year acquisitions
|
| | | | (211) | | |
|
Balance as of December 31, 2022
|
| | | $ | 3,009,558 | | |
| | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-Average
Remaining Useful Life |
| ||||||||||||
As of December 31, 2022 | | | | | | ||||||||||||||||||||
Customer relationships
|
| | | $ | 1,412,100 | | | | | $ | (251,797) | | | | | $ | 1,160,303 | | | | | | 13.0 | | |
Purchased developed technology
|
| | | | 299,400 | | | | | | (165,117) | | | | | | 134,283 | | | | | | 3.3 | | |
Tradenames and trademarks
|
| | | | 54,800 | | | | | | (22,844) | | | | | | 31,956 | | | | | | 5.9 | | |
Total
|
| | | $ | 1,766,300 | | | | | $ | (439,758) | | | | | $ | 1,326,542 | | | | | | | | |
| | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-Average
Remaining Useful Life |
| ||||||||||||
As of December 31, 2021 | | | | | | ||||||||||||||||||||
Customer relationships
|
| | | $ | 1,412,100 | | | | | $ | (158,247) | | | | | $ | 1,253,853 | | | | | | 13.9 | | |
Purchased developed technology
|
| | | | 304,500 | | | | | | (113,180) | | | | | | 191,320 | | | | | | 4.0 | | |
Tradenames and trademarks
|
| | | | 69,800 | | | | | | (20,946) | | | | | | 48,854 | | | | | | 5.5 | | |
Total
|
| | | $ | 1,786,400 | | | | | $ | (292,373) | | | | | $ | 1,494,027 | | | | | | | | |
Year Ending December 31,
|
| | | | | | |
2023
|
| | | $ | 158,547 | | |
2024
|
| | | | 145,307 | | |
2025
|
| | | | 107,871 | | |
2026
|
| | | | 102,500 | | |
2027
|
| | | | 102,500 | | |
Thereafter
|
| | | | 709,817 | | |
Total
|
| | | $ | 1,326,542 | | |
| Finance lease cost | | | | | | | |
|
Amortization of right-of-use assets
|
| | | $ | 1,586 | | |
|
Interest on lease liabilities
|
| | | | 843 | | |
|
Operating lease cost
|
| | | | 3,554 | | |
|
Variable lease cost
|
| | | | 1,020 | | |
|
Short-term lease
|
| | | | 1,795 | | |
|
Total lease cost
|
| | | $ | 8,798 | | |
| | |
Operating leases
|
| |
Finance leases
|
| ||||||
2023
|
| | | $ | 4,859 | | | | | $ | 1,547 | | |
2024
|
| | | | 4,565 | | | | | | 1,572 | | |
2025
|
| | | | 4,453 | | | | | | 1,603 | | |
2026
|
| | | | 4,205 | | | | | | 1,642 | | |
2027
|
| | | | 2,004 | | | | | | 1,678 | | |
Thereafter
|
| | | | 4,609 | | | | | | 11,023 | | |
Total future minimum lease payments
|
| | | | 24,695 | | | | | | 19,065 | | |
Less: Interest
|
| | | | 2,964 | | | | | | 5,301 | | |
Total
|
| | | $ | 21,731 | | | | | $ | 13,764 | | |
Years Ending December 31,
|
| |
Capital lease
|
| |
Financing
obligations |
| ||||||
2022
|
| | | $ | 294 | | | | | $ | 1,253 | | |
2023
|
| | | | 294 | | | | | | 1,253 | | |
2024
|
| | | | 294 | | | | | | 1,278 | | |
2025
|
| | | | 300 | | | | | | 1,303 | | |
2026
|
| | | | 307 | | | | | | 1,335 | | |
Thereafter
|
| | | | 2,362 | | | | | | 10,339 | | |
Total
|
| | | | 3,851 | | | | | $ | 16,761 | | |
Less amount representing interest
|
| | | | (1,143) | | | | | | | | |
Present value of minimum lease payments
|
| | | $ | 2,708 | | | | | | | | |
Year ending December 31,
|
| |
Commitments
|
| |||
2022
|
| | | $ | 4,711 | | |
2023
|
| | | | 4,403 | | |
2024
|
| | | | 4,489 | | |
2025
|
| | | | 4,453 | | |
2026
|
| | | | 4,205 | | |
Thereafter
|
| | | | 6,613 | | |
Total
|
| | | $ | 28,874 | | |
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
|
Operating cash flows for operating leases
|
| | | $ | 4,671 | | |
|
Financing cash flows for financing leases
|
| | | | 1,547 | | |
| Right-of-use assets obtained in exchange for new lease liabilities: | | | | | | | |
|
Operating leases
|
| | | $ | 875 | | |
| Weighted average remaining lease term (years): | | | | | | | |
|
Operating leases
|
| | | | 5.8 | | |
|
Financing leases
|
| | | | 11.1 | | |
| Weighted average discount rate: | | | | | | | |
|
Operating leases
|
| | | | 4.2 | | |
|
Financing leases
|
| | | | 5.9 | | |
| | |
2022
|
| |
2021
|
| ||||||
Current tax expense: | | | | | | | | | | | | | |
Federal
|
| | | $ | 3,388 | | | | | $ | 915 | | |
State
|
| | | | 9,300 | | | | | | 2,865 | | |
Total current tax expense
|
| | | | 12,688 | | | | | | 3,780 | | |
Provision for uncertain tax positions | | | | | | | | | | | | | |
Deferred tax (benefit): | | | | | | | | | | | | | |
Federal
|
| | | | (21,978) | | | | | | (17,369) | | |
State
|
| | | | (12,556) | | | | | | (5,991) | | |
Total deferred tax benefit
|
| | | | (34,534) | | | | | | (23,360) | | |
Income tax benefit
|
| | | $ | (21,846) | | | | | $ | (19,580) | | |
| | |
2022
|
| |
2021
|
|
Statutory rate
|
| |
21%
|
| |
21%
|
|
State income tax, net of federal tax effect
|
| |
8%
|
| |
6%
|
|
Tax credits
|
| |
7%
|
| |
2%
|
|
Change in uncertain tax liability
|
| |
-2%
|
| |
1%
|
|
Other
|
| |
-1%
|
| |
—
|
|
Effective tax rate
|
| |
33%
|
| |
30%
|
|
| | |
2022
|
| |
2021
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
State tax credits
|
| | | $ | 869 | | | | | $ | 1,236 | | |
Federal tax credits
|
| | | | 7,007 | | | | | | 10,212 | | |
Accrued bonus
|
| | | | 3,497 | | | | | | 3,390 | | |
Stock based compensation
|
| | | | 4,946 | | | | | | 3,255 | | |
Accrued revenue, expenses, deferrals and other
|
| | | | 2,112 | | | | | | 2,694 | | |
Interest expense
|
| | | | 59,314 | | | | | | 44,276 | | |
Other
|
| | | | 1,557 | | | | | | 1,487 | | |
Deferred rent
|
| | | | — | | | | | | 1,248 | | |
Capitalized R&D costs
|
| | | | 10,124 | | | | | | — | | |
Lease Liability
|
| | | | 5,303 | | | | | | — | | |
Net operating loss
|
| | | | 17,826 | | | | | | 49,447 | | |
Valuation allowance
|
| | | | (197) | | | | | | (564) | | |
Total deferred tax assets
|
| | | | 112,358 | | | | | | 116,681 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Depreciation of property and equipment
|
| | | | 6,015 | | | | | | 7,439 | | |
Software development costs
|
| | | | 1,055 | | | | | | 2,523 | | |
Amortization
|
| | | | 313,363 | | | | | | 356,197 | | |
Other prepaid expenses
|
| | | | 859 | | | | | | 431 | | |
ROU Asset
|
| | | | 2,839 | | | | | | — | | |
Interest rate swap
|
| | | | 9,275 | | | | | | (176) | | |
Other
|
| | | | 11,877 | | | | | | 8,319 | | |
Total deferred liabilities
|
| | | | 345,283 | | | | | | 374,733 | | |
Net deferred tax liability
|
| | | $ | (232,925) | | | | | $ | (258,052) | | |
| | |
2022
|
| |
2021
|
| ||||||
Beginning balance
|
| | | $ | 1,906 | | | | | $ | 1,922 | | |
Additions based on tax positions related to the current year
|
| | | | 177 | | | | | | 150 | | |
Reductions based on tax positions related to the current year
|
| | | | 731 | | | | | | (415) | | |
Additions for positions related to prior years
|
| | | | — | | | | | | 272 | | |
Reductions for tax positions of prior years
|
| | | | — | | | | | | (23) | | |
Ending balance
|
| | | $ | 2,814 | | | | | $ | 1,906 | | |
| | |
State
attributes |
| |||
December 31, 2022 | | | | | | | |
Beginning balance
|
| | | $ | 564 | | |
Increase/(Decrease)
|
| | | | (367) | | |
Ending balance
|
| | | $ | 197 | | |
December 31, 2021 | | | | | | | |
Beginning balance
|
| | | $ | 564 | | |
Increase/(Decrease)
|
| | | | — | | |
Ending balance
|
| | | $ | 564 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
First lien term loan facility outstanding debt
|
| | | $ | 1,748,798 | | | | | $ | 1,766,781 | | |
Second lien term loan facility outstanding debt
|
| | | | 468,000 | | | | | | 515,000 | | |
Receivables Facility outstanding debt
|
| | | | 50,000 | | | | | | 50,000 | | |
Total outstanding debt
|
| | | | 2,266,798 | | | | | | 2,331,781 | | |
Unamoritzed debt issuance costs
|
| | | | (40,907) | | | | | | (51,237) | | |
Current portion of long-term debt
|
| | | | (17,983) | | | | | | (17,983) | | |
Total long-term debt, net
|
| | | $ | 2,207,908 | | | | | $ | 2,262,561 | | |
Year ending December 31,
|
| | | | | | |
2023
|
| | | $ | 17,982 | | |
2024
|
| | | | 67,983 | | |
2025
|
| | | | 17,982 | | |
2026
|
| | | | 1,694,851 | | |
2027
|
| | | | 468,000 | | |
| | | | $ | 2,266,798 | | |
Effective dates
|
| |
Floating rate debt
|
| |
Fixed rates
|
|
October 29, 2021 through October 31, 2024
|
| |
$604.1 million
|
| |
0.73%
|
|
| | |
Interest rate swap derivatives
|
| |||||||||
Balance sheet location
|
| |
Fair value
December 31, 2022 |
| |
Fair value
December 31, 2021 |
| ||||||
Other accrued expenses
|
| | | $ | — | | | | | $ | (7,329) | | |
Other current assets
|
| | | $ | 23,881 | | | | | $ | — | | |
Other long-term assets
|
| | | $ | 15,648 | | | | | $ | 6,654 | | |
Derivatives—Cash Flow Hedging
Relationships |
| |
Amount of Gain or
(Loss) Recognized in AOCI/AOCL on Derivative |
| |
Location of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Amount of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Total interest
Expense on Consolidated Statements of Operations |
| |||||||||
Interest rate swaps: | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | $ | 30,736 | | | |
Interest Expense
|
| | | $ | 5,244 | | | | | $ | (155,325) | | |
2021
|
| | | $ | 10,606 | | | |
Interest Expense
|
| | | $ | (8,854) | | | | | $ | (127,011) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cost of revenue
|
| | | $ | 478 | | | | | $ | 289 | | |
General and administrative
|
| | | | 4,567 | | | | | | 3,970 | | |
Sales and marketing
|
| | | | 1,776 | | | | | | 1,489 | | |
Research and development
|
| | | | 1,182 | | | | | | 1,079 | | |
Total
|
| | | $ | 8,003 | | | | | $ | 6,827 | | |
| | |
Number
of options |
| |
Weighted average
exercise price per share |
| |
Weighted average
remaining contractual life |
| |||||||||
Outstanding December 31, 2020
|
| | | | 19,521,237 | | | | | $ | 7.77 | | | | | | 8.3 | | |
Granted
|
| | | | 1,678,766 | | | | | | 16.16 | | | | | | | | |
Exercised
|
| | | | (121,119) | | | | | | 4.49 | | | | | | | | |
Canceled
|
| | | | (641,915) | | | | | | 12.68 | | | | | | | | |
Outstanding December 31, 2021
|
| | | | 20,436,969 | | | | | | 8.32 | | | | | | 7.4 | | |
Granted
|
| | | | 1,908,000 | | | | | | 20.02 | | | | | | | | |
Exercised
|
| | | | (56,465) | | | | | | 12.38 | | | | | | | | |
Canceled
|
| | | | (597,300) | | | | | | 15.87 | | | | | | | | |
Outstanding December 31, 2022
|
| | | | 21,691,204 | | | | | $ | 9.13 | | | | | | 6.6 | | |
| | |
2022
|
| |
2021
|
|
Risk free interest rate
|
| |
1.65%–4.29%
|
| |
0.36%–1.18%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
Expected term of stock award
|
| |
1.4–5
|
| |
2.6–5
|
|
| | |
2022
|
| |
2021
|
|
Expected volatility in stock price
|
| |
50.46%–55%
|
| |
52.83% to 65%
|
|
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Interest rate swap liability
|
| | | $ | — | | | | | $ | 7,329 | | |
Other taxes payable
|
| | | | 2,338 | | | | | | 3,273 | | |
Accrued severance
|
| | | | 463 | | | | | | 663 | | |
Retirement plan payable
|
| | | | 635 | | | | | | 404 | | |
Other
|
| | | | 4,606 | | | | | | 5,037 | | |
Total
|
| | | $ | 8,042 | | | | | $ | 16,706 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Basic loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Net loss attributable to common shares
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 200,409,510 | | | | | | 199,969,843 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 722,344 | | | | | | 722,344 | | |
Basic weighted average common stock outstanding
|
| | | | 201,131,854 | | | | | | 200,692,186 | | |
Basic loss per share
|
| | | $ | (0.22) | | | | | $ | (0.23) | | |
Diluted loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Net loss attributable to common shares
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 200,409,510 | | | | | | 199,969,843 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 722,344 | | | | | | 722,344 | | |
Diluted weighted average common stock outstanding
|
| | | | 201,131,854 | | | | | | 200,692,186 | | |
Diluted loss per share
|
| | | $ | (0.22) | | | | | $ | (0.23) | | |
Effective dates
|
| |
Floating rate debt
|
| |
Fixed rates
|
|
January 31, 2023 through January 31, 2026
|
| |
$508.0 million
|
| |
3.92%
|
|
| | |
June 30, 2023
|
| |
December 31, 2022
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 95,738 | | | | | $ | 64,558 | | |
Restricted cash
|
| | | | 9,211 | | | | | | 8,078 | | |
Accounts receivable, net of allowance of $4,701 at June 30, 2023 and $4,477 at December 31, 2022
|
| | | | 106,377 | | | | | | 107,082 | | |
Income tax receivable
|
| | | | — | | | | | | 4,351 | | |
Prepaid expenses
|
| | | | 11,540 | | | | | | 8,504 | | |
Other current assets
|
| | | | 34,161 | | | | | | 25,326 | | |
Total current assets
|
| | | | 257,027 | | | | | | 217,899 | | |
Property, plant and equipment, net
|
| | | | 58,247 | | | | | | 55,856 | | |
Operating lease right-of-use assets, net
|
| | | | 12,115 | | | | | | 11,718 | | |
Intangible assets, net
|
| | | | 1,245,946 | | | | | | 1,326,542 | | |
Goodwill
|
| | | | 3,009,558 | | | | | | 3,009,558 | | |
Deferred costs
|
| | | | 59,171 | | | | | | 51,622 | | |
Other long-term assets
|
| | | | 13,295 | | | | | | 21,197 | | |
Total assets
|
| | | $ | 4,655,359 | | | | | $ | 4,694,392 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities
|
| | | | | | | | | | | | |
Accounts payable
|
| | | $ | 36,163 | | | | | $ | 28,095 | | |
Accrued compensation
|
| | | | 17,003 | | | | | | 25,861 | | |
Aggregated funds payable
|
| | | | 8,704 | | | | | | 7,555 | | |
Other accrued expenses
|
| | | | 16,771 | | | | | | 8,042 | | |
Deferred revenue
|
| | | | 9,721 | | | | | | 9,902 | | |
Current portion of long-term debt
|
| | | | 17,351 | | | | | | 17,100 | | |
Related party current portion of long-term debt
|
| | | | 632 | | | | | | 883 | | |
Current portion of operating lease liabilities
|
| | | | 4,561 | | | | | | 4,025 | | |
Current portion of capital lease liabilities
|
| | | | 784 | | | | | | 749 | | |
Total current liabilities
|
| | | | 111,690 | | | | | | 102,212 | | |
Long-term liabilities | | | | | | | | | | | | | |
Deferred tax liability
|
| | | | 207,058 | | | | | | 232,925 | | |
Long-term debt, net, less current portion
|
| | | | 2,126,132 | | | | | | 2,099,533 | | |
Related party long-term debt, net, less current portion
|
| | | | 77,499 | | | | | | 108,375 | | |
Operating lease liabilities, net of current portion
|
| | | | 16,779 | | | | | | 17,706 | | |
Finance lease liabilities, net of current portion
|
| | | | 12,612 | | | | | | 13,015 | | |
Deferred revenue
|
| | | | 6,262 | | | | | | 6,552 | | |
Other long-term liabilities
|
| | | | 49 | | | | | | 7 | | |
Total liabilities
|
| | | | 2,558,081 | | | | | | 2,580,325 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock $0.01 par value–222,000,000 shares authorized and 201,113,805 and 201,109,005 shares issued and outstanding at June 30, 2023 and December 31,2022, respectively
|
| | | | 2,011 | | | | | | 2,011 | | |
Additional paid-in capital
|
| | | | 2,228,718 | | | | | | 2,224,824 | | |
Accumulated other comprehensive income (loss)
|
| | | | 30,997 | | | | | | 30,247 | | |
Accumulated deficit
|
| | | | (164,448) | | | | | | (143,015) | | |
Total stockholders’ equity
|
| | | | 2,097,278 | | | | | | 2,114,067 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 4,655,359 | | | | | $ | 4,694,392 | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Revenue
|
| | | $ | 387,052 | | | | | $ | 344,800 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization expenses)
|
| | | | 119,656 | | | | | | 105,874 | | |
Sales and marketing
|
| | | | 61,377 | | | | | | 52,963 | | |
General and administrative
|
| | | | 29,159 | | | | | | 42,429 | | |
Research and development
|
| | | | 16,575 | | | | | | 15,900 | | |
Depreciation and amortization
|
| | | | 88,106 | | | | | | 91,123 | | |
Total operating expenses
|
| | | | 314,873 | | | | | | 308,289 | | |
Income from operations
|
| | | | 72,179 | | | | | | 36,511 | | |
Other income (expense) | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (96,291) | | | | | | (68,064) | | |
Related party interest expense
|
| | | | (4,355) | | | | | | (2,468) | | |
Loss before income taxes
|
| | | | (28,467) | | | | | | (34,021) | | |
Income tax expense (benefit)
|
| | | | (7,034) | | | | | | (8,574) | | |
Net loss
|
| | | $ | (21,433) | | | | | $ | (25,447) | | |
Net Income per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.11) | | | | | $ | (0.13) | | |
Diluted
|
| | | $ | (0.11) | | | | | $ | (0.13) | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 201,114,646 | | | | | | 201,167,019 | | |
Diluted
|
| | | | 201,114,646 | | | | | | 201,167,019 | | |
| | |
Six months ended
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net loss
|
| | | $ | (21,433) | | | | | $ | (25,447) | | |
Other comprehensive income, before tax: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | 995 | | | | | | 33,851 | | |
Income tax effect: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | (245) | | | | | | (8,237) | | |
Other comprehensive income (loss), net of tax
|
| | | | 750 | | | | | | 25,614 | | |
Comprehensive income (loss)
|
| | | $ | (20,683) | | | | | $ | 167 | | |
| | |
Common stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, December 31, 2022
|
| | | | 201,109,005 | | | | | $ | 2,011 | | | | | $ | 2,224,824 | | | | | $ | 30,247 | | | | | $ | (143,015) | | | | | $ | 2,114,067 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 4,298 | | | | | | — | | | | | | — | | | | | | 4,298 | | |
Settlement of common stock options, net of stock option exercises
|
| | | | 33,418 | | | | | | 1 | | | | | | 283 | | | | | | — | | | | | | — | | | | | | 284 | | |
Repurchase of shares
|
| | | | (28,618) | | | | | | (1) | | | | | | (687) | | | | | | — | | | | | | — | | | | | | (688) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,433) | | | | | | (21,433) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 750 | | | | | | — | | | | | | 750 | | |
Balances, June 30, 2023
|
| | | | 201,113,805 | | | | | $ | 2,011 | | | | | $ | 2,228,718 | | | | | $ | 30,997 | | | | | $ | (164,448) | | | | | $ | 2,097,278 | | |
| | |
Common stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, December 31, 2021
|
| | | | 201,180,739 | | | | | $ | 2,012 | | | | | $ | 2,218,628 | | | | | $ | (489) | | | | | $ | (98,986) | | | | | $ | 2,121,165 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 3,725 | | | | | | — | | | | | | — | | | | | | 3,725 | | |
Settlement of common stock options, net of stock option exercises
|
| | | | 18,151 | | | | | | 1 | | | | | | 63 | | | | | | — | | | | | | — | | | | | | 64 | | |
Repurchase of shares
|
| | | | (117,385) | | | | | | (2) | | | | | | (2,347) | | | | | | — | | | | | | — | | | | | | (2,349) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,447) | | | | | | (25,447) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 25,614 | | | | | | — | | | | | | 25,614 | | |
Balances, June 30, 2022
|
| | | | 201,081,505 | | | | | $ | 2,011 | | | | | $ | 2,220,069 | | | | | $ | 25,125 | | | | | $ | (124,433) | | | | | $ | 2,122,772 | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (21,433) | | | | | $ | (25,447) | | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 88,106 | | | | | | 91,123 | | |
Share-based compensation
|
| | | | 4,298 | | | | | | 3,725 | | |
Provision for bad debt expense
|
| | | | 1,097 | | | | | | 1,056 | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | 1,079 | | |
Impairment loss
|
| | | | — | | | | | | 9,691 | | |
Deferred income taxes
|
| | | | (26,111) | | | | | | (11,329) | | |
Amortization of debt discount and issuance costs
|
| | | | 5,219 | | | | | | 5,066 | | |
Changes in:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (392) | | | | | | (3,471) | | |
Income tax refundable
|
| | | | 4,351 | | | | | | 651 | | |
Prepaid expenses and other current assets
|
| | | | (2,808) | | | | | | (3,298) | | |
Deferred costs
|
| | | | (7,548) | | | | | | (8,493) | | |
Other long-term assets
|
| | | | (293) | | | | | | 413 | | |
Accounts payable and accrued expenses
|
| | | | 7,181 | | | | | | (11,443) | | |
Deferred revenue
|
| | | | (469) | | | | | | (3,283) | | |
Operating lease right-of-use assets and lease liabilities
|
| | | | (789) | | | | | | (437) | | |
Other long-term liabilities
|
| | | | 42 | | | | | | 48 | | |
Net cash provided by operating activities
|
| | | | 50,451 | | | | | | 45,651 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchase of property and equipment and capitalization of internally developed software costs
|
| | | | (9,482) | | | | | | (9,077) | | |
Net cash used in investing activities
|
| | | | (9,482) | | | | | | (9,077) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Payment to former shareholders
|
| | | | — | | | | | | (2) | | |
Change in aggregated funds liability
|
| | | | 1,150 | | | | | | 888 | | |
Repurchase of shares
|
| | | | (687) | | | | | | (2,348) | | |
Proceeds from exercise of common stock
|
| | | | 283 | | | | | | 134 | | |
Payments on debt
|
| | | | (8,991) | | | | | | (55,991) | | |
Capital subscription
|
| | | | — | | | | | | — | | |
Cash settlement of stock options
|
| | | | — | | | | | | (70) | | |
Principal payments on capital lease and financing obligations
|
| | | | (411) | | | | | | (412) | | |
Net cash provided by financing activities
|
| | | | (8,656) | | | | | | (57,801) | | |
Increase in cash and cash equivalents during the period
|
| | | | 32,313 | | | | | | (21,227) | | |
Cash and cash equivalents and restricted cash–beginning of period
|
| | | | 72,636 | | | | | | 54,501 | | |
Cash and cash equivalents and restricted cash–end of period
|
| | | $ | 104,949 | | | | | $ | 33,274 | | |
Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 94,648 | | | | | $ | 65,115 | | |
Cash taxes paid (refunds received), net
|
| | | | 5,559 | | | | | | 2,138 | | |
Non-cash investing and financing activities | | | | | | | | | | | | | |
Fixed asset purchases in accounts payable
|
| | | | 420 | | | | | | (4,482) | | |
Reconciliation of Balance Sheet Cash Accounts to Cash Flow Statement | | | | | | | | | | | | | |
Balance sheet
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 95,738 | | | | | | 25,042 | | |
Restricted cash
|
| | | | 9,211 | | | | | | 8,232 | | |
Total
|
| | | | 104,949 | | | | | | 33,274 | | |
| | | | | |
Six months ended June 30,
|
| |||||||||
| | |
Recognition
|
| |
2023
|
| |
2022
|
| ||||||
Subscription revenue
|
| |
Over time
|
| | | $ | 195,768 | | | | | $ | 179,921 | | |
Volume-based revenue
|
| |
Over time
|
| | | | 189,776 | | | | | | 163,760 | | |
Implementation services and other revenue
|
| |
Various
|
| | | | 1,508 | | | | | | 1,119 | | |
Total revenues
|
| | | | | | $ | 387,052 | | | | | $ | 344,800 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||
| | |
2023
|
| |
2022
|
| ||||||
Beginning balance
|
| | | $ | 16,454 | | | | | $ | 17,771 | | |
Revenue recognized
|
| | | | (8,696) | | | | | | (11,701) | | |
Additional amounts deferred
|
| | | | 8,225 | | | | | | 10,384 | | |
Ending balance
|
| | | $ | 15,983 | | | | | $ | 16,454 | | |
| | |
Balance sheet
|
| |
Carrying value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
June 30, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other current assets; other long-term assets
|
| | | $ | 40,524 | | | | | $ | — | | | | | $ | 40,524 | | | | | $ | — | | |
December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other current assets; other long-term assets
|
| | | $ | 39,529 | | | | | $ | — | | | | | $ | 39,529 | | | | | $ | — | | |
| | |
June 3O, 2O23
|
| |
December 31, 2022
|
| ||||||
Building
|
| | | $ | 19,653 | | | | | $ | 19,653 | | |
Computer hardware
|
| | | | 31,903 | | | | | | 30,289 | | |
Capitalized internal-use software
|
| | | | 20,809 | | | | | | 15,692 | | |
Purchased computer software
|
| | | | 20,607 | | | | | | 20,133 | | |
Furniture andfixtures
|
| | | | 2,598 | | | | | | 2,594 | | |
Office equipment
|
| | | | 196 | | | | | | 196 | | |
Leasehold improvements
|
| | | | 8,022 | | | | | | 7,826 | | |
Capital lease asset
|
| | | | 2,994 | | | | | | 2,994 | | |
Construction in progress
|
| | | | 15 | | | | | | 15 | | |
Internal-use software in progress
|
| | | | 11,027 | | | | | | 8,529 | | |
| | | | | 117,824 | | | | | | 107,921 | | |
Accumulated depreciation
|
| | | | (59,577) | | | | | | (52,065) | | |
| | | | $ | 58,247 | | | | | $ | 55,856 | | |
|
Balance as of December 31, 2021
|
| | | $ | 3,009,769 | | |
|
Decreases due to measurement period adjustments related to prior year acquisitions
|
| | | | (211) | | |
|
Balance as of December 31, 2022
|
| | | | 3,009,558 | | |
|
Balance as of June 30, 2023
|
| | | $ | 3,009,558 | | |
As of June 30, 2023
|
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| |
Weighted-
Average Remaining Useful Life |
| ||||||||||||
Customer relationships
|
| | | $ | 1,412,100 | | | | | $ | (298,573) | | | | | $ | 1,113,527 | | | | | | 12.5 | | |
Purchased developed technology
|
| | | | 299,400 | | | | | | (193,217) | | | | | | 106,183 | | | | | | 3.3 | | |
Tradenames and trademarks
|
| | | | 54,800 | | | | | | (28,564) | | | | | | 26,236 | | | | | | 5.9 | | |
Total
|
| | | $ | 1,766,300 | | | | | $ | (520,354) | | | | | $ | 1,245,946 | | | | | | | | |
As of December 31, 2022
|
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| |
Weighted-
Average Remaining Useful Life |
| ||||||||||||
Customer relationships
|
| | | $ | 1,412,100 | | | | | $ | (251,797) | | | | | $ | 1,160,303 | | | | | | 13.0 | | |
Purchased developed technology
|
| | | | 299,400 | | | | | | (165,117) | | | | | | 134,283 | | | | | | 3.3 | | |
Tradenames and trademarks
|
| | | | 54,800 | | | | | | (22,844) | | | | | | 31,956 | | | | | | 5.9 | | |
Total
|
| | | $ | 1,766,300 | | | | | $ | (439,758) | | | | | $ | 1,326,542 | | | | | | | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Finance lease cost | | | | | | | | | | | | | |
Amortization of right-of-use assets
|
| | | $ | 793 | | | | | $ | 793 | | |
Interest on lease liabilities
|
| | | | 404 | | | | | | 428 | | |
Operating lease cost
|
| | | | 1,847 | | | | | | 1,840 | | |
Variable lease cost
|
| | | | 100 | | | | | | 414 | | |
Short-term lease
|
| | | | 446 | | | | | | 1,031 | | |
Total lease cost
|
| | | $ | 3,590 | | | | | $ | 4,506 | | |
| | |
Operating leases
|
| |
Finance leases
|
| ||||||
2023
|
| | | $ | 2,770 | | | | | $ | 774 | | |
2024
|
| | | | 5,221 | | | | | | 1,572 | | |
2025
|
| | | | 5,110 | | | | | | 1,604 | | |
2026
|
| | | | 4,314 | | | | | | 1,641 | | |
2027
|
| | | | 2,004 | | | | | | 1,678 | | |
Thereafter
|
| | | | 1,839 | | | | | | 10,250 | | |
|
| | |
Operating leases
|
| |
Finance leases
|
| ||||||
Total future minimum lease payments
|
| | | | 21,258 | | | | | | 17,519 | | |
Less: Interest
|
| | | | 2,238 | | | | | | 4,576 | | |
Total
|
| | | $ | 19,020 | | | | | $ | 12,943 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash flows for operating leases
|
| | | $ | 2,636 | | | | | $ | 2,277 | | |
Financing cash flows for financing leases
|
| | | | 843 | | | | | | 773 | | |
Right-of-use assets obtained in exchange for new lease liabilities: | | | | | | | | | | | | | |
Operating leases
|
| | | $ | 1,768 | | | | | $ | 875 | | |
| Weighted average remaining lease term (years): | | | | | | | |
|
Operating leases
|
| | | | 5.2 | | |
|
Financing leases
|
| | | | 10.6 | | |
| Weighted average discount rate: | | | | | | | |
|
Operating leases
|
| | | | 4.4 | | |
|
Financing leases
|
| | | | 5.9 | | |
| | |
June 30, 2023
|
| |
December 31, 2022
|
| ||||||
First lien term loan facility outstanding debt
|
| | | $ | 1,739,807 | | | | | $ | 1,748,798 | | |
Second lien term loan facility outstanding debt
|
| | | | 468,000 | | | | | | 468,000 | | |
Receivables Facility outstanding debt
|
| | | | 50,000 | | | | | | 50,000 | | |
Total outstanding debt
|
| | | | 2,257,807 | | | | | | 2,266,798 | | |
Unamoritzed debt issuance costs
|
| | | | (36,193) | | | | | | (40,907) | | |
Current portion of long-term debt
|
| | | | (17,983) | | | | | | (17,983) | | |
Total long-term debt, net
|
| | | $ | 2,203,631 | | | | | $ | 2,207,908 | | |
Effective Dates
|
| |
Floating Rate Debt
|
| |
Fixed Rates
|
|
October 29, 2021 through October 31, 2024
|
| |
$604.1 million
|
| |
0.67%
|
|
Effective Dates
|
| |
Floating Rate Debt
|
| |
Fixed Rates
|
|
January 31, 2023 through January 31, 2026
|
| |
$506.7 million
|
| |
3.87%
|
|
| | |
Interest Rate Swap Derivatives
|
| |||||||||
Balance Sheet Location
|
| |
Fair Value
June 30, 2023 |
| |
Fair Value
December 31, 2022 |
| ||||||
Other current assets
|
| | | $ | 32,566 | | | | | $ | 23,881 | | |
Other long-term assets
|
| | | $ | 7,957 | | | | | $ | 15,648 | | |
Derivatives–Cash Flow Hedging
Relationships |
| |
Amount of Gain or
(Loss) Recognized in AOCI/AOCL on Derivative |
| |
Location of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Amount of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Total interest
Expense on Consolidated Statements of Operations |
| |||||||||
Interest rate swaps: | | | | | | | | | | | | | | | | | | | | | | |
Ended June 30, 2023
|
| | | $ | 750 | | | |
Interest Expense
|
| | | $ | 14,096 | | | | | $ | (100,646) | | |
Ended June 30, 2022
|
| | | $ | 25,614 | | | |
Interest Expense
|
| | | $ | (3,919) | | | | | $ | (70,532) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cost of revenue
|
| | | $ | 414 | | | | | $ | 227 | | |
General and administrative
|
| | | | 2,354 | | | | | | 2,082 | | |
Sales and marketing
|
| | | | 943 | | | | | | 837 | | |
Research and development
|
| | | | 587 | | | | | | 579 | | |
Total
|
| | | $ | 4,298 | | | | | $ | 3,725 | | |
| | |
Number of
options |
| |
Weighted average
exercise price per share |
| |
Weighted average
remaining contractual life |
| |||||||||
Outstanding December 31, 2022
|
| | | | 21,691,204 | | | | | $ | 9.13 | | | | | | 6.6 | | |
Granted
|
| | | | 175,000 | | | | | | 24.00 | | | | | | | | |
Exercised
|
| | | | (54,800) | | | | | | 12.83 | | | | | | | | |
Canceled
|
| | | | (167,000) | | | | | | 17.28 | | | | | | | | |
Outstanding June 30, 2023
|
| | | | 21,644,404 | | | | | $ | 9.18 | | | | | | 6.1 | | |
| | |
Number of
options |
| |
Weighted average
exercise price per share |
| |
Weighted average
remaining contractual life |
| |||||||||
Outstanding December 31, 2021
|
| | | | 20,436,969 | | | | | $ | 8.32 | | | | | | 7.4 | | |
Granted
|
| | | | 532,000 | | | | | | 20.00 | | | | | | — | | |
Exercised
|
| | | | (24,165) | | | | | | 7.60 | | | | | | — | | |
Canceled
|
| | | | (309,800) | | | | | | 14.43 | | | | | | — | | |
Outstanding June 30, 2022
|
| | | | 20,635,004 | | | | | $ | 8.53 | | | | | | 7.0 | | |
| | |
June 30. 2023
|
| |
June 30. 2022
|
|
Risk free interest rate
|
| |
3.51%–3.92%
|
| |
1.65%–2.99%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
Expected term of stock award
|
| |
1.2–5
|
| |
1.4–5
|
|
Expected volatility in stock price
|
| |
51.80%–55%
|
| |
51.25%–55%
|
|
| | |
June 30, 2023
|
| |
December 31, 2022
|
| ||||||
Other taxes payable
|
| | | $ | 11,491 | | | | | $ | 2,338 | | |
Accrued severance
|
| | | | 15 | | | | | | 463 | | |
Retirement plan payable
|
| | | | 492 | | | | | | 635 | | |
Other
|
| | | | 4,773 | | | | | | 4,606 | | |
Total
|
| | | $ | 16,771 | | | | | $ | 8,042 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Basic loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (21,433) | | | | | $ | (25,447) | | |
Net loss attributable to common shares
|
| | | $ | (21,433) | | | | | $ | (25,447) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 200,392,302 | | | | | | 200,444,675 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 722,344 | | | | | | 722,344 | | |
Basic weighted average common stock outstanding
|
| | | | 201,114,646 | | | | | | 201,167,019 | | |
Basic loss per share
|
| | | $ | (0.11) | | | | | $ | (0.13) | | |
Diluted loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (21,433) | | | | | | (25,447) | | |
Net loss attributable to common shares
|
| | | $ | (21,433) | | | | | $ | (25,447) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 200,392,302 | | | | | | 200,444,675 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 722,344 | | | | | | 722,344 | | |
Diluted weighted average common stock outstanding
|
| | | | 201,114,646 | | | | | | 201,167,019 | | |
Diluted loss per share
|
| | | $ | (0.11) | | | | | $ | (0.13) | | |
|
SEC registration fee
|
| | | $ | * | | |
|
FINRA filing fee
|
| | | | * | | |
|
Listing fee
|
| | | | * | | |
|
Printing fees and expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Blue Sky fees and expenses (including legal fees)
|
| | | | * | | |
|
Transfer agent and registrar fees and expenses
|
| | | | * | | |
|
Miscellaneous
|
| | | | * | | |
|
Total
|
| | | $ | * | | |
|
Exhibit
number |
| |
Description
|
|
| 1.1* | | | Form of Underwriting Agreement. | |
| 3.1* | | | Form of Amended and Restated Certificate of Incorporation of Waystar Holding Corp., to be in effect upon the completion of this offering. | |
| 3.2* | | | Form of Amended and Restated Bylaws of Waystar Holding Corp., to be in effect upon the completion of this offering. | |
| 5.1* | | | Form of Opinion of Simpson Thacher & Bartlett LLP. | |
| 10.1* | | | Form of Stockholders Agreement among Waystar Holding Corp. and the other parties named therein, to be in effect upon the completion of this offering. | |
| 10.2* | | | Form of Amended and Restated Registration Rights Agreement by and among Waystar Holding Corp. and the other parties named therein, to be in effect upon the completion of this offering. | |
| 10.3* | | | First Lien Credit Agreement, dated as of October 22, 2019, among Derby Merger Sub, Inc., BNVC Group Holdings, Inc., Waystar Technologies, Inc. (f/k/a Navicure, Inc.), Derby Parent, Inc., BNVC Holdings, Inc., JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto. | |
| 10.4* | | | First Amendment, dated as of December 2, 2019, to the First Lien Credit Agreement, among BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto. | |
| 10.5* | | | Second Amendment, dated as of September 23, 2020, to the First Lien Credit Agreement, among BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto. | |
| 10.6* | | | Third Amendment, dated as of March 24, 2021, to the First Lien Credit Agreement, among BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto. | |
| 10.7* | | | Fourth Amendment, dated as of August 24, 2021, to the First Lien Credit Agreement, among BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto. | |
| 10.8* | | | Fifth Amendment, dated as of June 1, 2023, to the First Lien Credit Agreement, among BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto. | |
| 10.9* | | | Sixth Amendment, dated as of June 23, 2023, to the First Lien Credit Agreement, among BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto. | |
|
Exhibit
number |
| |
Description
|
|
| 10.10* | | | Receivables Financing Agreement, dated as of August 12, 2021, by and among Waystar RC LLC, PNC Bank, National Association, as Administrative Agent, Waystar Technologies, Inc., as initial Servicer, and PNC Capital Markets LLC, as Structuring Agent. | |
| 10.11*† | | | Form of Indemnification Agreement between Waystar Holding Corp. and directors and executive officers of Waystar Holding Corp. | |
| 10.12*† | | | Derby TopCo, Inc. 2019 Stock Incentive Plan. | |
| 10.13*† | | | Form of Option Agreement under the Derby TopCo, Inc. 2019 Stock Incentive Plan. | |
| 10.14*† | | | Form of Substitute Option Agreement under the Derby TopCo, Inc. 2019 Stock Incentive Plan. | |
| 10.15*† | | | Waystar Incentive Plan for 2022. | |
| 10.16*† | | | Form of 2023 Incentive Plan. | |
| 10.17*† | | | Form of Director Restricted Stock Unit Agreement under the 2023 Incentive Plan. | |
| 10.18*† | | | Form of Employee Restricted Stock Unit Agreement under the 2023 Incentive Plan. | |
| 10.19*† | | | Form of Option Agreement under the 2023 Incentive Plan. | |
| 10.20*† | | | Form of Substitute Option Agreement under the 2023 Incentive Plan. | |
| 21.1* | | | Subsidiaries of the Registrant. | |
| 23.1* | | | Consent of KPMG LLP. | |
| 23.2* | | | Consent of Simpson Thacher & Bartlett LLP (included in Exhibit 5.1). | |
| 24.1* | | | Power of Attorney (included on signature pages to this Registration Statement). | |
| 99.1* | | | Consent of Ethan Waxman to be named as director nominee. | |
| 107* | | | Filing Fee Table. | |
| | | | WAYSTAR HOLDING CORP. | | |||
| | | | By: | | |
Name: Matthew J. Hawkins
Title: Chief Executive Officer |
|
|
Signatures
|
| |
Title
|
|
|
Matthew J. Hawkins
|
| |
Chief Executive Officer
(principal executive officer) |
|
|
Steven M. Oreskovich
|
| |
Chief Financial Officer
(principal financial officer and principal accounting officer) |
|
|
John Driscoll
|
| |
Director
|
|
|
Eric C. Liu
|
| |
Director
|
|
|
Michael Douglas
|
| |
Director
|
|
|
Paul Moskowitz
|
| |
Director
|
|
|
Signatures
|
| |
Title
|
|
|
Ursula Burns
|
| |
Director
|
|
|
Heidi G. Miller
|
| |
Director
|
|
|
Robert DeMichiei
|
| |
Director
|
|