| | |
Per share
|
| |
Total
|
| ||||||
Initial public offering price | | | | $ | 21.5000 | | | | | $ | 967,500,000 | | |
Underwriting discount(1) | | | | $ | 1.1825 | | | | | $ | 53,212,500 | | |
Proceeds, before expenses, to us | | | | $ | 20.3175 | | | | | $ | 914,287,500 | | |
|
William Blair
|
| |
Evercore ISI
|
| |
BofA Securities
|
| |
RBC Capital Markets
|
| |
Deutsche Bank Securities
|
|
| | |
Page
|
| |||
| | | | iii | | | |
| | | | iii | | | |
| | | | iii | | | |
| | | | iv | | | |
| | | | 1 | | | |
| | | | 18 | | | |
| | | | 54 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 79 | | | |
| | | | 102 | | | |
| | | | 110 | | | |
| | | | 125 | | | |
| | | | 128 | | | |
| | | | 131 | | | |
| | | | 140 | | | |
| | | | 142 | | | |
| | | | 145 | | | |
| | | | 154 | | | |
| | | | 154 | | | |
| | | | 154 | | | |
| | | | F-1 | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||
Consolidated Statements of Operations
Data: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 224,792 | | | | | $ | 191,083 | | | | | $ | 791,010 | | | | | $ | 704,874 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of services (exclusive of depreciation and amortization expenses)
|
| | | | 75,192 | | | | | | 59,155 | | | | | | 249,767 | | | | | | 214,891 | | |
Sales and marketing
|
| | | | 33,780 | | | | | | 29,964 | | | | | | 124,437 | | | | | | 111,470 | | |
General and administrative
|
| | | | 26,135 | | | | | | 14,681 | | | | | | 62,924 | | | | | | 73,089 | | |
Research and development
|
| | | | 10,320 | | | | | | 8,326 | | | | | | 35,332 | | | | | | 32,807 | | |
Depreciation and amortization
|
| | | | 44,174 | | | | | | 43,966 | | | | | | 176,467 | | | | | | 183,167 | | |
Total operating expenses
|
| | | | 189,601 | | | | | | 156,092 | | | | | | 648,927 | | | | | | 615,424 | | |
Income from operations
|
| | | | 35,191 | | | | | | 34,991 | | | | | | 142,083 | | | | | | 89,450 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (55,812) | | | | | | (47,147) | | | | | | (198,309) | | | | | | (148,967) | | |
Related party interest expense
|
| | | | (1,372) | | | | | | (2,354) | | | | | | (7,608) | | | | | | (6,358) | | |
Loss before income taxes
|
| | | | (21,993) | | | | | | (14,510) | | | | | | (63,834) | | | | | | (65,875) | | |
Income tax expense (benefit)
|
| | | | (6,061) | | | | | | (3,887) | | | | | | (12,500) | | | | | | (14,420) | | |
Net loss
|
| | | $ | (15,932) | | | | | $ | (10,623) | | | | | $ | (51,334) | | | | | $ | (51,455) | | |
Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share attributable to
common stockholders: |
| | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | $ | (0.13) | | | | | $ | (0.09) | | | | | $ | (0.42) | | | | | $ | (0.42) | | |
Diluted
|
| | | $ | (0.13) | | | | | $ | (0.09) | | | | | $ | (0.42) | | | | | $ | (0.42) | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||
Weighted average shares of common stock outstanding:
|
| | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | 121,675,298 | | | | | | 121,672,427 | | | | | | 121,675,430 | | | | | | 121,684,771 | | |
Diluted
|
| | | | 121,675,298 | | | | | | 121,672,427 | | | | | | 121,675,430 | | | | | | 121,684,771 | | |
Cash Flow Data: | | | | | | | | | | | | | | | | ||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | ||||||||||
Operating activities
|
| | | $ | 10,730 | | | | | $ | 16,858 | | | | | $ | 51,460 | | | | | $ | 102,634 | | |
Investing activities
|
| | | | (5,560) | | | | | | (4,770) | | | | | | (61,517) | | | | | | (17,433) | | |
Financing activities
|
| | | | 20,210 | | | | | | (2,525) | | | | | | (17,151) | | | | | | (67,065) | | |
Other Financial and Operating Data: | | | | | | | | | | | | | | | | ||||||||||
Adjusted EBITDA(1)(2)
|
| | | $ | 92,761 | | | | | $ | 82,723 | | | | | $ | 333,715 | | | | | $ | 295,508 | | |
Net loss margin
|
| |
(7.1)%
|
| |
(5.6)%
|
| |
(6.5)%
|
| |
(7.3)%
|
| ||||||||||||
Adjusted EBITDA margin(1)(2)
|
| |
41.3%
|
| |
43.3%
|
| |
42.2%
|
| |
41.9%
|
| ||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents
|
| | | $ | 57,337 | | | | | | | | | | | $ | 35,580 | | | | | $ | 64,558 | | |
Total assets
|
| | | | 4,576,991 | | | | | | | | | | | | 4,582,974 | | | | | | 4,694,392 | | |
Total liabilities
|
| | | | 2,541,504 | | | | | | | | | | | | 2,533,042 | | | | | | 2,588,160 | | |
Total stockholders’ equity
|
| | | | 2,035,487 | | | | | | | | | | | | 2,049,932 | | | | | | 2,106,232 | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net loss
|
| | | $ | (15,932) | | | | | $ | (10,623) | | | | | $ | (51,334) | | | | | $ | (51,455) | | |
Interest expense, net
|
| | | | 57,184 | | | | | | 49,501 | | | | | | 205,917 | | | | | | 155,325 | | |
Income tax benefit
|
| | | | (6,061) | | | | | | (3,887) | | | | | | (12,500) | | | | | | (14,420) | | |
Depreciation and amortization
|
| | | | 44,174 | | | | | | 43,966 | | | | | | 176,467 | | | | | | 183,167 | | |
Stock-based compensation expense
|
| | | | 2,528 | | | | | | 2,150 | | | | | | 8,848 | | | | | | 8,003 | | |
Acquisition and integration costs
|
| | | | 302 | | | | | | 1,616 | | | | | | 3,947 | | | | | | 2,208 | | |
Asset and lease impairments(a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,856 | | |
Costs related to amended debt agreements
|
| | | | 10,402 | | | | | | — | | | | | | 393 | | | | | | 1,549 | | |
IPO related costs
|
| | | | 164 | | | | | | — | | | | | | 1,977 | | | | | | 275 | | |
Adjusted EBITDA
|
| | | $ | 92,761 | | | | | $ | 82,723 | | | | | $ | 333,715 | | | | | $ | 295,508 | | |
Revenue
|
| | | $ | 224,792 | | | | | $ | 191,083 | | | | | $ | 791,010 | | | | | $ | 704,874 | | |
Net loss margin
|
| |
(7.1)%
|
| |
(5.6)%
|
| |
(6.5)%
|
| |
(7.3)%
|
| ||||||||||||
Adjusted EBITDA margin
|
| |
41.3%
|
| |
43.3%
|
| |
42.2%
|
| |
41.9%
|
|
| | |
As of March 31, 2024
|
| |||||||||
($ in thousands, except share and par value)
|
| |
Actual
|
| |
As adjusted
|
| ||||||
Cash and cash equivalents(1)
|
| | | $ | 57,337 | | | | | $ | 57,337 | | |
Debt: | | | | | | | | | | | | | |
Revolving Credit Facility(2)
|
| | | | — | | | | | | — | | |
First Lien Credit Facility(2)
|
| | | | 2,200,000 | | | | | | 1,290,884 | | |
Receivables Facility(2)
|
| | | | 70,000 | | | | | | 70,000 | | |
Total debt
|
| | | | 2,270,000 | | | | | | 1,360,884 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common Stock, $0.01 par value per share, 227,000,000 shares authorized,
actual; 121,659,634 shares issued and outstanding, actual; 2,500,000,000 shares authorized, as adjusted; 166,659,634 shares issued and outstanding, as adjusted |
| | | | 1,217 | | | | | | 1,667 | | |
Additional paid-in capital
|
| | | | 2,236,350 | | | | | | 3,139,188 | | |
Accumulated other comprehensive income (loss)
|
| | | | 15,627 | | | | | | 15,627 | | |
Accumulated deficit
|
| | | | (217,707) | | | | | | (217,707) | | |
Total stockholders’ equity
|
| | | $ | 2,035,487 | | | | | $ | 2,938,775 | | |
Total capitalization
|
| | | $ | 4,305,487 | | | | | $ | 4,299,658 | | |
|
|
Initial public offering price per share of our common stock
|
| | | $ | 21.50 | | |
|
Net tangible book value (deficit) per share of our common stock as of March 31, 2024
|
| | | $ | (17.81) | | |
|
Increase in tangible book value per share attributable to new investors purchasing shares of our common stock in this offering
|
| | | $ | 10.26 | | |
|
As adjusted net tangible book value per share of our common stock after giving effect to this offering
|
| | | $ | (7.55) | | |
|
Dilution per share of our common stock to new investors in this offering
|
| | | $ | 29.05 | | |
| | |
Shares purchased
|
| |
Total consideration
|
| |
Average price
per share |
| |||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(in thousands, except per share amounts and percentages)
|
| |||||||||||||||||||||
Existing stockholders
|
| | | | 121,660 | | | |
73.0%
|
| | | $ | 2,174,954 | | | |
69.2%
|
| | | $ | 17.88 | | |
New investors
|
| | | | 45,000 | | | |
27.0%
|
| | | | 967,500 | | | |
30.8%
|
| | | $ | 21.50 | | |
|
| | |
Shares purchased
|
| |
Total consideration
|
| |
Average price
per share |
| ||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||
| | |
(in thousands, except per share amounts and percentages)
|
| ||||||||||||||||||
Total
|
| | | | 166,660 | | | |
100.0%
|
| | | $ | 3,142,454 | | | |
100.0%
|
| | | |
| | |
Three months ended March 31,
|
| | | | | | | | | | |||||||||||||||||||||
($ in thousands)
|
| |
2024
|
| |
2023
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||||||||
Revenue
|
| | | $ | 224,792 | | | | | | 100.0% | | | | | $ | 191,083 | | | | | | 100.0% | | | | | $ | 33,709 | | | |
17.6%
|
|
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 75,192 | | | | | | 33.4% | | | | | | 59,155 | | | | | | 31.0% | | | | | | 16,037 | | | |
27.1%
|
|
Sales and marketing
|
| | | | 33,780 | | | | | | 15.0% | | | | | | 29,964 | | | | | | 15.7% | | | | | | 3,816 | | | |
12.7%
|
|
General and administrative
|
| | | | 26,135 | | | | | | 11.6% | | | | | | 14,681 | | | | | | 7.7% | | | | | | 11,454 | | | |
78.0%
|
|
Research and development
|
| | | | 10,320 | | | | | | 4.6% | | | | | | 8,326 | | | | | | 4.4% | | | | | | 1,994 | | | |
23.9%
|
|
Depreciation and amortization
|
| | | | 44,174 | | | | | | 19.7% | | | | | | 43,966 | | | | | | 23.0% | | | | | | 208 | | | |
0.5%
|
|
Total operating expenses
|
| | | | 189,601 | | | | | | 84.3% | | | | | | 156,092 | | | | | | 81.7% | | | | | | 33,509 | | | |
21.5%
|
|
Income from operations
|
| | | | 35,191 | | | | | | 15.7% | | | | | | 34,991 | | | | | | 18.3% | | | | | | 200 | | | |
0.6%
|
|
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (55,812) | | | | | | (24.8)% | | | | | | (47,147) | | | | | | (24.7)% | | | | | | (8,665) | | | |
18.4%
|
|
Related party interest expense
|
| | | | (1,372) | | | | | | (0.6)% | | | | | | (2,354) | | | | | | (1.2)% | | | | | | 982 | | | |
(41.7)%
|
|
Loss before income taxes
|
| | | | (21,993) | | | | | | (9.8)% | | | | | | (14,510) | | | | | | (7.6)% | | | | | | (7,483) | | | |
51.6%
|
|
Income tax (benefit)
|
| | | | (6,061) | | | | | | (2.7)% | | | | | | (3,887) | | | | | | (2.0)% | | | | | | (2,174) | | | |
55.9%
|
|
Net loss
|
| | | $ | (15,932) | | | | | | (7.1)% | | | | | $ | (10,623) | | | | | | (5.6)% | | | | | $ | (5,309) | | | |
50.0%
|
|
| | |
Three months ended March 31,
|
| | | | | | | | | | |||||||||||||||||||||
($ in thousands)
|
| |
2024
|
| |
2023
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription revenue
|
| | | $ | 106,079 | | | | | | 47.2% | | | | | $ | 96,390 | | | | | | 50.4% | | | | | $ | 9,689 | | | |
10.1%
|
|
Volume-based revenue
|
| | | | 117,144 | | | | | | 52.1% | | | | | | 94,005 | | | | | | 49.2% | | | | | | 23,139 | | | |
24.6%
|
|
Services and other revenue
|
| | | | 1,569 | | | | | | 0.7% | | | | | | 688 | | | | | | 0.4% | | | | | | 881 | | | |
128.1%
|
|
Total Revenue
|
| | | $ | 224,792 | | | | | | 100.0% | | | | | $ | 191,083 | | | | | | 100.0% | | | | | $ | 33,709 | | | |
17.6%
|
|
| | |
Year ended December 31,
|
| | | | | | | | | | |||||||||||||||
($ in thousands)
|
| |
2023
|
| |
2022
|
| |
Change
|
| ||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||
Revenue
|
| | | $ | 791,010 | | | |
100.0%
|
| | | $ | 704,874 | | | |
100.0%
|
| | | $ | 86,136 | | | |
12.2%
|
|
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and
amortization) |
| | | | 249,767 | | | |
31.6%
|
| | | | 214,891 | | | |
30.5%
|
| | | | 34,876 | | | |
16.2%
|
|
Sales and marketing
|
| | | | 124,437 | | | |
15.7%
|
| | | | 111,470 | | | |
15.8%
|
| | | | 12,967 | | | |
11.6%
|
|
General and administrative
|
| | | | 62,924 | | | |
8.0%
|
| | | | 73,089 | | | |
10.4%
|
| | | | (10,165) | | | |
(13.9)%
|
|
Research and development
|
| | | | 35,332 | | | |
4.5%
|
| | | | 32,807 | | | |
4.7%
|
| | | | 2,525 | | | |
7.7%
|
|
Depreciation and amortization
|
| | | | 176,467 | | | |
22.3%
|
| | | | 183,167 | | | |
26.0%
|
| | | | (6,700) | | | |
(3.7)%
|
|
Total operating expenses
|
| | | | 648,927 | | | |
82.0%
|
| | | | 615,424 | | | |
87.3%
|
| | | | 33,503 | | | |
5.4%
|
|
Income from operations
|
| | | | 142,083 | | | |
18.0%
|
| | | | 89,450 | | | |
12.7%
|
| | | | 52,633 | | | |
58.8%
|
|
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (198,309) | | | |
(25.1)%
|
| | | | (148,967) | | | |
(21.1)%
|
| | | | (49,342) | | | |
33.1%
|
|
Related party interest expense
|
| | | | (7,608) | | | |
(1.0)%
|
| | | | (6,358) | | | |
(0.9)%
|
| | | | (1,250) | | | |
19.7%
|
|
Loss before income taxes
|
| | | | (63,834) | | | |
(8.1)%
|
| | | | (65,875) | | | |
(9.3)%
|
| | | | 2,041 | | | |
(3.1)%
|
|
Income tax (benefit)
|
| | | | (12,500) | | | |
(1.6)%
|
| | | | (14,420) | | | |
(2.0)%
|
| | | | 1,920 | | | |
(13.3)%
|
|
Net loss
|
| | | $ | (51,334) | | | |
(6.5)%
|
| | | $ | (51,455) | | | |
(7.3)%
|
| | | $ | 121 | | | |
(0.2)%
|
|
| | |
Year ended December 31,
|
| | | | | | | | | | |||||||||||||||
($ in thousands)
|
| |
2023
|
| |
2022
|
| |
Change
|
| ||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||
Subscription revenue
|
| | | $ | 401,013 | | | |
50.7%
|
| | | $ | 366,717 | | | |
52.0%
|
| | | $ | 34,296 | | | |
9.4%
|
|
Volume-based revenue
|
| | | | 386,276 | | | |
48.8%
|
| | | | 335,452 | | | |
47.6%
|
| | | | 50,824 | | | |
15.2%
|
|
Services and other revenue
|
| | | | 3,721 | | | |
0.5%
|
| | | | 2,705 | | | |
0.4%
|
| | | | 1,016 | | | |
37.6%
|
|
Total revenue
|
| | | $ | 791,010 | | | |
100.0%
|
| | | $ | 704,874 | | | |
100.0%
|
| | | $ | 86,136 | | | |
12.2%
|
|
| | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
March 31,
2022 |
| |
June 30
2022 |
| |
September 30,
2022 |
| |
December 31,
2022 |
| |
March 31,
2023 |
| |
June 30
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
March 31,
2024 |
| |||||||||||||||||||||||||||
Revenue
|
| | | $ | 171,420 | | | | | $ | 173,379 | | | | | $ | 177,973 | | | | | $ | 182,102 | | | | | $ | 191,083 | | | | | $ | 195,969 | | | | | $ | 197,263 | | | | | $ | 206,695 | | | | | $ | 224,792 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 52,184 | | | | | | 53,689 | | | | | | 55,288 | | | | | | 53,728 | | | | | | 59,155 | | | | | | 60,500 | | | | | | 62,922 | | | | | | 67,190 | | | | | | 75,192 | | |
Sales and marketing
|
| | | | 26,067 | | | | | | 26,896 | | | | | | 28,643 | | | | | | 29,865 | | | | | | 29,964 | | | | | | 31,413 | | | | | | 32,114 | | | | | | 30,946 | | | | | | 33,780 | | |
General and
administrative |
| | | | 24,568 | | | | | | 17,860 | | | | | | 15,537 | | | | | | 15,123 | | | | | | 14,681 | | | | | | 14,478 | | | | | | 17,365 | | | | | | 16,400 | | | | | | 26,135 | | |
Research and development
|
| | | | 7,836 | | | | | | 8,064 | | | | | | 8,632 | | | | | | 8,275 | | | | | | 8,326 | | | | | | 8,249 | | | | | | 8,972 | | | | | | 9,785 | | | | | | 10,320 | | |
Depreciation and
amortization |
| | | | 45,361 | | | | | | 45,762 | | | | | | 45,460 | | | | | | 46,584 | | | | | | 43,966 | | | | | | 44,140 | | | | | | 43,675 | | | | | | 44,686 | | | | | | 44,174 | | |
Total operating
expenses |
| | | | 156,016 | | | | | | 152,271 | | | | | | 153,560 | | | | | | 153,575 | | | | | | 156,092 | | | | | | 158,780 | | | | | | 165,048 | | | | | | 169,007 | | | | | | 189,601 | | |
Income from operations
|
| | | | 15,404 | | | | | | 21,108 | | | | | | 24,413 | | | | | | 28,527 | | | | | | 34,991 | | | | | | 37,189 | | | | | | 32,215 | | | | | | 37,688 | | | | | | 35,191 | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (33,635) | | | | | | (34,430) | | | | | | (38,241) | | | | | | (42,662) | | | | | | (47,147) | | | | | | (49,145) | | | | | | (50,755) | | | | | | (51,262) | | | | | | (55,812) | | |
Related party interest
expense |
| | | | (1,153) | | | | | | (1,315) | | | | | | (1,760) | | | | | | (2,130) | | | | | | (2,354) | | | | | | (2,001) | | | | | | (1,655) | | | | | | (1,598) | | | | | | (1,372) | | |
Loss before income taxes
|
| | | | (19,384) | | | | | | (14,637) | | | | | | (15,588) | | | | | | (16,265) | | | | | | (14,510) | | | | | | (13,957) | | | | | | (20,195) | | | | | | (15,172) | | | | | | (21,993) | | |
Income tax (benefit)
|
| | | | (4,815) | | | | | | (3,759) | | | | | | (5,114) | | | | | | (732) | | | | | | (3,887) | | | | | | (3,147) | | | | | | (4,709) | | | | | | (757) | | | | | | (6,061) | | |
Net loss
|
| | | $ | (14,569) | | | | | $ | (10,878) | | | | | $ | (10,474) | | | | | $ | (15,533) | | | | | $ | (10,623) | | | | | $ | (10,810) | | | | | $ | (15,486) | | | | | $ | (14,415) | | | | | $ | (15,932) | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
($ in thousands)
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
Net loss
|
| | | $ | (15,932) | | | | | $ | (10,623) | | | | | $ | (51,334) | | | | | $ | (51,455) | | |
Interest expense, net
|
| | | | 57,184 | | | | | | 49,501 | | | | | | 205,917 | | | | | | 155,325 | | |
Income tax benefit
|
| | | | (6,061) | | | | | | (3,887) | | | | | | (12,500) | | | | | | (14,420) | | |
Depreciation and amortization
|
| | | | 44,174 | | | | | | 43,966 | | | | | | 176,467 | | | | | | 183,167 | | |
Stock-based compensation expense
|
| | | | 2,528 | | | | | | 2,150 | | | | | | 8,848 | | | | | | 8,003 | | |
Acquisition and integration costs
|
| | | | 302 | | | | | | 1,616 | | | | | | 3,947 | | | | | | 2,208 | | |
Asset and lease impairments(a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,856 | | |
Costs related to amended debt agreements
|
| | | | 10,402 | | | | | | — | | | | | | 393 | | | | | | 1,549 | | |
IPO related costs
|
| | | | 164 | | | | | | — | | | | | | 1,977 | | | | | | 275 | | |
Adjusted EBITDA
|
| | | $ | 92,761 | | | | | $ | 82,723 | | | | | $ | 333,715 | | | | | $ | 295,508 | | |
Revenue
|
| | | $ | 224,792 | | | | | $ | 191,083 | | | | | $ | 791,010 | | | | | $ | 704,874 | | |
Net loss margin
|
| |
(7.1%)
|
| |
(5.6)%
|
| |
(6.5)%
|
| |
(7.3)%
|
| ||||||||||||
Adjusted EBITDA margin
|
| |
41.3%
|
| |
43.3%
|
| |
42.2%
|
| |
41.9%
|
|
| | |
Twelve months ended March 31,
|
| |
Year ended December 31,
|
| ||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
|
Net Revenue Retention Rate
|
| |
108.8%
|
| |
108.8%
|
| |
108.6%
|
| |
109.5%
|
|
(For the 12 month period ended)
|
| |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| |
December 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
March 31,
2024 |
| |||||||||||||||||||||||||||
Customer Count with >$100,000 Revenue
|
| | | | 920 | | | | | | 939 | | | | | | 963 | | | | | | 982 | | | | | | 1,007 | | | | | | 1,023 | | | | | | 1,033 | | | | | | 1,046 | | | | | | 1,080 | | |
| | |
Three months ended March 31,
|
| | | | ||||||||||||||||||
($ in thousands)
|
| |
2024
|
| |
2023
|
| |
Amount
|
| |
Change
|
| ||||||||||||
Net cash provided by operating activities
|
| | | $ | 10,730 | | | | | $ | 16,858 | | | | | | (6,128) | | | |
(36.4)%
|
| |||
Net cash used by investing activities
|
| | | | (5,560) | | | | | | (4,770) | | | | | | (790) | | | |
16.6%
|
| |||
Net cash provided by (used in) financing activities
|
| | | | 20,210 | | | | | | (2,525) | | | | | | 22,735 | | | | | | NM | | |
Net increase (decrease) in cash and restricted cash
|
| | | $ | 25,380 | | | | | $ | 9,563 | | | | | $ | 15,817 | | | |
165.4%
|
|
| | |
Year ended December 31,
|
| |
Change
|
| |||||||||||||||
($ in thousands)
|
| |
2023
|
| |
2022
|
| |
Amount
|
| |
Change
|
| |||||||||
Net cash provided by operating activities
|
| | | $ | 51,460 | | | | | $ | 102,634 | | | | | $ | (51,174) | | | |
(49.9)%
|
|
Net cash used by investing activities
|
| | | | (61,517) | | | | | | (17,433) | | | | | | (44,084) | | | |
252.9%
|
|
Net cash used by financing activities
|
| | | | (17,151) | | | | | | (67,065) | | | | | | 49,914 | | | |
(74.4)%
|
|
Net increase (decrease) in cash and restricted cash
|
| | | $ | (27,208) | | | | | $ | 18,136 | | | | | $ | (45,344) | | | |
(250.0)%
|
|
(in thousands)
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Operating lease(1)
|
| | | $ | 3,809 | | | | | $ | 4,898 | | | | | $ | 4,246 | | | | | $ | 2,004 | | | | | $ | 1,845 | | | | | $ | 2,764 | | | | | $ | 19,566 | | |
Finance lease(2)
|
| | | | 1,181 | | | | | | 1,604 | | | | | | 1,641 | | | | | | 1,678 | | | | | | 1,714 | | | | | | 9,309 | | | | | | 17,127 | | |
Debt obligations(3)
|
| | | | 16,500 | | | | | | 22,000 | | | | | | 92,000 | | | | | | 22,000 | | | | | | 22,000 | | | | | | 2,095,500 | | | | | | 2,270,000 | | |
Total
|
| | | $ | 21,490 | | | | | $ | 28,502 | | | | | $ | 97,887 | | | | | $ | 25,682 | | | | | $ | 25,559 | | | | | $ | 2,107,573 | | | | | $ | 2,306,693 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Matthew J. Hawkins
|
| | | | 52 | | | | Chief Executive Officer and Director | |
T. Craig Bridge
|
| | | | 52 | | | | Chief Transformation Officer | |
Matthew R. A. Heiman
|
| | | | 50 | | | | Chief Legal & Administrative Officer | |
Melissa F. (Missy) Miller
|
| | | | 39 | | | | Chief Marketing Officer | |
Steven M. Oreskovich
|
| | | | 52 | | | | Chief Financial Officer | |
Eric L. (Ric) Sinclair III
|
| | | | 38 | | | | Chief Business Officer | |
Christopher L. Schremser
|
| | | | 52 | | | | Chief Technology Officer | |
Kim Wittman
|
| | | | 45 | | | | Chief People Officer | |
John Driscoll
|
| | | | 64 | | | | Chair | |
Samuel Blaichman
|
| | | | 48 | | | | Director | |
Robert A. DeMichiei
|
| | | | 59 | | | | Director | |
Priscilla Hung
|
| | | | 57 | | | | Director | |
Eric C. Liu
|
| | | | 47 | | | | Director | |
Heidi G. Miller
|
| | | | 71 | | | | Director | |
Paul G. Moskowitz
|
| | | | 37 | | | | Director | |
Vivian E. Riefberg
|
| | | | 63 | | | | Director | |
Ethan Waxman
|
| | | | 35 | | | | Director Nominee | |
Name and principal position
|
| |
Fiscal
Year |
| |
Salary
($)(1) |
| |
Option
awards ($) |
| |
Non-equity
incentive plan compensation ($)(2) |
| |
All other
compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
Matthew J. Hawkins
Chief Executive Officer |
| | | | 2023 | | | | | | 771,458 | | | | | | — | | | | | | 712,828 | | | | | | 59,011 | | | | | | 1,543,297 | | |
| | | 2022 | | | | | | 750,000 | | | | | | 3,674,799 | | | | | | 833,250 | | | | | | 60,678 | | | | | | 5,318,727 | | | ||
Eric L. (Ric) Sinclair III
Chief Business Officer |
| | | | 2023 | | | | | | 412,000 | | | | | | — | | | | | | 625,840 | | | | | | 22,512 | | | | | | 1,060,352 | | |
| | | 2022 | | | | | | 400,000 | | | | | | 545,293 | | | | | | 635,809 | | | | | | 22,734 | | | | | | 1,603,836 | | | ||
T. Craig Bridge
Chief Transformation Officer |
| | | | 2023 | | | | | | 412,000 | | | | | | — | | | | | | 380,733 | | | | | | 14,337 | | | | | | 807,070 | | |
| | | 2022 | | | | | | 400,000 | | | | | | 545,293 | | | | | | 444,400 | | | | | | 21,769 | | | | | | 1,411,462 | | |
Name
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
securities underlying unexercised options (#) unexercisable |
| |
Equity incentive
plan awards: number of securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |||||||||||||||
Matthew J. Hawkins(1)
|
| | | | 2,327,275 | | | | | | — | | | | | | — | | | | | $ | 4.14 | | | | | | 11/1/2027 | | |
Matthew J. Hawkins(1)
|
| | | | 235,605 | | | | | | — | | | | | | — | | | | | $ | 4.14 | | | | | | 11/1/2027 | | |
Matthew J. Hawkins(1)
|
| | | | 871,200 | | | | | | 217,800 | | | | | | 1,089,000 | | | | | $ | 16.53 | | | | | | 10/23/2029 | | |
Matthew J. Hawkins(2)
|
| | | | 46,887 | | | | | | 187,551 | | | | | | 234,437 | | | | | $ | 33.06 | | | | | | 8/16/2032 | | |
Eric L. (Ric) Sinclair III(1)
|
| | | | 155,224 | | | | | | — | | | | | | — | | | | | $ | 4.14 | | | | | | 11/1/2027 | | |
Eric L. (Ric) Sinclair III(2)
|
| | | | 235,950 | | | | | | 58,988 | | | | | | 294,937 | | | | | $ | 16.53 | | | | | | 10/23/2029 | | |
Eric L. (Ric) Sinclair III(2)
|
| | | | 54,450 | | | | | | 36,300 | | | | | | 90,750 | | | | | $ | 18.19 | | | | | | 8/9/2030 | | |
Eric L. (Ric) Sinclair III(2)
|
| | | | 6,957 | | | | | | 27,831 | | | | | | 34,787 | | | | | $ | 33.06 | | | | | | 8/16/2032 | | |
T. Craig Bridge(1)
|
| | | | 186,231 | | | | | | — | | | | | | — | | | | | $ | 4.14 | | | | | | 11/1/2027 | | |
T. Craig Bridge(1)
|
| | | | 21,036 | | | | | | — | | | | | | — | | | | | $ | 4.14 | | | | | | 11/1/2027 | | |
T. Craig Bridge(1)
|
| | | | 160,218 | | | | | | — | | | | | | — | | | | | $ | 4.14 | | | | | | 7/1/2026 | | |
T. Craig Bridge(2)
|
| | | | 157,300 | | | | | | 39,325 | | | | | | 196,625 | | | | | $ | 16.53 | | | | | | 10/23/2029 | | |
T. Craig Bridge(2)
|
| | | | 27,225 | | | | | | 18,150 | | | | | | 45,375 | | | | | $ | 18.19 | | | | | | 8/9/2030 | | |
T. Craig Bridge(2)
|
| | | | 6,957 | | | | | | 27,831 | | | | | | 34,787 | | | | | $ | 33.06 | | | | | | 8/16/2032 | | |
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)
|
| | | | — | | | | | | 145,200 | | | | | | — | | | | | $ | 37.20 | | | | | | 5/1/2034 | | |
Eric L. (Ric) Sinclair III(1)
|
| | | | — | | | | | | 72,600 | | | | | | — | | | | | $ | 37.20 | | | | | | 5/1/2034 | | |
T. Craig Bridge(1)
|
| | | | — | | | | | | 48,400 | | | | | | — | | | | | $ | 37.20 | | | | | | 5/1/2034 | | |
Name
|
| |
Fees earned or
paid in cash ($) |
| |
Option
Awards(1) ($) |
| |
Total
($) |
| |||||||||
Ursula Burns(2) | | | | $ | 50,000 | | | | | $ | — | | | | | $ | 50,000 | | |
Robert DeMichiei
|
| | | $ | 50,000 | | | | | $ | — | | | | | $ | 50,000 | | |
Michael Douglas(3)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
John Driscoll
|
| | | $ | 125,000 | | | | | $ | — | | | | | $ | 125,000 | | |
Priscilla Hung(4)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Eric Liu
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Heidi G. Miller
|
| | | $ | 50,000 | | | | | $ | — | | | | | $ | 50,000 | | |
Paul Moskowitz
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Vivian E. Riefberg
|
| | | $ | 15,000 | | | | | $ | 474,446 | | | | | $ | 489,446 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
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 |
| |||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||
Greater than 5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EQT Investor(1)
|
| | | | 48,658,517 | | | | | | 40.0% | | | | | | 48,658,517 | | | | | | 29.2% | | | | | | 48,658,517 | | | | | | 28.1% | | |
CPPIB Investor(2)
|
| | | | 37,209,454 | | | | | | 30.6% | | | | | | 37,209,454 | | | | | | 22.3% | | | | | | 37,209,454 | | | | | | 21.5% | | |
Bain Investors(3)
|
| | | | 27,980,417 | | | | | | 23.0% | | | | | | 27,980,417 | | | | | | 16.8% | | | | | | 27,980,417 | | | | | | 16.1% | | |
Francisco Partners Investors(4)
|
| | | | 6,478,921 | | | | | | 5.3% | | | | | | 6,478,921 | | | | | | 3.9% | | | | | | 6,478,921 | | | | | | 3.7% | | |
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Matthew J. Hawkins(5)
|
| | | | 3,480,967 | | | | | | 2.8% | | | | | | 3,480,967 | | | | | | 2.0% | | | | | | 3,480,967 | | | | | | 2.0% | | |
Eric L. (Ric) Sinclair III(6)
|
| | | | 452,581 | | | | | | * | | | | | | 452,581 | | | | | | * | | | | | | 452,581 | | | | | | * | | |
T.Craig Bridge(7)
|
| | | | 610,798 | | | | | | * | | | | | | 610,798 | | | | | | * | | | | | | 610,798 | | | | | | * | | |
John Driscoll(8)
|
| | | | 248,146 | | | | | | * | | | | | | 248,146 | | | | | | * | | | | | | 248,146 | | | | | | * | | |
Samuel Blaichman(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert A. DeMichiei(10)
|
| | | | 87,107 | | | | | | * | | | | | | 87,107 | | | | | | * | | | | | | 87,107 | | | | | | * | | |
Priscilla Hung
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric C. Liu(11)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Heidi G. Miller(12)
|
| | | | 65,815 | | | | | | * | | | | | | 65,815 | | | | | | * | | | | | | 65,815 | | | | | | * | | |
Paul G. Moskowitz(13)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vivian E. Riefberg
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All executive officers and directors as a
group (16 persons)(14) |
| | | | 5,833,538 | | | | | | 4.6% | | | | | | 5,833,538 | | | | | | 3.4% | | | | | | 5,833,538 | | | | | | 3.3% | | |
Name
|
| |
Number of
shares |
| |||
J.P. Morgan Securities LLC
|
| | | | 11,181,818 | | |
Goldman Sachs & Co. LLC
|
| | | | 11,181,818 | | |
Barclays Capital Inc.
|
| | | | 11,181,818 | | |
William Blair & Company, L.L.C.
|
| | | | 3,272,728 | | |
Evercore Group L.L.C.
|
| | | | 2,454,545 | | |
BofA Securities, Inc.
|
| | | | 2,045,455 | | |
RBC Capital Markets, LLC
|
| | | | 1,636,364 | | |
Deutsche Bank Securities Inc.
|
| | | | 818,182 | | |
Canaccord Genuity LLC
|
| | | | 613,636 | | |
Raymond James & Associates, Inc.
|
| | | | 613,636 | | |
Total
|
| | | | 45,000,000 | | |
| | |
Per share
|
| |
Total without
option to purchase additional shares exercise |
| |
Total with full
option to purchase additional shares exercise |
| |||||||||
Public offering price
|
| | | $ | 21.5000 | | | | | $ | 967,500,000 | | | | | $ | 1,112,625,000 | | |
Underwriting discount
|
| | | | 1.1825 | | | | | | 53,212,500 | | | | | | 61,194,375 | | |
Proceeds, before expenses, to us
|
| | | $ | 20.3175 | | | | | $ | 914,287,500 | | | | | $ | 1,051,430,625 | | |
| | |
Page
|
| |||
Audited Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
Unaudited financial statements | | | | | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | |
| | |
2023
|
| |
2022
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 35,580 | | | | | $ | 64,558 | | |
Restricted cash
|
| | | | 9,848 | | | | | | 8,078 | | |
Accounts receivable, net of allowance of $5,335 at December 31, 2023 and $4,477 at December 31, 2022
|
| | | | 126,089 | | | | | | 107,082 | | |
Income tax receivable
|
| | | | 6,811 | | | | | | 4,351 | | |
Prepaid expenses
|
| | | | 13,296 | | | | | | 8,504 | | |
Other current assets
|
| | | | 30,426 | | | | | | 25,326 | | |
Total current assets
|
| | | | 222,050 | | | | | | 217,899 | | |
Property, plant and equipment, net
|
| | | | 61,259 | | | | | | 55,856 | | |
Operating lease right-of-use assets, net
|
| | | | 10,353 | | | | | | 11,718 | | |
Intangible assets, net
|
| | | | 1,186,936 | | | | | | 1,326,542 | | |
Goodwill
|
| | | | 3,030,013 | | | | | | 3,009,558 | | |
Deferred costs
|
| | | | 65,811 | | | | | | 51,622 | | |
Other long-term assets
|
| | | | 6,552 | | | | | | 21,197 | | |
Total assets
|
| | | $ | 4,582,974 | | | | | $ | 4,694,392 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 45,484 | | | | | $ | 28,095 | | |
Accrued compensation
|
| | | | 23,286 | | | | | | 25,861 | | |
Aggregated funds payable
|
| | | | 9,659 | | | | | | 7,555 | | |
Other accrued expenses
|
| | | | 10,923 | | | | | | 8,042 | | |
Deferred revenue
|
| | | | 10,935 | | | | | | 9,902 | | |
Current portion of long-term debt
|
| | | | 17,454 | | | | | | 17,100 | | |
Related party current portion of long-term debt
|
| | | | 529 | | | | | | 883 | | |
Current portion of operating lease liabilities
|
| | | | 4,398 | | | | | | 4,025 | | |
Current portion of finance lease liabilities
|
| | | | 821 | | | | | | 749 | | |
Total current liabilities
|
| | | | 123,489 | | | | | | 102,212 | | |
Long-term liabilities | | | | | | | | | | | | | |
Deferred tax liability
|
| | | | 174,480 | | | | | | 240,760 | | |
Long-term debt, net, less current portion
|
| | | | 2,134,920 | | | | | | 2,099,533 | | |
Related party long-term debt, net, less current portion
|
| | | | 64,758 | | | | | | 108,375 | | |
Operating lease liabilities, net of current portion
|
| | | | 14,278 | | | | | | 17,706 | | |
Finance lease liabilities, net of current portion
|
| | | | 12,194 | | | | | | 13,015 | | |
Deferred revenue—LT
|
| | | | 6,173 | | | | | | 6,552 | | |
Other long-term liabilities
|
| | | | 2,750 | | | | | | 7 | | |
Total liabilities
|
| | | | 2,533,042 | | | | | | 2,588,160 | | |
Commitments and contingencies (Note 19) | | | | | | | | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock $0.01 par value—227,000,000 shares authorized and 121,679,902 and 121,670,948 shares issued and outstanding at December 31, 2023 and 2022, respectively
|
| | | | 1,217 | | | | | | 1,217 | | |
Additional paid-in capital
|
| | | | 2,234,688 | | | | | | 2,225,618 | | |
Accumulated other comprehensive income (loss)
|
| | | | 15,802 | | | | | | 29,838 | | |
Accumulated deficit
|
| | | | (201,775) | | | | | | (150,441) | | |
Total stockholders’ equity
|
| | | | 2,049,932 | | | | | | 2,106,232 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 4,582,974 | | | | | $ | 4,694,392 | | |
| | |
2023
|
| |
2022
|
| ||||||
Revenue
|
| | | $ | 791,010 | | | | | $ | 704,874 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization expenses)
|
| | | | 249,767 | | | | | | 214,891 | | |
Sales and marketing
|
| | | | 124,437 | | | | | | 111,470 | | |
General and administrative
|
| | | | 62,924 | | | | | | 73,089 | | |
Research and development
|
| | | | 35,332 | | | | | | 32,807 | | |
Depreciation and amortization
|
| | | | 176,467 | | | | | | 183,167 | | |
Total operating expenses
|
| | | | 648,927 | | | | | | 615,424 | | |
Income from operations
|
| | | | 142,083 | | | | | | 89,450 | | |
Other expense | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (198,309) | | | | | | (148,967) | | |
Related party interest expense
|
| | | | (7,608) | | | | | | (6,358) | | |
Loss before income taxes
|
| | | | (63,834) | | | | | | (65,875) | | |
Income tax benefit
|
| | | | (12,500) | | | | | | (14,420) | | |
Net loss
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
Net loss per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.42) | | | | | $ | (0.42) | | |
Diluted
|
| | | $ | (0.42) | | | | | $ | (0.42) | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 121,675,430 | | | | | | 121,684,771 | | |
Diluted
|
| | | | 121,675,430 | | | | | | 121,684,771 | | |
| | |
2023
|
| |
2022
|
| ||||||
Net loss
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
Other comprehensive income, before tax: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | (18,651) | | | | | | 40,204 | | |
Income tax effect: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | 4,615 | | | | | | (9,877) | | |
Other comprehensive income (loss), net of tax
|
| | | | (14,036) | | | | | | 30,327 | | |
Comprehensive income (loss), net of tax
|
| | | $ | (65,370) | | | | | $ | (21,128) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, December 31, 2021
|
| | | | 121,714,347 | | | | | $ | 1,217 | | | | | $ | 2,219,423 | | | | | $ | (489) | | | | | $ | (98,986) | | | | | | 2,121,165 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 8,003 | | | | | | — | | | | | | — | | | | | | 8,003 | | |
Settlement of common stock options,
net of stock option exercises |
| | | | 30,523 | | | | | | 1 | | | | | | 579 | | | | | | — | | | | | | — | | | | | | 580 | | |
Repurchase of shares
|
| | | | (73,922) | | | | | | (1) | | | | | | (2,453) | | | | | | — | | | | | | — | | | | | | (2,454) | | |
Capital subscriptions
|
| | | | — | | | | | | — | | | | | | 66 | | | | | | — | | | | | | — | | | | | | 66 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,455) | | | | | | (51,455) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 30,327 | | | | | | — | | | | | | 30,327 | | |
Balances, December 31, 2022
|
| | | | 121,670,948 | | | | | $ | 1,217 | | | | | $ | 2,225,618 | | | | | $ | 29,838 | | | | | $ | (150,441) | | | | | $ | 2,106,232 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 8,848 | | | | | | — | | | | | | — | | | | | | 8,848 | | |
Settlement of common stock options,
net of stock option exercises |
| | | | 26,268 | | | | | | 1 | | | | | | 424 | | | | | | — | | | | | | — | | | | | | 425 | | |
Repurchase of shares
|
| | | | (17,314) | | | | | | (1) | | | | | | (687) | | | | | | — | | | | | | — | | | | | | (688) | | |
Capital subscriptions
|
| | | | — | | | | | | — | | | | | | 485 | | | | | | — | | | | | | — | | | | | | 485 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,334) | | | | | | (51,334) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (14,036) | | | | | | — | | | | | | (14,036) | | |
Balances, December 31, 2023
|
| | | | 121,679,902 | | | | | $ | 1,217 | | | | | $ | 2,234,688 | | | | | $ | 15,802 | | | | | $ | (201,775) | | | | | $ | 2,049,932 | | |
| | |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities
|
| | | | | | | | | | | | |
Net loss
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
Adjustments to reconcile net (loss) income to net cash
|
| | | | | | | | | | | | |
provided by operating activities
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 176,467 | | | | | | 183,167 | | |
Share-based compensation
|
| | | | 8,848 | | | | | | 8,003 | | |
Provision for bad debt expense
|
| | | | 2,419 | | | | | | 2,518 | | |
Loss on disposal of assets
|
| | | | — | | | | | | 27 | | |
Loss on extinguishment of debt
|
| | | | 393 | | | | | | 1,079 | | |
Impairment loss
|
| | | | — | | | | | | 10,856 | | |
Deferred income taxes
|
| | | | (61,665) | | | | | | (27,108) | | |
Amortization of debt discount and issuance costs
|
| | | | 10,471 | | | | | | 10,260 | | |
Other
|
| | | | 485 | | | | | | 66 | | |
Changes in:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (16,714) | | | | | | (17,372) | | |
Income tax refundable
|
| | | | (2,459) | | | | | | 6,428 | | |
Prepaid expenses and other current assets
|
| | | | (9,705) | | | | | | (570) | | |
Deferred costs
|
| | | | (14,189) | | | | | | (17,380) | | |
Other long-term assets
|
| | | | (1,664) | | | | | | (79) | | |
Accounts payable and accrued expenses
|
| | | | 11,920 | | | | | | (3,344) | | |
Deferred revenue
|
| | | | (167) | | | | | | (1,316) | | |
Operating lease right-of-use assets and lease liabilities
|
| | | | (1,691) | | | | | | (1,116) | | |
Other long-term liabilities
|
| | | | 45 | | | | | | (30) | | |
Net cash provided by operating activities
|
| | | | 51,460 | | | | | | 102,634 | | |
Cash flows from investing activities
|
| | | | | | | | | | | | |
Acquisitions, net of cash and cash equivalents acquired
|
| | | | (40,000) | | | | | | — | | |
Purchase of property and equipment and capitalization of internally developed software costs
|
| | | | (21,517) | | | | | | (17,433) | | |
Net cash used in investing activities
|
| | | | (61,517) | | | | | | (17,433) | | |
Cash flows from financing activities
|
| | | | | | | | | | | | |
Payment to former shareholders
|
| | | | — | | | | | | (2) | | |
Change in aggregated funds liability
|
| | | | 2,105 | | | | | | 626 | | |
Repurchase of shares
|
| | | | (688) | | | | | | (2,454) | | |
Proceeds from exercise of common stock
|
| | | | 425 | | | | | | 649 | | |
Proceeds from issuances of debt
|
| | | | 20,000 | | | | | | — | | |
Payments on debt
|
| | | | (37,983) | | | | | | (64,982) | | |
Debt issuance costs
|
| | | | (219) | | | | | | — | | |
Cash settlement of stock options
|
| | | | — | | | | | | (70) | | |
Finance lease liabilities paid
|
| | | | (791) | | | | | | (832) | | |
Net cash used in financing activities
|
| | | | (17,151) | | | | | | (67,065) | | |
Increase in cash and cash equivalents during the period
|
| | | | (27,208) | | | | | | 18,136 | | |
Cash and cash equivalents and restricted cash—beginning of period
|
| | | | 72,636 | | | | | | 54,500 | | |
Cash and cash equivalents and restricted cash—end of period
|
| | | $ | 45,428 | | | | | $ | 72,636 | | |
Supplemental disclosures of cash flow information
|
| | | | | | | | | | | | |
Interest paid
|
| | | $ | 193,003 | | | | | $ | 144,317 | | |
Cash taxes paid (refunds received), net
|
| | | | 51,449 | | | | | | 5,574 | | |
Non-cash investing and financing activities
|
| | | | | | | | | | | | |
Fixed asset purchases in accounts payable
|
| | | | 1,091 | | | | | | 123 | | |
Reconciliation of Balance Sheet Cash Accounts to Cash Flow Statement
|
| | | | | | | | | | | | |
Balance sheet
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 35,580 | | | | | | 64,558 | | |
Restricted cash
|
| | | | 9,848 | | | | | | 8,078 | | |
Total
|
| | | | 45,428 | | | | | | 72,636 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Beginning balance
|
| | | $ | (4,477) | | | | | $ | (3,713) | | |
Provision for losses on receivables
|
| | | | (2,419) | | | | | | (2,518) | | |
Write-offs
|
| | | | 2,166 | | | | | | 2,237 | | |
Recoveries
|
| | | | (605) | | | | | | (483) | | |
Ending Balance
|
| | | $ | (5,335) | | | | | $ | (4,477) | | |
| | | | | |
Year ended December 31,
|
| |||||||||
| | |
Recognition
|
| |
2023
|
| |
2022
|
| ||||||
Subscription revenue
|
| |
Over time
|
| | | $ | 401,013 | | | | | $ | 366,717 | | |
Volume-based revenue
|
| |
Over time
|
| | | | 386,276 | | | | | | 335,452 | | |
Implementation services and other revenue
|
| |
Various
|
| | | | 3,721 | | | | | | 2,705 | | |
Total revenues
|
| | | | | | $ | 791,010 | | | | | $ | 704,874 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Beginning balance
|
| | | $ | 16,454 | | | | | $ | 17,771 | | |
Revenue recognized
|
| | | | (9,900) | | | | | | (11,701) | | |
Additional amounts deferred
|
| | | | 10,554 | | | | | | 10,384 | | |
Ending balance
|
| | | $ | 17,108 | | | | | $ | 16,454 | | |
| | |
Balance Sheet Classification
|
| |
Carrying value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other current assets
|
| | | $ | 23,350 | | | | | $ | — | | | | | $ | 23,350 | | | | | $ | — | | |
| | |
Balance Sheet Classification
|
| |
Carrying value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other long-term liabilities
|
| | | $ | 2,472 | | | | | $ | — | | | | | $ | 2,472 | | | | | $ | — | | |
December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other current assets;
other long-term assets |
| | | $ | 39,529 | | | | | $ | — | | | | | $ | 39,529 | | | | | $ | — | | |
|
Initial cash consideration
|
| | | $ | 31,374 | | |
|
Total
|
| | | $ | 31,374 | | |
|
Cash and cash equivalents
|
| | | $ | 1,374 | | |
|
Accounts receivable
|
| | | | 1,772 | | |
|
Prepaid and other current assets
|
| | | | 255 | | |
|
Other assets
|
| | | | 229 | | |
|
Customer relationships
|
| | | | 14,500 | | |
|
Developed technology
|
| | | | 800 | | |
|
Tradenames and trademarks
|
| | | | 400 | | |
|
Goodwill
|
| | | | 13,935 | | |
|
Total acquired assets
|
| | | $ | 33,265 | | |
|
Other current liabilities
|
| | | | 845 | | |
|
Deferred revenue
|
| | | | 821 | | |
|
Other liabilities
|
| | | | 225 | | |
|
Total acquired liabilities
|
| | | $ | 1,891 | | |
|
Total net assets acquired
|
| | | $ | 31,374 | | |
| | |
December 31
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Building
|
| | | $ | 19,653 | | | | | $ | 19,653 | | |
Computer hardware
|
| | | | 35,006 | | | | | | 30,289 | | |
Capitalized internal-use software
|
| | | | 25,567 | | | | | | 15,692 | | |
Purchased computer software
|
| | | | 22,079 | | | | | | 20,133 | | |
Furniture and fixtures
|
| | | | 2,980 | | | | | | 2,594 | | |
Office equipment
|
| | | | 211 | | | | | | 196 | | |
Leasehold improvements
|
| | | | 8,255 | | | | | | 7,826 | | |
Capital lease asset
|
| | | | 2,994 | | | | | | 2,994 | | |
Construction in progress
|
| | | | 15 | | | | | | 15 | | |
Internal-use software in progress
|
| | | | 13,626 | | | | | | 8,529 | | |
| | | | | 130,386 | | | | | | 107,921 | | |
Accumulated depreciation
|
| | | | (69,127) | | | | | | (52,065) | | |
| | | | $ | 61,259 | | | | | $ | 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 | | |
|
Goodwill recorded in connection with acquisition (Note 5)
|
| | | | 20,455 | | |
|
Balance as of December 31, 2023
|
| | | $ | 3,030,013 | | |
| | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-Average
Remaining Useful Life |
| ||||||||||||
As of December 31, 2023 | | | | | | ||||||||||||||||||||
Customer relationships
|
| | | $ | 1,429,400 | | | | | $ | (345,848) | | | | | $ | 1,083,552 | | | | | | 12.3 | | |
Purchased developed technology
|
| | | | 301,100 | | | | | | (221,558) | | | | | | 79,542 | | | | | | 3.0 | | |
Tradenames and trademarks
|
| | | | 40,700 | | | | | | (16,857) | | | | | | 23,842 | | | | | | 6.0 | | |
Total
|
| | | $ | 1,771,200 | | | | | $ | (584,263) | | | | | $ | 1,186,936 | | | | | | | | |
| | |
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 | | | | | | | | |
Year Ending December 31,
|
| | | | | | |
2024
|
| | | $ | 147,888 | | |
2025
|
| | | | 110,093 | | |
2026
|
| | | | 103,831 | | |
2027
|
| | | | 103,831 | | |
2028
|
| | | | 103,831 | | |
Thereafter
|
| | | | 617,462 | | |
Total
|
| | | $ | 1,186,936 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Finance lease cost | | | | | | | | | | | | | |
Amortization of right-of-use assets
|
| | | $ | 1,586 | | | | | $ | 1,586 | | |
Interest on lease liabilities
|
| | | | 797 | | | | | | 843 | | |
Operating lease cost
|
| | | | 3,780 | | | | | | 3,554 | | |
Variable lease cost
|
| | | | 360 | | | | | | 1,020 | | |
Short-term lease
|
| | | | 781 | | | | | | 1,795 | | |
Total lease cost
|
| | | $ | 7,304 | | | | | $ | 8,798 | | |
| | |
Operating leases
|
| |
Finance leases
|
| ||||||
2024
|
| | | $ | 5,151 | | | | | $ | 1,572 | | |
2025
|
| | | | 4,898 | | | | | | 1,604 | | |
2026
|
| | | | 4,246 | | | | | | 1,641 | | |
2027
|
| | | | 2,004 | | | | | | 1,678 | | |
2028
|
| | | | 1,845 | | | | | | 1,714 | | |
Thereafter
|
| | | | 2,764 | | | | | | 9,309 | | |
Total future minimum lease payments
|
| | | | 20,908 | | | | | | 17,518 | | |
Less: Interest
|
| | | | 2,232 | | | | | | 4,503 | | |
Total
|
| | | $ | 18,676 | | | | | $ | 13,015 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash flows for operating leases
|
| | | $ | 5,400 | | | | | $ | 4,671 | | |
Financing cash flows for financing leases
|
| | | | 1,547 | | | | | | 1,547 | | |
Right-of-use assets obtained in exchange for new lease liabilities: | | | | | | | | | | | | | |
Operating leases
|
| | | $ | 2,284 | | | | | $ | 875 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Weighted average remaining lease term (years): | | | | | | | | | | | | | |
Operating leases
|
| | | | 4.9 | | | | | | 5.8 | | |
Financing leases
|
| | | | 10.1 | | | | | | 11.1 | | |
Weighted average discount rate: | | | | | | | | | | | | | |
Operating leases
|
| | | | 4.4 | | | | | | 4.2 | | |
Financing leases
|
| | | | 5.9 | | | | | | 5.9 | | |
| | |
2023
|
| |
2022
|
| ||||||
Current tax expense: | | | | | | | | | | | | | |
Federal
|
| | | $ | 36,277 | | | | | $ | 3,388 | | |
State
|
| | | | 12,888 | | | | | | 9,300 | | |
Total current tax expense
|
| | | | 49,165 | | | | | | 12,688 | | |
Provision for uncertain tax positions | | | | | | | | | | | | | |
Deferred tax (benefit): | | | | | | | | | | | | | |
Federal
|
| | | | (53,382) | | | | | | (21,978) | | |
State
|
| | | | (8,283) | | | | | | (5,130) | | |
Total deferred tax benefit
|
| | | | (61,665) | | | | | | (27,108) | | |
Income tax benefit
|
| | | $ | (12,500) | | | | | $ | (14,420) | | |
| | |
2023
|
| |
2022
|
|
Statutory rate
|
| |
21%
|
| |
21%
|
|
State income tax, net of federal tax effect
|
| |
-3%
|
| |
-3%
|
|
Tax credits
|
| |
4%
|
| |
7%
|
|
Change in uncertain tax liability
|
| |
-1%
|
| |
-2%
|
|
Other
|
| |
-1%
|
| |
-1%
|
|
Effective tax rate
|
| |
20%
|
| |
22%
|
|
| | |
2023
|
| |
2022
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
State tax credits
|
| | | $ | 827 | | | | | $ | 869 | | |
Federal tax credits
|
| | | | — | | | | | | 7,007 | | |
Accrued bonus
|
| | | | 3,535 | | | | | | 3,676 | | |
Stock based compensation
|
| | | | 7,252 | | | | | | 5,178 | | |
Accrued revenue, expenses, deferrals and other
|
| | | | — | | | | | | 2,219 | | |
Interest expense
|
| | | | 91,265 | | | | | | 61,494 | | |
Other
|
| | | | 2,171 | | | | | | 1,637 | | |
Capitalized R&D costs
|
| | | | 20,604 | | | | | | 10,823 | | |
Lease Liability
|
| | | | 4,632 | | | | | | 5,373 | | |
Software development costs
|
| | | | 526 | | | | | | — | | |
Net operating loss
|
| | | | 15,848 | | | | | | 17,838 | | |
Valuation allowance
|
| | | | (197) | | | | | | (197) | | |
Total deferred tax assets
|
| | | | 146,463 | | | | | | 115,917 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Depreciation of property and equipment
|
| | | | 5,366 | | | | | | 6,218 | | |
Software development costs
|
| | | | — | | | | | | 1,140 | | |
Transaction costs
|
| | | | 15 | | | | | | — | | |
Amortization
|
| | | | 289,269 | | | | | | 323,409 | | |
Other prepaid expenses
|
| | | | 1,905 | | | | | | 914 | | |
ROU Asset
|
| | | | 2,561 | | | | | | 2,892 | | |
Accrued revenue, expenses, deferrals and other
|
| | | | 268 | | | | | | — | | |
Deferred rent
|
| | | | 96 | | | | | | — | | |
Interest rate swap
|
| | | | 5,069 | | | | | | 9,634 | | |
Other
|
| | | | 16,394 | | | | | | 12,470 | | |
Total deferred liabilities
|
| | | | 320,943 | | | | | | 356,677 | | |
Net deferred tax liability
|
| | | $ | (174,480) | | | | | $ | (240,760) | | |
| | |
2023
|
| |
2022
|
| ||||||
Beginning balance
|
| | | $ | 2,814 | | | | | $ | 1,906 | | |
Additions based on tax positions related to the current year
|
| | | | 319 | | | | | | 177 | | |
Reductions based on tax positions related to the current year
|
| | | | (39) | | | | | | 731 | | |
Additions for positions related to prior years
|
| | | | — | | | | | | — | | |
Reductions for tax positions of prior years
|
| | | | — | | | | | | — | | |
Ending balance
|
| | | $ | 3,094 | | | | | $ | 2,814 | | |
| | |
State
attributes |
| |||
December 31, 2023 | | | | | | | |
Beginning balance
|
| | | $ | 197 | | |
Increase/(Decrease)
|
| | | | — | | |
Ending balance
|
| | | $ | 197 | | |
December 31, 2022 | | | | | | | |
Beginning balance
|
| | | $ | 564 | | |
Increase/(Decrease)
|
| | | | (367) | | |
Ending balance
|
| | | $ | 197 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
First lien term loan facility outstanding debt
|
| | | $ | 1,730,816 | | | | | $ | 1,748,798 | | |
Second lien term loan facility outstanding debt
|
| | | | 448,000 | | | | | | 468,000 | | |
Receivables Facility outstanding debt
|
| | | | 70,000 | | | | | | 50,000 | | |
Total outstanding debt
|
| | | | 2,248,816 | | | | | | 2,266,798 | | |
Unamoritzed debt issuance costs
|
| | | | (31,155) | | | | | | (40,907) | | |
Current portion of long-term debt
|
| | | | (17,983) | | | | | | (17,983) | | |
Total long-term debt, net
|
| | | $ | 2,199,678 | | | | | $ | 2,207,908 | | |
Year ending December 31,
|
| | | | | | |
2024
|
| | | $ | 17,983 | | |
2025
|
| | | | 17,983 | | |
2026
|
| | | | 1,764,850 | | |
2027
|
| | | | 448,000 | | |
| | | | $ | 2,248,816 | | |
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
December 31, 2023 |
| |
Fair value
December 31, 2022 |
| ||||||
Other current assets
|
| | | $ | 23,350 | | | | | $ | 23,881 | | |
Other long-term assets
|
| | | $ | — | | | | | $ | 15,648 | | |
Other long-term liabilities
|
| | | $ | 2,472 | | | | | $ | — | | |
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: | | | | | | | | | | | | | | | | | | | | | | |
2023
|
| | | $ | (14,036) | | | |
Interest Expense
|
| | | $ | 31,386 | | | | | $ | (205,917) | | |
2022
|
| | | $ | 30,327 | | | |
Interest Expense
|
| | | $ | 5,244 | | | | | $ | (155,325) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cost of revenue
|
| | | $ | 645 | | | | | $ | 478 | | |
General and administrative*
|
| | | | 5,034 | | | | | | 4,567 | | |
Sales and marketing
|
| | | | 1,866 | | | | | | 1,776 | | |
Research and development*
|
| | | | 1,303 | | | | | | 1,182 | | |
Total
|
| | | | 8,848 | | | | | | 8,003 | | |
| | |
Number
of options |
| |
Weighted average
exercise price per share |
| |
Weighted average
remaining contractual life |
| |||||||||
Outstanding December 31, 2021
|
| | | | 12,364,357 | | | | | | 13.76 | | | | | | 7.4 | | |
Granted
|
| | | | 1,154,340 | | | | | | 33.09 | | | | | | | | |
Exercised
|
| | | | (34,160) | | | | | | 20.47 | | | | | | | | |
Canceled
|
| | | | (361,367) | | | | | | 26.23 | | | | | | | | |
Outstanding December 31, 2022
|
| | | | 13,123,170 | | | | | | 15.10 | | | | | | 6.6 | | |
Granted
|
| | | | 208,725 | | | | | | 38.45 | | | | | | | | |
Exercised
|
| | | | (39,204) | | | | | | 21.51 | | | | | | | | |
Canceled
|
| | | | (260,150) | | | | | | 27.05 | | | | | | | | |
Outstanding December 31, 2023
|
| | | | 13,032,541 | | | | | | 15.21 | | | | | | 5.7 | | |
| | |
2023
|
| |
2022
|
|
Risk free interest rate
|
| |
3.51%–4.55%
|
| |
1.65%–4.29%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
Expected term of stock award
|
| |
1.2–5
|
| |
1.4–5
|
|
Expected volatility in stock price
|
| |
51.64%–55%
|
| |
50.46%–55%
|
|
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Other taxes payable
|
| | | $ | 3,506 | | | | | $ | 2,338 | | |
Accrued severance
|
| | | | 8 | | | | | | 463 | | |
Retirement plan payable
|
| | | | 497 | | | | | | 635 | | |
Accrued self insurance claims
|
| | | | 993 | | | | | | 821 | | |
Other
|
| | | | 5,919 | | | | | | 3,785 | | |
Total
|
| | | $ | 10,923 | | | | | $ | 8,042 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Basic loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
Net loss attributable to common shares
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 121,238,629 | | | | | | 121,247,970 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 436,801 | | | | | | 436,801 | | |
Basic weighted average common stock outstanding
|
| | | | 121,675,430 | | | | | | 121,684,771 | | |
Basic loss per share
|
| | | $ | (0.42) | | | | | $ | (0.42) | | |
Diluted loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
Net loss attributable to common shares
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 121,238,629 | | | | | | 121,247,970 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 436,801 | | | | | | 436,801 | | |
Diluted weighted average common stock outstanding
|
| | | | 121,675,430 | | | | | | 121,684,771 | | |
Diluted loss per share
|
| | | $ | (0.42) | | | | | $ | (0.42) | | |
| | |
March 31, 2024
|
| |
December 31, 2023
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 57,337 | | | | | $ | 35,580 | | |
Restricted cash
|
| | | | 13,471 | | | | | | 9,848 | | |
Accounts receivable, net of allowance of $5,675 at March 31, 2024 and $5,335 at December 31, 2023
|
| | | | 135,806 | | | | | | 126,089 | | |
Income tax receivable
|
| | | | — | | | | | | 6,811 | | |
Prepaid expenses
|
| | | | 16,596 | | | | | | 13,296 | | |
Other current assets
|
| | | | 27,271 | | | | | | 30,426 | | |
Total current assets
|
| | | | 250,481 | | | | | | 222,050 | | |
Property, plant and equipment, net
|
| | | | 61,518 | | | | | | 61,259 | | |
Operating lease right-of-use assets, net
|
| | | | 9,648 | | | | | | 10,353 | | |
Intangible assets, net
|
| | | | 1,147,856 | | | | | | 1,186,936 | | |
Goodwill
|
| | | | 3,030,013 | | | | | | 3,030,013 | | |
Deferred costs
|
| | | | 70,041 | | | | | | 65,811 | | |
Other long-term assets
|
| | | | 7,434 | | | | | | 6,552 | | |
Total assets
|
| | | $ | 4,576,991 | | | | | $ | 4,582,974 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 42,768 | | | | | $ | 45,484 | | |
Accrued compensation
|
| | | | 16,509 | | | | | | 23,286 | | |
Aggregated funds payable
|
| | | | 13,197 | | | | | | 9,659 | | |
Other accrued expenses
|
| | | | 19,642 | | | | | | 10,923 | | |
Deferred revenue
|
| | | | 12,709 | | | | | | 10,935 | | |
Current portion of long-term debt
|
| | | | 21,348 | | | | | | 17,454 | | |
Related party current portion of long-term debt
|
| | | | 652 | | | | | | 529 | | |
Current portion of operating lease liabilities
|
| | | | 4,361 | | | | | | 4,398 | | |
Current portion of finance lease liabilities
|
| | | | 841 | | | | | | 821 | | |
Total current liabilities
|
| | | | 132,027 | | | | | | 123,489 | | |
Long-term liabilities | | | | | | | | | | | | | |
Deferred tax liability
|
| | | | 154,824 | | | | | | 174,480 | | |
Long-term debt, net, less current portion
|
| | | | 2,157,444 | | | | | | 2,134,920 | | |
Related party long-term debt, net, less current portion
|
| | | | 65,666 | | | | | | 64,758 | | |
Operating lease liabilities, net of current portion
|
| | | | 13,180 | | | | | | 14,278 | | |
Finance lease liabilities, net of current portion
|
| | | | 11,975 | | | | | | 12,194 | | |
Deferred revenue–LT
|
| | | | 6,110 | | | | | | 6,173 | | |
Other long-term liabilities
|
| | | | 278 | | | | | | 2,750 | | |
Total liabilities
|
| | | | 2,541,504 | | | | | | 2,533,042 | | |
Commitments and contingencies (Note 19) | | | | | | | | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock $0.01 par value–227,000,000 shares authorized and 121,659,634 and 121,679,902 shares issued and outstanding at March 31, 2024 and December 31, 2023, respectively
|
| | | | 1,217 | | | | | | 1,217 | | |
Additional paid-in capital
|
| | | | 2,236,350 | | | | | | 2,234,688 | | |
Accumulated other comprehensive income (loss)
|
| | | | 15,627 | | | | | | 15,802 | | |
Accumulated deficit
|
| | | | (217,707) | | | | | | (201,775) | | |
Total stockholders’ equity
|
| | | | 2,035,487 | | | | | | 2,049,932 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 4,576,991 | | | | | $ | 4,582,974 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Revenue
|
| | | $ | 224,792 | | | | | $ | 191,083 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization expenses)
|
| | | | 75,192 | | | | | | 59,155 | | |
Sales and marketing
|
| | | | 33,780 | | | | | | 29,964 | | |
General and administrative
|
| | | | 26,135 | | | | | | 14,681 | | |
Research and development
|
| | | | 10,320 | | | | | | 8,326 | | |
Depreciation and amortization
|
| | | | 44,174 | | | | | | 43,966 | | |
Total operating expenses
|
| | | | 189,601 | | | | | | 156,092 | | |
Income from operations
|
| | | | 35,191 | | | | | | 34,991 | | |
Other expense | | | | | | | | | | | | | |
Interest expense
|
| | | | (55,812) | | | | | | (47,147) | | |
Related party interest expense
|
| | | | (1,372) | | | | | | (2,354) | | |
Loss before income taxes
|
| | | | (21,993) | | | | | | (14,510) | | |
Income tax benefit
|
| | | | (6,061) | | | | | | (3,887) | | |
Net loss
|
| | | $ | (15,932) | | | | | $ | (10,623) | | |
Net loss per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.13) | | | | | $ | (0.09) | | |
Diluted
|
| | | $ | (0.13) | | | | | $ | (0.09) | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 121,675,298 | | | | | | 121,672,427 | | |
Diluted
|
| | | | 121,675,298 | | | | | | 121,672,427 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Net loss
|
| | | $ | (15,932) | | | | | $ | (10,623) | | |
Other comprehensive income, before tax: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | (240) | | | | | | (7,789) | | |
Income tax effect: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | 65 | | | | | | 1,820 | | |
Other comprehensive income (loss), net of tax
|
| | | | (175) | | | | | | (5,969) | | |
Comprehensive income (loss), net of tax
|
| | | $ | (16,107) | | | | | $ | (16,592) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| | | | | | | | ||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Total
|
| | |||||||||||||||||||||||||||||
Balances, December 31, 2023
|
| | | | 121,679,902 | | | | | $ | 1,217 | | | | | $ | 2,234,688 | | | | | $ | 15,802 | | | | | $ | (201,775) | | | | | $ | 2,049,932 | | | | ||
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 2,528 | | | | | | — | | | | | | — | | | | | | 2,528 | | | | ||
Settlement of common stock options, net of stock option exercises
|
| | | | 2,420 | | | | | | 1 | | | | | | (23) | | | | | | — | | | | | | — | | | | | | (22) | | | | | |
Repurchase of shares
|
| | | | (22,688) | | | | | | (1) | | | | | | (843) | | | | | | — | | | | | | — | | | | | | (844) | | | | ||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,932) | | | | | | (15,932) | | | | ||
Other comprehensive
income |
| | | | — | | | | | | — | | | | | | — | | | | | | (175) | | | | | | — | | | | | | (175) | | | | ||
Balances, March 31, 2024
|
| | | | 121,659,634 | | | | | $ | 1,217 | | | | | $ | 2,236,350 | | | | | $ | 15,627 | | | | | $ | (217,707) | | | | | $ | 2,035,487 | | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| | | | | | | ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||||||||
Balances, December 31, 2022
|
| | | | 121,670,948 | | | | | $ | 1,217 | | | | | $ | 2,225,618 | | | | | $ | 29,838 | | | | | $ | (150,441) | | | | | $ | 2,106,232 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 2,150 | | | | | | — | | | | | | — | | | | | | 2,150 | | |
Settlement of common stock options, net of stock option exercises
|
| | | | 3,025 | | | | | | 1 | | | | | | 85 | | | | | | — | | | | | | — | | | | | | 86 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,623) | | | | | | (10,623) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,969) | | | | | | — | | | | | | (5,969) | | |
Balances, March 31, 2023
|
| | | | 121,673,973 | | | | | $ | 1,218 | | | | | $ | 2,227,853 | | | | | $ | 23,869 | | | | | $ | (161,064) | | | | | $ | 2,091,876 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (15,932) | | | | | $ | (10,623) | | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 44,174 | | | | | | 43,966 | | |
Share-based compensation
|
| | | | 2,528 | | | | | | 2,150 | | |
Provision for bad debt expense
|
| | | | 556 | | | | | | 562 | | |
Loss on extinguishment of debt
|
| | | | 8,869 | | | | | | — | | |
Deferred income taxes
|
| | | | (19,591) | | | | | | (9,228) | | |
Amortization of debt discount and issuance costs
|
| | | | 1,680 | | | | | | 2,584 | | |
Changes in:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (10,274) | | | | | | (4,998) | | |
Income tax refundable
|
| | | | 6,811 | | | | | | 4,351 | | |
Prepaid expenses and other current assets
|
| | | | (3,538) | | | | | | (4,498) | | |
Deferred costs
|
| | | | (4,230) | | | | | | (3,977) | | |
Other long-term assets
|
| | | | (325) | | | | | | (92) | | |
Accounts payable and accrued expenses
|
| | | | (1,280) | | | | | | (5,223) | | |
Deferred revenue
|
| | | | 1,711 | | | | | | 2,234 | | |
Operating lease right-of-use assets and lease liabilities
|
| | | | (429) | | | | | | (392) | | |
Other long-term liabilities
|
| | | | — | | | | | | 42 | | |
Net cash provided by operating activities
|
| | | | 10,730 | | | | | | 16,858 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchase of property and equipment and capitalization of internally developed software costs
|
| | | | (5,560) | | | | | | (4,770) | | |
Net cash used in investing activities
|
| | | | (5,560) | | | | | | (4,770) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Change in aggregated funds liability
|
| | | | 3,538 | | | | | | 2,098 | | |
Repurchase of shares
|
| | | | (225) | | | | | | — | | |
Proceeds from exercise of common stock
|
| | | | 71 | | | | | | 86 | | |
Proceeds from issuances of debt, net of creditor fees
|
| | | | 535,209 | | | | | | — | | |
Payments on debt
|
| | | | (516,774) | | | | | | (4,497) | | |
Third-party fees paid in connection with issuance of new debt
|
| | | | (1,410) | | | | | | — | | |
Capital subscription
|
| | | | — | | | | | | — | | |
Finance lease liabilities paid
|
| | | | (199) | | | | | | (212) | | |
Net cash provided by (used in) financing activities
|
| | | | 20,210 | | | | | | (2,525) | | |
Increase in cash and cash equivalents during the period
|
| | | | 25,380 | | | | | | 9,563 | | |
Cash and cash equivalents and restricted cash–beginning of period
|
| | | | 45,428 | | | | | | 72,636 | | |
Cash and cash equivalents and restricted cash–end of period
|
| | | $ | 70,808 | | | | | $ | 82,199 | | |
Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 40,513 | | | | | $ | 46,738 | | |
Cash taxes paid (refunds received), net
|
| | | | (54) | | | | | | (698) | | |
Non-cash investing and financing activities | | | | | | | | | | | | | |
Fixed asset purchases in accounts payable
|
| | | | 518 | | | | | | 12 | | |
Reconciliation of Balance Sheet Cash Accounts to Cash Flow Statement | | | | | | | | | | | | | |
Balance sheet
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 57,337 | | | | | | 71,823 | | |
Restricted cash
|
| | | | 13,471 | | | | | | 10,376 | | |
Total
|
| | | | 70,808 | | | | | | 82,199 | | |
| | | | | |
Three months ended March 31,
|
| |||||||||
| | |
Recognition
|
| |
2024
|
| |
2023
|
| ||||||
Subscription revenue
|
| |
Over time
|
| | | $ | 106,079 | | | | | $ | 96,390 | | |
volume-based revenue
|
| |
Over time
|
| | | | 117,144 | | | | | | 94,005 | | |
Implementation services and other revenue
|
| |
Various
|
| | | | 1,569 | | | | | | 688 | | |
Total revenues
|
| | | | | | $ | 224,792 | | | | | $ | 191,083 | | |
| | |
March 31,
|
| |
December 31,
|
| ||||||
| | |
2024
|
| |
2023
|
| ||||||
Beginning balance
|
| | | $ | 17,108 | | | | | $ | 16,454 | | |
Revenue recognized
|
| | | | (8,701) | | | | | | (9,900) | | |
Additional amounts deferred
|
| | | | 10,412 | | | | | | 10,554 | | |
Ending balance
|
| | | $ | 18,819 | | | | | $ | 17,108 | | |
| | |
Balance Sheet Classification
|
| |
Carrying Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
March 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other current assets; other
long-term assets |
| | | $ | 20,638 | | | | | $ | — | | | | | $ | 20,638 | | | | | $ | — | | |
December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other current assets
|
| | | $ | 23,350 | | | | | $ | — | | | | | $ | 23,350 | | | | | $ | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other long-term liabilities
|
| | | $ | 2,472 | | | | | $ | — | | | | | $ | 2,472 | | | | | $ | — | | |
| | |
March 31, 2024
|
| |
December 31, 2023
|
| ||||||
BuiIding
|
| | | $ | 19,653 | | | | | $ | 19,653 | | |
Computer hardware
|
| | | | 36,230 | | | | | | 35,006 | | |
Capitalized internal-use software
|
| | | | 28,404 | | | | | | 25,567 | | |
Purchased computer software
|
| | | | 22,166 | | | | | | 22,079 | | |
Furniture and fixtures
|
| | | | 3,100 | | | | | | 2,980 | | |
Office equipment
|
| | | | 217 | | | | | | 211 | | |
Leasehold improvements
|
| | | | 8,328 | | | | | | 8,255 | | |
Capital lease asset
|
| | | | 2,994 | | | | | | 2,994 | | |
Construction in progress
|
| | | | 15 | | | | | | 15 | | |
Internal-use software in progress
|
| | | | 14,633 | | | | | | 13,626 | | |
| | | | | 135,740 | | | | | | 130,386 | | |
Accumulated depreciation
|
| | | | (74,222) | | | | | | (69,127) | | |
| | | | $ | 61,518 | | | | | $ | 61,259 | | |
| | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| |
Weighted-
Average Remaining Useful Life |
| ||||||||||||
As of March 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 1,429,400 | | | | | $ | (369,567) | | | | | $ | 1,059,833 | | | | | | 11.8 | | |
Purchased developed technology
|
| | | | 301,100 | | | | | | (235,821) | | | | | | 65,279 | | | | | | 3.0 | | |
Tradenames and trademarks
|
| | | | 40,700 | | | | | | (17,955) | | | | | | 22,744 | | | | | | 5.4 | | |
Total
|
| | | $ | 1,771,200 | | | | | $ | (623,343) | | | | | $ | 1,147,856 | | | | | | | | |
| | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| |
Weighted-
Average Remaining Useful Life |
| ||||||||||||
As of December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 1,429,400 | | | | | $ | (345,848) | | | | | | 1,083,552 | | | | | | 12.3 | | |
Purchased developed technology
|
| | | | 301,100 | | | | | | (221,558) | | | | | | 79,542 | | | | | | 3.0 | | |
Tradenames and trademarks
|
| | | | 40,700 | | | | | | (16,857) | | | | | | 23,842 | | | | | | 6.0 | | |
Total
|
| | | $ | 1,771,200 | | | | | $ | (584,263) | | | | | | 1,186,936 | | | | | | | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Finance lease cost | | | | | | | | | | | | | |
Amortization of right-of-use assets
|
| | | $ | 397 | | | | | $ | 397 | | |
Interest on lease liabilities
|
| | | | 192 | | | | | | 204 | | |
Operating lease cost
|
| | | | 913 | | | | | | 871 | | |
Variable lease cost
|
| | | | 42 | | | | | | 149 | | |
Short-term lease
|
| | | | 207 | | | | | | 269 | | |
Total lease cost
|
| | | $ | 1,751 | | | | | $ | 1,890 | | |
| | |
Operating Leases
|
| |
Finance Leases
|
| ||||||
2024
|
| | | $ | 3,809 | | | | | $ | 1,181 | | |
2025
|
| | | | 4,898 | | | | | | 1,604 | | |
2026
|
| | | | 4,246 | | | | | | 1,641 | | |
2027
|
| | | | 2,004 | | | | | | 1,678 | | |
2028
|
| | | | 1,845 | | | | | | 1,714 | | |
Thereafter
|
| | | | 2,764 | | | | | | 9,309 | | |
Total future minimum lease payments
|
| | | | 19,566 | | | | | | 17,127 | | |
Less: Interest
|
| | | | 2,025 | | | | | | 4,311 | | |
Total
|
| | | $ | 17,541 | | | | | $ | 12,816 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash flows for operating leases
|
| | | $ | 1,342 | | | | | $ | 1,263 | | |
Financing cash flows for financing leases
|
| | | | 392 | | | | | | 387 | | |
Right-of-use assets obtained in exchange for new lease liabilities: | | | | | | | | | | | | | |
Operating leases
|
| | | $ | — | | | | | $ | 1,768 | | |
| | |
March 31, 2024
|
| |
December 31, 2023
|
| ||||||
Weighted average remaining lease term (years): | | | | | | | | | | | | | |
Operating leases
|
| | | | 4.7 | | | | | | 4.9 | | |
Financing leases
|
| | | | 9.8 | | | | | | 10.1 | | |
Weighted average discount rate: | | | | | | | | | | | | | |
Operating leases
|
| | | | 4.5 | | | | | | 4.4 | | |
Financing leases
|
| | | | 5.9 | | | | | | 5.9 | | |
| | |
March 31,
|
| |
December 31,
|
| ||||||
| | |
2024
|
| |
2023
|
| ||||||
First lien term loan facility outstanding debt
|
| | | $ | 2,200,000 | | | | | $ | 1,730,816 | | |
Second lien term loan facility outstanding debt
|
| | | | — | | | | | | 448,000 | | |
Receivables Facility outstanding debt
|
| | | | 70,000 | | | | | | 70,000 | | |
Total outstanding debt
|
| | | | 2,270,000 | | | | | | 2,248,816 | | |
Unamortized debt issuance costs
|
| | | | (24,890) | | | | | | (31,155) | | |
Current portion of long-term debt
|
| | | | (22,000) | | | | | | (17,983) | | |
Total long-term debt, net
|
| | | $ | 2,223,110 | | | | | $ | 2,199,678 | | |
|
2024
|
| | | $ | 16,500 | | |
|
2025
|
| | | | 22,000 | | |
|
2026
|
| | | | 92,000 | | |
|
2027
|
| | | | 22,000 | | |
|
2028
|
| | | | 22,000 | | |
|
Thereafter
|
| | | | 2,095,500 | | |
| | | | | $ | 2,270,000 | | |
Effective Dates
|
| |
Floating Rate debt
|
| |
Fixed Rates
|
|
October 29, 2021 through October 31, 2024
|
| |
$604.1 million
|
| |
0.67%
|
|
January 31, 2023 through January 31, 2026
|
| |
$506.7 million
|
| |
3.87%
|
|
| | |
Interest Rate Swap Derivatives
|
| |||||||||
Balance Sheet Location
|
| |
Fair Value
March 31, 2024 |
| |
Fair Value
December 31, 2023 |
| ||||||
Other current assets
|
| | | $ | 19,957 | | | | | $ | 23,350 | | |
Other long-term assets
|
| | | $ | 681 | | | | | $ | — | | |
Other long-term liabilities
|
| | | $ | — | | | | | $ | 2,472 | | |
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 March 31, 2024
|
| | | $ | (175) | | | |
Interest expense
|
| | | $ | 8,601 | | | | | $ | (57,184) | | |
Ended March 31, 2023
|
| | | $ | (5,969) | | | |
Interest expense
|
| | | $ | 6,293 | | | | | $ | (49,501) | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cost of revenue
|
| | | $ | 122 | | | | | $ | 284 | | |
General and administrative
|
| | | | 1,540 | | | | | | 1,090 | | |
Sales and marketing
|
| | | | 478 | | | | | | 490 | | |
Research and development
|
| | | | 388 | | | | | | 286 | | |
Total
|
| | | | 2,528 | | | | | | 2,150 | | |
| | |
Number of
options |
| |
Weighted average
exercise price per share |
| |
Weighted
average remaining contractual life |
| |||||||||
Outstanding December 31, 2023
|
| | | | 13,032,541 | | | | | $ | 15.21 | | | | | | 5.7 | | |
Granted
|
| | | | 205,700 | | | | | | 37.20 | | | | | | | | |
Exercised
|
| | | | (2,420) | | | | | | 24.47 | | | | | | | | |
Canceled
|
| | | | (29,040) | | | | | | 16.53 | | | | | | | | |
Outstanding March 31, 2024
|
| | | | 13,206,781 | | | | | | 15.55 | | | | | | 5.5 | | |
| | |
Number of
options |
| |
Weighted
average exercise price per share |
| |
Weighted
average remaining contractual life |
| |||||||||
Outstanding December 31, 2022
|
| | | | 13,123,170 | | | | | | 15.10 | | | | | | 6.6 | | |
Granted
|
| | | | 48,400 | | | | | | 39.67 | | | | | | | | |
Exercised
|
| | | | (3,025) | | | | | | 28.10 | | | | | | | | |
Canceled
|
| | | | (39,325) | | | | | | 21.87 | | | | | | | | |
Outstanding March 31, 2023
|
| | | | 13,129,220 | | | | | | 15.16 | | | | | | 6.4 | | |
| | |
March 31, 2024
|
| |
March 31, 2023
|
|
Risk free interest rate
|
| |
3.76%–4.31%
|
| |
3.51%–3.77%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
Expected term of stock award
|
| |
1.3–5
|
| |
1.2–5
|
|
Expected volatility in stock price
|
| |
51.54%–51.89%
|
| |
51.80%–55%
|
|
| | |
March 31, 2024
|
| |
December 31, 2023
|
| ||||||
Other taxes payable
|
| | | $ | 10,663 | | | | | $ | 3,506 | | |
Accrued severance
|
| | | | — | | | | | | 8 | | |
Retirement plan payable
|
| | | | 587 | | | | | | 497 | | |
Accrued self insurance claims
|
| | | | 969 | | | | | | 993 | | |
Accrued interest
|
| | | | 2,280 | | | | | | 1,697 | | |
Other
|
| | | | 5,143 | | | | | | 4,222 | | |
Total
|
| | | $ | 19,642 | | | | | $ | 10,923 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Basic loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (15,932) | | | | | $ | (10,623) | | |
Net loss attributable to common shares
|
| | | $ | (15,932) | | | | | $ | (10,623) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 121,238,497 | | | | | | 121,235,626 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 436,801 | | | | | | 436,801 | | |
Basic weighted average common stock outstanding
|
| | | | 121,675,298 | | | | | | 121,672,427 | | |
Basic loss per share
|
| | | $ | (0.13) | | | | | $ | (0.09) | | |
Diluted loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (15,932) | | | | | | (10,623) | | |
Net loss attributable to common shares
|
| | | $ | (15,932) | | | | | $ | (10,623) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 121,238,497 | | | | | | 121,235,626 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 436,801 | | | | | | 436,801 | | |
Diluted weighted average common stock outstanding
|
| | | | 121,675,298 | | | | | | 121,672,427 | | |
Diluted loss per share
|
| | | $ | (0.13) | | | | | $ | (0.09) | | |
|
William Blair
|
| |
Evercore ISI
|
| |
BofA Securities
|
| |
RBC Capital Markets
|
| |
Deutsche Bank Securities
|
|