| Prospectus | | |
Filed Pursuant to Rule 424(b)(3)
Registration No. 333-268938
|
|
| | |
Page
|
| |||
About this Prospectus
|
| | | | ii | | |
有關前瞻性陳述的告誡説明
|
| | | | iii | | |
Prospectus Summary
|
| | | | 1 | | |
Risk Factors
|
| | | | 4 | | |
Use of Proceeds
|
| | | | 5 | | |
出售證券持有人
|
| | | | 6 | | |
美國聯邦所得税和遺產税對非美國持有者的重大影響
|
| | | | 10 | | |
Plan of Distribution
|
| | | | 13 | | |
Legal Matters
|
| | | | 17 | | |
Experts
|
| | | | 18 | | |
您可以在哪裏找到更多信息
|
| | | | 19 | | |
引用註冊成立
|
| | | | 20 | | |
未經審計的形式簡明合併財務信息
|
| | | | 22 | | |
| | |
實益擁有的證券
Prior to this Offering |
| |
將在此出售的證券
Offering(1) |
| |
受益證券
本次發行後擁有的 |
| |||||||||||||||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
Shares of
Class A common stock(2) |
| |
Warrants(3)
|
| |
Shares of
Class A common stock(2) |
| |
Warrants(3)
|
| |
Shares of
Class A common stock(2) |
| |
%
|
| |
Warrants(3)
|
| |
%
|
| ||||||||||||||||||||||||
MIH Learning B.V.(4)
|
| | | | 77,928,375 | | | | | | 16,666,667 | | | | | | 77,928,375 | | | | | | 16,666,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SuRo Capital Corp.(5)
|
| | | | 981,843 | | | | | | — | | | | | | 981,843 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lodbrok Capital LLP(6)
|
| | | | 7,668,089 | | | | | | — | | | | | | 1,783,480 | | | | | | — | | | | | | 5,884,609 | | | | | | 3.58% | | | | | | — | | | | | | — | | |
Jeffrey Tarr(7)(8)
|
| | | | 1,906,358 | | | | | | 1,000,000 | | | | | | 1,000,000 | | | | | | 1,000,000 | | | | | | 906,358 | | | | | | * | | | | | | — | | | | | | — | | |
Union Square Ventures 2012
Fund, L.P.(9) |
| | | | 2,225,569 | | | | | | — | | | | | | 2,225,569 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
USV Investors 2012 Fund, L.P.(10)
|
| | | | 86,096 | | | | | | — | | | | | | 86,096 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Zachary D. Sims(11)(12)
|
| | | | 3,862,579 | | | | | | — | | | | | | 3,831,673 | | | | | | — | | | | | | 30,906 | | | | | | * | | | | | | — | | | | | | — | | |
西姆斯家族特拉華控股有限公司(12)(13)
|
| | | | 505,711 | | | | | | — | | | | | | 505,711 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ryan Andrew Bubinski(14)
|
| | | | 3,172,594 | | | | | | — | | | | | | 3,172,594 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Historical As of
January 31, 2022 |
| |
Historical As of
December 31, 2021 |
| |
Codecademy Financing
Transaction (Note 3) |
| | | | |
Codecademy Transaction
會計調整 (Note 4) |
| | | | |
As of
January 31, 2022 |
| |||||||||||||||
| | |
Skillsoft Corp.
|
| |
Codecademy
(Note 2) |
| | | | | | | |
Pro Forma
Condensed Combined |
| |||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 138,176 | | | | | $ | 45,005 | | | | | $ | 157,088 | | | |
3A
|
| | | $ | (42,005) | | | |
4A
|
| | | $ | 91,318 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (203,434) | | | |
4B
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (3,512) | | | |
4F
|
| | | | | | |
Restricted cash
|
| | | | 14,015 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 14,015 | | |
Accounts receivable, net
|
| | | | 173,876 | | | | | | 311 | | | | | | — | | | | | | | | | — | | | | | | | | | 174,187 | | |
預付費用和其他流動資產
|
| | | | 37,082 | | | | | | 2,338 | | | | | | — | | | | | | | | | — | | | | | | | | | 39,420 | | |
待售資產,本期部分
|
| | | | 64,074 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 64,074 | | |
Total current assets
|
| | | | 427,223 | | | | | | 47,654 | | | | | | 157,088 | | | | | | | | | (248,951) | | | | | | | | | 383,014 | | |
Property and equipment,
net |
| | | | 11,475 | | | | | | 443 | | | | | | — | | | | | | | | | — | | | | | | | | | 11,918 | | |
Goodwill
|
| | | | 795,811 | | | | | | — | | | | | | — | | | | | | | | | 309,146 | | | |
4E
|
| | | | 1,104,957 | | |
Intangible assets, net
|
| | | | 793,859 | | | | | | 2,373 | | | | | | — | | | | | | | | | 109,627 | | | |
4E
|
| | | | 905,859 | | |
Right of use assets
|
| | | | 17,988 | | | | | | 1,238 | | | | | | — | | | | | | | | | — | | | | | | | | | 19,226 | | |
Other assets
|
| | | | 10,780 | | | | | | 766 | | | | | | — | | | | | | | | | — | | | | | | | | | 11,546 | | |
長期持有待售資產
portion |
| | | | 164,812 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 164,812 | | |
Total assets
|
| | | $ | 2,221,948 | | | | | $ | 52,474 | | | | | $ | 157,088 | | | | | | | | $ | 169,822 | | | | | | | | $ | 2,601,332 | | |
負債和股東權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期債務當期到期日
|
| | | $ | 4,800 | | | | | $ | — | | | | | $ | 1,600 | | | |
3A
|
| | | $ | — | | | | | | | | $ | 6,400 | | |
應收賬款項下借款
|
| | | | 74,629 | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | 74,629 | | |
Accounts payable
|
| | | | 24,159 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 24,159 | | |
Accrued compensation
|
| | | | 40,822 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 40,822 | | |
應計費用和其他流動負債
|
| | | | 47,757 | | | | | | 3,661 | | | | | | — | | | | | | | | | — | | | | | | | | | 51,418 | | |
| | |
Historical As of
January 31, 2022 |
| |
Historical As of
December 31, 2021 |
| |
Codecademy Financing
Transaction (Note 3) |
| | | | |
Codecademy Transaction
會計調整 (Note 4) |
| | | | |
As of
January 31, 2022 |
| |||||||||||||||
| | |
Skillsoft Corp.
|
| |
Codecademy
(Note 2) |
| | | | | | | |
Pro Forma
Condensed Combined |
| |||||||||||||||||||||
Lease liability
|
| | | | 6,387 | | | | | | 1,238 | | | | | | — | | | | | | | | | — | | | | | | | | | 7,625 | | |
Deferred revenue
|
| | | | 259,701 | | | | | | 16,744 | | | | | | — | | | | | | | | | — | | | | | | | | | 276,445 | | |
待售負債,本期部分
|
| | | | 87,467 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 87,467 | | |
流動負債總額
|
| | | | 545,722 | | | | | | 21,643 | | | | | | 1,600 | | | | | | | | | — | | | | | | | | | 568,965 | | |
Long-term Debt
|
| | | | 462,185 | | | | | | — | | | | | | 155,488 | | | |
3A
|
| | | | — | | | | | | | | | 617,673 | | |
Warrant liabilities
|
| | | | 28,199 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 28,199 | | |
遞延納税義務
|
| | | | 99,395 | | | | | | — | | | | | | — | | | | | | | | | 21,615 | | | |
4G
|
| | | | 121,010 | | |
長期租賃負債
|
| | | | 11,750 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 11,750 | | |
遞延收入-非當期收入
|
| | | | 1,248 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 1,248 | | |
其他長期負債
|
| | | | 11,125 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 11,125 | | |
持有待售負債,長期部分
|
| | | | 2,426 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 2,426 | | |
Total Liabilities
|
| | | | 1,162,050 | | | | | | 21,643 | | | | | | 157,088 | | | | | | | | | 21,615 | | | | | | | | | 1,362,396 | | |
承付款和或有事項
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock
|
| | | | 11 | | | | | | — | | | | | | — | | | | | | | | | 3 | | | |
4C
|
| | | | 14 | | |
普通股和額外實收股款
capital |
| | | | — | | | | | | 91,191 | | | | | | — | | | | | | | | | (91,191) | | | |
4D
|
| | | | — | | |
新增實收資本
|
| | | | 1,306,146 | | | | | | — | | | | | | — | | | | | | | | | 182,547 | | | |
4C
|
| | | | 1,488,693 | | |
Accumulated deficit
|
| | | | (247,229) | | | | | | (60,360) | | | | | | — | | | | | | | | | 60,360 | | | |
4D
|
| | | | (250,741) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (3,512) | | | |
4F
|
| | | | | | |
累計其他綜合收益
|
| | | | 970 | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | 970 | | |
股東權益合計
|
| | | | 1,059,898 | | | | | | 30,831 | | | | | | — | | | | | | | | | 148,207 | | | | | | | | | 1,238,936 | | |
總負債和股東權益
|
| | | $ | 2,221,948 | | | | | $ | 52,474 | | | | | $ | 157,088 | | | | | | | | $ | 169,822 | | | | | | | | $ | 2,601,332 | | |
|
| | |
For the Year Ended
January 31, 2022 |
| |
From the Year Ended
December 31, 2021 |
| |
Codecademy Financing
Transaction (Note 3) |
| | | | |
Codecademy
Transaction Accounting Adjustments (Note 4) |
| | | | |
For the Year Ended
January 31, 2022 |
| |||||||||||||||
| | |
Skillsoft
(Note 5) |
| |
Codecademy
(Note 2) |
| | | | | | | |
Pro Forma
Condensed Combined |
| |||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 545,560 | | | | | $ | 41,853 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 587,413 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Costs of revenues
|
| | | | 157,467 | | | | | | 5,284 | | | | | | — | | | | | | | | | — | | | | | | | | | 162,751 | | |
內容和軟件開發
|
| | | | 46,072 | | | | | | 26,084 | | | | | | — | | | | | | | | | — | | | | | | | | | 72,156 | | |
Selling and marketing
|
| | | | 141,680 | | | | | | 19,336 | | | | | | — | | | | | | | | | — | | | | | | | | | 161,016 | | |
一般和行政
|
| | | | 107,076 | | | | | | 12,826 | | | | | | — | | | | | | | | | 8,258 | | | |
4H
|
| | | | 128,160 | | |
無形資產攤銷
|
| | | | 153,174 | | | | | | — | | | | | | — | | | | | | | | | 18,063 | | | |
4I
|
| | | | 171,237 | | |
資本重組和收購相關成本
|
| | | | 117,448 | | | | | | — | | | | | | — | | | | | | | | | 3,512 | | | |
4F
|
| | | | 120,960 | | |
Restructuring
|
| | | | 5,763 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 5,763 | | |
Operating and formation
costs |
| | | | 2,952 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 2,952 | | |
總運營費用
|
| | | | 731,632 | | | | | | 63,530 | | | | | | — | | | | | | | | | 29,833 | | | | | | | | | 824,995 | | |
Operating loss
|
| | | $ | (186,072) | | | | | $ | (21,677) | | | | | $ | — | | | | | | | | $ | (29,833) | | | | | | | | $ | (237,582) | | |
Other expense, net
|
| | | | (1,424) | | | | | | (291) | | | | | | — | | | | | | | | | — | | | | | | | | | (1,715) | | |
衍生負債損失
|
| | | | (4,161) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (4,161) | | |
Interest income
|
| | | | 136 | | | | | | 2 | | | | | | — | | | | | | | | | — | | | | | | | | | 138 | | |
Interest expense
|
| | | | (29,148) | | | | | | — | | | | | | (13,600) | | | |
3B
|
| | | | — | | | | | | | | | (42,748) | | |
所得税收益前虧損
|
| | | | (220,669) | | | | | | (21,966) | | | | | | (13,600) | | | | | | | | | (29,833) | | | | | | | | | (286,068) | | |
Benefit from income
taxes |
| | | | (8,791) | | | | | | (67) | | | | | | (2,856) | | | |
4G
|
| | | | (6,265) | | | |
4G
|
| | | | (17,979) | | |
持續運營虧損
|
| | | | (211,878) | | | | | | (21,899) | | | | | | (10,744) | | | | | | | | | (23,568) | | | | | | | | | (268,089) | | |
非持續經營收入,税後淨額
|
| | | | 13,115 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 13,115 | | |
Net loss
|
| | | $ | (198,763) | | | | | $ | (21,899) | | | | | $ | (10,744) | | | | | | | | $ | (23,568) | | | | | | | | $ | (254,974) | | |
Net loss per common share – basic and
diluted |
| | | $ | (1.49) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1.56) | | |
Weighted-average common
shares – basic and diluted |
| | | | 133,143 | | | | | | | | | | | | | | | | | | | | | 30,374 | | | | | | | | | 163,517 | | |
| | |
Nine Months Ended
October 31, 2022 |
| |
From February 1, 2022 to April 4, 2022
|
| | | | |
Nine Months Ended
October 31, 2022 |
| ||||||||||||||||||||||||
| | |
Skillsoft Corp.
|
| |
Codecademy
|
| |
Codecademy Financing
Transaction (Note 3) |
| | | | |
Codecademy
Transaction Accounting Adjustments (Note 4) |
| | | | |
Pro Forma
Condensed Combined |
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 414,803 | | | | | $ | 8,058 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 422,861 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Costs of revenues
|
| | | | 109,662 | | | | | | 944 | | | | | | — | | | | | | | | | — | | | | | | | | | 110,606 | | |
內容和軟件開發
|
| | | | 53,276 | | | | | | 4,952 | | | | | | — | | | | | | | | | — | | | | | | | | | 58,228 | | |
Selling and marketing
|
| | | | 126,089 | | | | | | 4,197 | | | | | | — | | | | | | | | | — | | | | | | | | | 130,286 | | |
一般和行政
|
| | | | 83,994 | | | | | | 2,044 | | | | | | — | | | | | | | | | 1,437 | | | |
4H
|
| | | | 87,475 | | |
無形資產攤銷
|
| | | | 128,196 | | | | | | 289 | | | | | | — | | | | | | | | | 3,490 | | | |
4I
|
| | | | 131,975 | | |
商譽和無形資產減值
|
| | | | 641,362 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 641,362 | | |
資本重組和收購相關成本
|
| | | | 26,653 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 26,653 | | |
Restructuring
|
| | | | 10,289 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 10,289 | | |
總運營費用
|
| | | | 1,179,521 | | | | | | 12,426 | | | | | | — | | | | | | | | | 4,927 | | | | | | | | | 1,196,874 | | |
Operating loss
|
| | | $ | (764,718) | | | | | $ | (4,368) | | | | | $ | — | | | | | | | | $ | (4,927) | | | | | | | | $ | (774,013) | | |
Other income (expense), net
|
| | | | 2,733 | | | | | | (96) | | | | | | — | | | | | | | | | — | | | | | | | | | 2,637 | | |
權證公允價值調整
|
| | | | 26,080 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 26,080 | | |
套期保值的公允價值調整
instruments |
| | | | 5,249 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 5,249 | | |
Interest income
|
| | | | 239 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 239 | | |
Interest expense
|
| | | | (37,541) | | | | | | — | | | | | | (1,732) | | | |
3B
|
| | | | — | | | | | | | | | (39,273) | | |
收益收益前虧損
taxes |
| | | | (767,958) | | | | | | (4,464) | | | | | | (1,732) | | | | | | | | | (4,927) | | | | | | | | | (779,081) | | |
所得税撥備(受益)
|
| | | | (34,234) | | | | | | 14 | | | | | | (364) | | | |
4G
|
| | | | (1,035) | | | |
4G
|
| | | | (35,618) | | |
Loss from continuing
operations |
| | | | (733,724) | | | | | | (4,478) | | | | | | (1,368) | | | | | | | | | (3,892) | | | | | | | | | (743,463) | | |
Gain on sale of business
|
| | | | 53,756 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53,756 | | |
非持續經營收入,税後淨額
|
| | | | 8,483 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 8,483 | | |
Net loss
|
| | | $ | (671,485) | | | | | $ | (4,478) | | | | | $ | (1,368) | | | | | | | | $ | (3,892) | | | | | | | | $ | (681,224) | | |
普通股 - 基本股和攤薄後每股淨虧損
|
| | | $ | (4.27) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (4.34) | | |
加權平均普通股 - 基本股和稀釋股
|
| | | | 157,137 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157,137 | | |
| | |
As of
December 31, 2021 |
| | | | | | | | | | |
As of
January 31, 2022 |
| ||||||
| | |
Codecademy Historical
Condensed |
| |
Accounting Policies and
Reclassifications |
| | | | |
Codecademy
As Adjusted |
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 45,005 | | | | | $ | — | | | | | | | | $ | 45,005 | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Accounts receivable, net
|
| | | | 311 | | | | | | — | | | | | | | | | 311 | | |
預付費用和其他當期費用
assets |
| | | | 2,338 | | | | | | — | | | | | | | | | 2,338 | | |
Total Current Assets
|
| | | | 47,654 | | | | | | — | | | | | | | | | 47,654 | | |
財產和設備,淨額
|
| | | | 443 | | | | | | — | | | | | | | | | 443 | | |
Goodwill
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Intangible assets, net
|
| | | | 4,293 | | | | | | (1,920) | | | |
2A
|
| | | | 2,373 | | |
Right of use assets
|
| | | | — | | | | | | 1,238 | | | |
2B
|
| | | | 1,238 | | |
Other assets
|
| | | | 766 | | | | | | — | | | | | | | | | 766 | | |
TOTAL ASSETS
|
| | | $ | 53,156 | | | | | $ | (682) | | | | | | | | $ | 52,474 | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
應計費用和其他流動負債
|
| | | | 3,661 | | | | | | — | | | | | | | | | 3,661 | | |
Lease liability
|
| | | | — | | | | | | 1,238 | | | |
2B
|
| | | | 1,238 | | |
Deferred revenue
|
| | | | 16,744 | | | | | | — | | | | | | | | | 16,744 | | |
流動負債總額
|
| | | | 20,405 | | | | | | 1,238 | | | | | | | | | 21,643 | | |
遞延納税義務
|
| | | | — | | | | | | — | | | | | | | | | — | | |
長期租賃負債
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Total Liabilities
|
| | | $ | 20,405 | | | | | $ | 1,238 | | | | | | | | $ | 21,643 | | |
| | |
As of
December 31, 2021 |
| | | | | | | | | | |
As of
January 31, 2022 |
| ||||||
| | |
Codecademy Historical
Condensed |
| |
Accounting Policies and
Reclassifications |
| | | | |
Codecademy
As Adjusted |
| |||||||||
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | |
普通股、優先股和實繳股款
capital |
| | | | 91,191 | | | | | | — | | | | | | | | | 91,191 | | |
Accumulated deficit
|
| | | | (58,440) | | | | | | (1,920) | | | |
2A
|
| | | | (60,360) | | |
股東權益合計
|
| | | | 32,751 | | | | | | (1,920) | | | | | | | | | 30,831 | | |
總負債和股東權益
|
| | | $ | 53,156 | | | | | $ | (682) | | | | | | | | $ | 52,474 | | |
|
| | |
For the Fiscal Year
Ended December 31, 2021 |
| | | | | | | | | | |
For the Fiscal Year
Ended January 31, 2022 |
| ||||||
| | |
Codecademy Historical
Condensed |
| |
Accounting Policies,
Reclassifications, and Eliminations |
| | | | |
Pro Forma
Condensed Combined |
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 41,853 | | | | | $ | — | | | | | | | | $ | 41,853 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 5,284 | | | | | | — | | | | | | | | | 5,284 | | |
內容和軟件開發
|
| | | | 24,598 | | | | | | 1,486 | | | |
2A
|
| | | | 26,084 | | |
Selling and marketing
|
| | | | 19,336 | | | | | | — | | | | | | | | | 19,336 | | |
一般和行政
|
| | | | 12,826 | | | | | | — | | | | | | | | | 12,826 | | |
無形資產攤銷
|
| | | | — | | | | | | — | | | | | | | | | — | | |
資本重組和交易相關
costs |
| | | | — | | | | | | — | | | | | | | | | — | | |
Restructuring
|
| | | | — | | | | | | — | | | | | | | | | — | | |
運營和組建成本
|
| | | | — | | | | | | — | | | | | | | | | — | | |
總運營費用
|
| | | | 62,044 | | | | | | 1,486 | | | | | | | | | 63,530 | | |
Operating income (loss):
|
| | | $ | (20,191) | | | | | $ | (1,486) | | | | | | | | $ | (21,677) | | |
Other income (expense), net
|
| | | | (291) | | | | | | — | | | | | | | | | (291) | | |
衍生負債收益
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Interest income
|
| | | | 2 | | | | | | — | | | | | | | | | 2 | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | | | | — | | |
所得税撥備前虧損
|
| | | | (20,480) | | | | | | (1,486) | | | | | | | | | (21,966) | | |
所得税撥備
|
| | | | (67) | | | | | | — | | | | | | | | | (67) | | |
Net loss
|
| | | $ | (20,413) | | | | | $ | (1,486) | | | | | | | | $ | (21,899) | | |
|
Debt issuance
|
| | | $ | 160,000 | | |
|
減去:原發行折扣和發行成本
|
| | | | (2,912) | | |
|
Net Proceeds
|
| | | $ | 157,088 | | |
|
Cash consideration
|
| | | $ | 203,434 | | |
|
Equity consideration(1)
|
| | | | 182,550 | | |
|
預計總代價
|
| | | $ | 385,984 | | |
| Codecademy預估商譽 | | | | | | | |
|
現金。現金等價物和受限現金
|
| | | $ | 3,766 | | |
|
Current assets
|
| | | | 2,649 | | |
|
財產和設備,淨額
|
| | | | 443 | | |
|
Intangible assets
|
| | | | 112,000 | | |
|
Total assets acquired
|
| | | | 118,858 | | |
|
應計費用和其他流動負債
|
| | | | 3,661 | | |
|
Deferred revenues
|
| | | | 16,744 | | |
|
遞延納税義務
|
| | | | 21,615 | | |
|
獲得的總負債
|
| | | | 42,020 | | |
|
Net assets acquired (a)
|
| | | | 76,838 | | |
|
預計購買對價(B)
|
| | | | 385,984 | | |
|
Estimated goodwill (b) – (a)
|
| | | $ | 309,146 | | |
| | |
Preliminary
Estimated Asset Fair Value |
| |
Preliminary
Weighted Average Useful Life (Years) |
| |||
Trade name
|
| | | $ | 44,000 | | | |
14 years
|
|
Developed Technology
|
| | | | 40,000 | | | |
5 years
|
|
Content
|
| | | | 18,000 | | | |
5 years
|
|
客户關係
|
| | | | 10,000 | | | |
6 years
|
|
Total
|
| | | $ | 112,000 | | | | | |
減去:截至2021年12月31日Codecademy歷史財務報表中報告的無形資產淨值
|
| | | | 2,373 | | | | | |
Pro forma adjustment
|
| | | $ | 109,627 | | | | | |
| | |
Predecessor Companies
for the period from February 1, 2021 to June 11, 2021 |
| |
Successor Company for
the Period from June 12, 2021 to January 31, 2022 |
| |
For the Fiscal Year Ended
January 31, 2022 |
| |||||||||||||||||||||
| | |
Churchill Capital
Corp II (Note 6) |
| |
Software Luxembourg
(Note 7) |
| |
Global Knowledge
(Note 8) |
| |
Skillsoft Corp.
(Note 9) |
| |
Skillsoft
Pro Forma Condensed Combined |
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | — | | | | | $ | 121,785 | | | | | $ | 71,932 | | | | | $ | 351,843 | | | | | $ | 545,560 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | — | | | | | | 22,043 | | | | | | 34,698 | | | | | | 100,726 | | | | | | 157,467 | | |
內容和軟件開發
|
| | | | — | | | | | | 15,012 | | | | | | 492 | | | | | | 30,568 | | | | | | 46,072 | | |
Selling and marketing
|
| | | | — | | | | | | 30,094 | | | | | | 16,404 | | | | | | 95,182 | | | | | | 141,680 | | |
一般和行政
|
| | | | — | | | | | | 16,471 | | | | | | 19,765 | | | | | | 70,840 | | | | | | 107,076 | | |
無形資產攤銷
|
| | | | — | | | | | | 47,165 | | | | | | 17,034 | | | | | | 88,975 | | | | | | 153,174 | | |
資本重組和交易相關成本
|
| | | | 59,121 | | | | | | 47,463 | | | | | | — | | | | | | 10,864 | | | | | | 117,448 | | |
Restructuring
|
| | | | — | | | | | | (576) | | | | | | 2,764 | | | | | | 3,575 | | | | | | 5,763 | | |
運營和組建成本
|
| | | | 2,952 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,952 | | |
總運營費用
|
| | | | 62,073 | | | | | | 177,672 | | | | | | 91,157 | | | | | | 400,730 | | | | | | 731,632 | | |
Operating loss:
|
| | | $ | (62,073) | | | | | $ | (55,887) | | | | | $ | (19,225) | | | | | $ | (48,887) | | | | | $ | (186,072) | | |
Other income (expense), net
|
| | | | — | | | | | | (167) | | | | | | 624 | | | | | | (1,881) | | | | | | (1,424) | | |
衍生負債收益(虧損)
|
| | | | (22,502) | | | | | | 900 | | | | | | — | | | | | | 17,441 | | | | | | (4,161) | | |
Interest income
|
| | | | — | | | | | | 60 | | | | | | — | | | | | | 76 | | | | | | 136 | | |
Interest expense
|
| | | | — | | | | | | (10,847) | | | | | | — | | | | | | (18,301) | | | | | | (29,148) | | |
所得税撥備(受益)前的虧損
|
| | | | (84,575) | | | | | | (65,941) | | | | | | (18,601) | | | | | | (51,552) | | | | | | (220,669) | | |
所得税準備金(受益)
|
| | | | 2 | | | | | | (6,037) | | | | | | (867) | | | | | | (1,889) | | | | | | (8,791) | | |
持續運營虧損
|
| | | | (84,577) | | | | | | (59,904) | | | | | | (17,734) | | | | | | (49,663) | | | | | | (211,878) | | |
非持續經營收入,税後淨額
|
| | | | — | | | | | | 1,175 | | | | | | — | | | | | | 11,940 | | | | | | 13,115 | | |
Net loss
|
| | | $ | (84,577) | | | | | $ | (58,729) | | | | | $ | (17,734) | | | | | $ | (37,723) | | | | | $ | (198,763) | | |
| | |
For the period from February 1, 2021 to June 11, 2021
|
| ||||||||||||||||||
| | |
Churchill Capital
Corp II |
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | — | | | | | $ | — | | | | | | | | $ | — | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | — | | | | | | — | | | | | | | | | — | | |
內容和軟件開發
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Selling and marketing
|
| | | | — | | | | | | — | | | | | | | | | — | | |
| | |
For the period from February 1, 2021 to June 11, 2021
|
| ||||||||||||||||||
| | |
Churchill Capital
Corp II |
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| |||||||||
一般和行政
|
| | | | — | | | | | | — | | | | | | | | | — | | |
資本重組和交易相關成本
|
| | | | 59,121 | | | | | | — | | | | | | | | | 59,121 | | |
Restructuring
|
| | | | — | | | | | | — | | | | | | | | | — | | |
運營和組建成本
|
| | | | 2,952 | | | | | | — | | | | | | | | | 2,952 | | |
總運營費用
|
| | | | 62,073 | | | | | | — | | | | | | | | | 62,073 | | |
Operating loss:
|
| | | $ | (62,073) | | | | | $ | — | | | | | | | | $ | (62,073) | | |
Other income (expense), net
|
| | | | 60 | | | | | | (60) | | | |
6A
|
| | | | — | | |
衍生負債收益(虧損)
|
| | | | (51,283) | | | | | | 28,781 | | | |
6B
|
| | | | (22,502) | | |
Interest income
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | | | | — | | |
所得税撥備前虧損
|
| | | | (113,296) | | | | | | 28,721 | | | | | | | | | (84,575) | | |
所得税撥備
|
| | | | 2 | | | | | | — | | | | | | | | | 2 | | |
Net loss
|
| | |
$
|
(113,298)
|
| | | |
$
|
28,721
|
| | | | | | |
$
|
(84,577)
|
| |
|
| | |
For the period from February 1, 2021 to June 11, 2021
|
| |||||||||||||||||||
| | |
Skillsoft
Predecessor Basis |
| | |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Skillsoft |
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 102,494 | | | | | | $ | 19,291 | | | |
7A
|
| | | $ | 121,785 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 22,043 | | | | | | | — | | | | | | | | | 22,043 | | |
內容和軟件開發
|
| | | | 15,012 | | | | | | | — | | | | | | | | | 15,012 | | |
Selling and marketing
|
| | | | 34,401 | | | | | | | (4,307) | | | |
7B
|
| | | | 30,094 | | |
一般和行政
|
| | | | 16,471 | | | | | | | — | | | | | | | | | 16,471 | | |
無形資產攤銷
|
| | | | 46,492 | | | | | | | 673 | | | |
7C
|
| | | | 47,165 | | |
Impairment of goodwill
|
| | | | — | | | | | | | — | | | | | | | | | — | | |
資本重組和交易相關成本
|
| | | | 6,641 | | | | | | | 40,822 | | | |
7D
|
| | | | 47,463 | | |
Restructuring
|
| | | | (576) | | | | | | | — | | | | | | | | | (576) | | |
總運營費用
|
| | | | 140,484 | | | | | | | 37,188 | | | | | | | | | 177,672 | | |
Operating loss:
|
| | | $ | (37,990) | | | | | | $ | (17,897) | | | | | | | | $ | (55,887) | | |
Other expense, net
|
| | | | (167) | | | | | | | — | | | | | | | | | (167) | | |
權證公允價值調整
|
| | | | 900 | | | | | | | — | | | | | | | | | 900 | | |
| | |
For the period from February 1, 2021 to June 11, 2021
|
| |||||||||||||||||||
| | |
Skillsoft
Predecessor Basis |
| | |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Skillsoft |
| |||||||||
Interest income
|
| | | | 60 | | | | | | | — | | | | | | | | | 60 | | |
Interest expense, net
|
| | | | (16,763) | | | | | | | 5,916 | | | |
7E
|
| | | | (10,847) | | |
所得税收益前虧損
|
| | | | (53,960) | | | | | | | (11,981) | | | | | | | | | (65,941) | | |
享受所得税優惠
|
| | | | (3,521) | | | | | | | (2,516) | | | |
7F
|
| | | | (6,037) | | |
持續運營虧損
|
| | | | (50,439) | | | | | | | (9,465) | | | | | | | | | (59,904) | | |
非持續經營收入,税後淨額
|
| | | | 1,175 | | | | | | | — | | | | | | | | | 1,175 | | |
Net loss
|
| | | $ | (49,264) | | | | | | $ | (9,465) | | | | | | | | $ | (58,729) | | |
| | | | | | | | | | | | | | |
| | |
For the period from February 1, 2021 to June 11, 2021
|
| |||||||||||||||||||
| | |
Global Knowledge
Predecessor Basis |
| | |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Global Knowledge |
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 71,932 | | | | | | $ | | | | | | | | $ | 71,932 | | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 34,698 | | | | | | | | | | | | | | | | 34,698 | | |
內容和軟件開發
|
| | | | 492 | | | | | | | | | | | | | | | | 492 | | |
Selling and marketing
|
| | | | 16,404 | | | | | | | | | | | | | | | | 16,404 | | |
一般和行政
|
| | | | 19,765 | | | | | | | | | | | | | | | | 19,765 | | |
無形資產攤銷
|
| | | | 2,646 | | | | | | | 14,388 | | | |
8A
|
| | | | 17,034 | | |
Restructuring
|
| | | | 2,764 | | | | | | | — | | | | | | | | | 2,764 | | |
總運營費用
|
| | | | 76,769 | | | | | | | 14,388 | | | | | | | | | 91,157 | | |
Operating loss:
|
| | | $ | (4,837) | | | | | | $ | (14,388) | | | | | | | | $ | (19,225) | | |
Other expense, net
|
| | | | 624 | | | | | | | — | | | | | | | | | 624 | | |
Interest expense, net
|
| | | | (11,970) | | | | | | | 11,970 | | | |
8B
|
| | | | — | | |
所得税撥備(受益)前的虧損
|
| | | | (16,183) | | | | | | | (2,418) | | | | | | | | | (18,601) | | |
所得税準備金(受益)
|
| | | | (359) | | | | | | | (508) | | | |
8C
|
| | | | (867) | | |
Net loss
|
| | | $ | (15,824) | | | | | | $ | (1,910) | | | | | | | | $ | (17,734) | | |
| | |
For the period from June 12, 2021 to January 31, 2022
|
| |||||||||||||||||||
| | |
Skillsoft
Successor Basis |
| | |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Skillsoft |
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 351,843 | | | | | | $ | — | | | | | | | | $ | 351,843 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 100,726 | | | | | | | — | | | | | | | | | 100,726 | | |
內容和軟件開發
|
| | | | 30,568 | | | | | | | — | | | | | | | | | 30,568 | | |
Selling and marketing
|
| | | | 92,994 | | | | | | | 2,188 | | | |
9A
|
| | | | 95,182 | | |
一般和行政
|
| | | | 70,840 | | | | | | | — | | | | | | | | | 70,840 | | |
無形資產攤銷
|
| | | | 89,049 | | | | | | | (74) | | | |
9B
|
| | | | 88,975 | | |
| | |
For the period from June 12, 2021 to January 31,
2022 |
| |||||||||||||||||||
| | |
Skillsoft
Successor Basis |
| | |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Skillsoft |
| |||||||||
Impairment of goodwill
|
| | | | — | | | | | | | — | | | | | | | | | — | | |
資本重組和交易相關成本
|
| | | | 19,587 | | | | | | | (8,723) | | | |
9C
|
| | | | 10,864 | | |
Restructuring
|
| | | | 3,575 | | | | | | | — | | | | | | | | | 3,575 | | |
總運營費用
|
| | | | 407,339 | | | | | | | (6,609) | | | | | | | | | 400,730 | | |
Operating loss:
|
| | | $ | (55,496) | | | | | | $ | 6,609 | | | | | | | | $ | (48,887) | | |
Other expense, net
|
| | | | (1,881) | | | | | | | — | | | | | | | | | (1,881) | | |
權證公允價值調整
|
| | | | 17,441 | | | | | | | — | | | | | | | | | 17,441 | | |
Interest income
|
| | | | 76 | | | | | | | — | | | | | | | | | 76 | | |
Interest expense, net
|
| | | | (23,190) | | | | | | | 4,889 | | | |
9D
|
| | | | (18,301) | | |
所得税收益前虧損
|
| | | | (63,050) | | | | | | | 11,498 | | | | | | | | | (51,552) | | |
享受所得税優惠
|
| | | | (4,304) | | | | | | | 2,415 | | | |
9E
|
| | | | (1,889) | | |
持續運營虧損
|
| | | | (58,746) | | | | | | | 9,083 | | | | | | | | | (49,663) | | |
非持續經營收入,税後淨額
|
| | | | 11,940 | | | | | | | — | | | | | | | | | 11,940 | | |
Net loss
|
| | | $ | (46,806) | | | | | | $ | 9,083 | | | | | | | | $ | (37,723) | | |
| | | | | | | | | | | | | | |