The accompanying notes are an integral part of these consolidated financial statements.
The accompanying notes are an integral part of these consolidated financial statements.
The accompanying notes are an integral part of these consolidated financial statements.
The accompanying notes are an integral part of these consolidated financial statements.
The accompanying notes are an integral part of these consolidated financial statements.
The accompanying notes are an integral part of these consolidated financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(1) Organization and Description of Business
The Company
Skillsoft Corp. (“Successor”)
On October 12, 2020, Software Luxembourg Holding S.A. (“Software Luxembourg” or “Predecessor (SLH)”) and Churchill Capital Corp II, a Delaware corporation (“Churchill”), entered into an Agreement and Plan of Merger (the “Skillsoft Merger Agreement”). Pursuant to the terms of the Skillsoft Merger Agreement, a business combination between Churchill and Software Luxembourg was affected through the merger of Software Luxembourg with and into Churchill (the “Skillsoft Merger”), with Churchill being the surviving company. At the effective time of the Skillsoft Merger (the “Effective Time”), (a) each Class A share of Software Luxembourg (“SLH Class A Shares”) outstanding immediately prior to the Effective Time, was automatically canceled and Churchill issued as consideration therefor (i) such number of shares of Churchill’s Class A common stock, par value $0.0001 per share (the “Churchill Class A common stock”) as would be transferred pursuant to the Class A First Lien Exchange Ratio (as defined in the Skillsoft Merger Agreement), and (ii)Churchill’s Class C common stock, par value $0.0001 per share (the “Churchill Class C common stock”), as would be transferred pursuant to the Class C Exchange Ratio (as defined in the Skillsoft Merger Agreement), and (b) each Class B share of Software Luxembourg was automatically canceled and Churchill issued as consideration therefor such number of shares of Churchill Class A common stock equal to the Per Class B Share Merger Consideration (as defined in the Skillsoft Merger Agreement). Immediately following the Effective Time, Churchill redeemed all of the shares of Class C common stock issued to the holders of SLH Class A Shares for an aggregate redemption price of (i) $505,000,000 in cash and (ii) indebtedness under the Existing Second Out Credit Agreement (as defined in the Skillsoft Merger Agreement), as amended by the Existing Second Out Credit Agreement Amendment (as defined in the Skillsoft Merger Agreement), in the aggregate principal amount equal to $20,000,000.
As part of the closing of the Skillsoft Merger, the Company (as defined below) consummated PIPE investments and issued 53,000,000 shares of its Class A common stock and warrants to purchase 16,666,667 shares of its Class A common Stock for aggregate gross proceeds of $530 million. In connection with the consummation of these investments, the Company reclassified amounts recorded for stock subscriptions and warrants which previously had been accounted for as liabilities of $78.2 million as additional paid in capital.
On June 11, 2021 (“acquisition date”), Churchill completed its acquisition of Software Luxembourg, and changed its corporate name from Churchill to Skillsoft Corp. (“Skillsoft”). In addition, the Company changed its fiscal year end from December 31 to January 31. Also on June 11, 2021, the Company completed the acquisition of Albert DE Holdings Inc. (“Global Knowledge” or “GK” and such acquisition, the “Global Knowledge Merger”), a worldwide leader in IT and professional skills development.
Software Luxembourg Holding (“Predecessor (SLH)”)
Software Luxembourg, a public limited liability company incorporated and organized under the laws of the Grand Duchy of Luxembourg, was established on August 27, 2020, for the purpose of acquiring the ownership interest in Pointwell Limited (“Pointwell”), an Irish private limited company, through a plan of reorganization under Chapter 11 subsequent to August 27, 2020.
Successor and Predecessor Periods
The Skillsoft Merger was considered a business combination under ASC 805, Business Combinations and is accounted for using the acquisition method of accounting, whereby Churchill was determined to be the accounting acquirer and Software Luxembourg Holding was determined to be the predecessor for financial reporting purposes. References to “Successor” or “Successor Company” relate to the condensed consolidated financial position and results of operations of Skillsoft subsequent to June 11, 2021, the date when the acquisitions of Predecessor (SLH) and Global Knowledge were completed. References to “Predecessor (SLH)” relate to the condensed consolidated financial position and results of operations of Software Luxembourg Holding S.A. between August 28, 2020, and June 11, 2021 (its last date of operations prior to the merger). Operating results for the acquired business on June 11, 2021, were credited to the Predecessor (SLH) in the accompanying condensed consolidated statement of operations. The funds received from the PIPE investments and transferred for the business combinations closing on June 11, 2021, were recorded in the Successor period of the condensed consolidated statement of cash flows.
In the accompanying footnotes references to “the Company” relate to Successor, Predecessor (SLH) and Predecessor (PL) for the same periods.
Description of Business
The Company provides, through a portfolio of quality content, a platform that is personalized and connected to customer needs, and a broad ecosystem of partners, Skillsoft drives continuous growth and performance for employees and their organizations by overcoming critical skill gaps, unlocking human potential, and transforming the workforce. With 150,000+ expert-led skills-building courses in modalities ranging from video and audio to instructor-led training and practice labs, Skillsoft offers inclusive options for all, from leaders to frontline workers, readers to hands-on learners.
Skillsoft supports more than 70% of the Fortune 1000 with today's sought-after competencies: leadership and business skills, technology and developer skills, and essential safety and risk management compliance. We leverage content modalities adaptable to different preferences, schedules, and learning styles — from books to videos, full courses to micro-learning, audiobooks to live bootcamps. Content is continuously updated with the latest insights, information, and training methods.
Today's learners want the right learning experience, delivered when, where, and how they want it. That's why our approach is mobile-first, and our expert-curated, cloud-based content is served on an open platform that reaches learners wherever they are.
Our community of 86 million learners in 150+ countries around the globe learn in more than 30 languages. As often as they need or want to, typical learners turn to Skillsoft to acquire critical job skills in the flow of work, and grow as leaders, employees, and people. We've helped fuel performance and career growth for more than 20 years.
References in the accompanying footnotes to the Company’s fiscal year refer to the fiscal year ended January 31 of that year (e.g., fiscal 2023 is the fiscal year ended January 31, 2023).
Basis of Financial Statement Preparation
The accompanying consolidated financial statements include the accounts of Skillsoft (Successor), Software Luxembourg (Predecessor (SLH)) and Pointwell (Predecessor (PL)) and their wholly owned subsidiaries. We prepared the accompanying consolidated financial statements in accordance with the instructions for Form 10‑K and Article 10 of Regulation S-X and, therefore, include all information and footnotes necessary for a complete presentation of operations, comprehensive income (loss), financial position, changes in stockholders’ equity (deficit) and cash flows in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS” Act”), and has and may in the future take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the independent registered public accounting firm attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved. In addition, the Company is a “smaller reporting company”, as defined in Item 10(f)(1) of the U.S. Securities and Exchange Commission’s Regulation S-K, therefore is eligible to take advantage of less burdensome disclosure and reporting requirements, which include delaying the timing of adoption of certain accounting guidance.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All material intercompany transactions and balances have been eliminated in consolidation.
Use of Estimates
The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the consolidated financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from our estimates.
(2) Summary of Significant Accounting Policies
Revenue Recognition
The Company enters into contracts that provide customers access to a broad spectrum of learning options including cloud-based learning content, talent management solutions, virtual, on-demand and classroom training, and individualized coaching. The Company recognizes revenue that reflects the consideration that we expect to be entitled to receive in exchange for these services. We apply judgment in determining our customer’s ability and intent to pay, which is based on a variety of factors, including the customer’s historical payment experience, credit, or financial information. The Company is not required to exercise significant judgment in determining the timing for the satisfaction of performance obligations or the transaction price.
The Company’s cloud-based solutions generally do not provide customers with the right to take possession of the software supporting the platform or to download course content without continuing to incur fees for hosting services and, as a result, are accounted for as service arrangements. Access to the platform and course content represents a series of distinct services as the Company continually provides access to, and fulfill its obligation to, the end customer over the subscription term. The series of distinct services represents a single performance obligation that is satisfied over time. Accordingly, the fixed consideration related to subscription revenue is generally recognized on a straight-line basis over the contract term, beginning on the date that the service is made available to the customer. The Company’s subscription contracts typically vary from one year to three years. The Company’s cloud-based solutions arrangements are generally non-cancellable and non-refundable.
Revenue from virtual, on-demand and classroom training, and individualized coaching is recognized in the period in which the services are rendered.
The Company also sells professional services related to its cloud solutions which are typically considered distinct performance obligations and are recognized over time as services are performed. For fixed-price contracts, revenue is recognized over time based on a measure of progress that reasonably reflects our progress toward satisfying the performance obligation.
While the Company’s revenue primarily relates to SaaS subscription services where the entire arrangement fee is recognized on a ratable basis over the contractual term, the Company sometimes enter into contractual arrangements that have multiple distinct performance obligations, one or more of which have different periods over which the services or products are delivered. These arrangements may include a combination of subscriptions and non-subscription products such as professional services. The Company allocates the transaction price of the arrangement based on the relative estimated standalone selling price, or SSP, of each distinct performance obligation.
Reimbursements received from customers for out-of-pocket expenses are recorded as revenues, with related costs recorded as cost of revenues. The Company presents revenues net of any taxes collected from customers and remitted to government authorities.
As the Company’s contractual agreements predominately call for advanced billing, contract assets are rarely generated.
Deferred Revenue
The Company records as deferred revenue amounts that have been billed in advance for products or services to be provided. Deferred revenue includes the unrecognized portion of revenue associated with service fees for which the Company has received payment or for which amounts have been billed and are due for payment.
Deferred Contract Acquisition Costs
The Company defers sales commissions, and associated fringe costs, such as payroll taxes, paid to direct sales personnel and other incremental costs of obtaining contracts with customers, provided the Company expects to recover those costs. The Company determines whether costs should be deferred based on its sales compensation plans if the commissions are in fact incremental and would not have occurred absent the customer contract.
Sales commissions for renewal of a subscription contract are not considered commensurate with the commissions paid for the acquisition of the initial subscription contract given the substantive difference in commission rates between new and renewal contracts. Commissions paid upon the initial acquisition of a contract are amortized over an estimated period of benefit, which assumes a level of renewals and typically exceeds the original contract term, while commissions paid related to renewal contracts are amortized over the contractual term of the renewal. Amortization is recognized on a straight-line basis upon commencement of the transfer of control of the services, commensurate with the pattern of revenue recognition.
The period of benefit for commissions paid for the acquisition of initial subscription contracts is determined by taking into consideration the initial estimated customer life and the technological life of the Company’s platform and related significant features. The Company determines the period of benefit for renewal subscription contracts by considering the average contractual term for renewal contracts. Amortization of deferred contract acquisition costs is included within sales and marketing expense in the consolidated statements of operations. For each of the Predecessor periods, the Company applied the practical expedient allowing for recognizing expense as incurred sales commissions and other contract acquisition costs, where the amortization period would be one year or less. The Company does not apply the practical expedient for the Successor period.
Foreign Currency Translation
Assets and liabilities recorded in foreign currencies are translated at the exchange rate on the balance sheet date. Revenue and expenses are translated at average rates of exchange prevailing during the year. Translation adjustments resulting from this process are recorded to other comprehensive income (loss). Foreign currency gains or losses on transactions denominated in a currency other than an entity’s functional currency are recorded in other income/(expenses) in the accompanying statements of operations. For the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)), gains (losses) arising from transactions denominated in foreign currencies other than an entity’s functional currency were approximately $3.8 million, ($2.4) million, ($0.1) million, $0.4 million, and ($0.3) million, respectively.
Cash, Cash Equivalents and Restricted Stock
The Company considers all highly liquid investments with original maturities of 90 days or less at the time of purchase to be cash equivalents. As of January 31, 2023 and January 31, 2022, the Company did not have any cash equivalents or available-for-sale investments.
At January 31, 2023 and January 31, 2022, the Company had approximately $170.4 million and $138.2 million of cash and cash equivalents, respectively and $7.2 million and $14.0 million of restricted cash, respectively, primarily related to the accounts receivable facility. Under the terms of the accounts receivable facility, the Company has three accounts considered restricted, an interest reserve account, a foreign exchange reserve account and a concentration reserve account. The interest reserve account requires three months interest on the greater of the facility balance or facility balance floor (the facility balance floor was $10.0 million as of January 31, 2023). The foreign exchange reserve account requires the Company to restrict cash for an amount equivalent to the change in the translated value on our foreign receivables borrowed from the date the receivable was sold. The concentration account requires the Company to deposit receipts from the receivables sold until the Company submits a monthly reconciliation report. At that time, the funds may be returned if they are replaced with new receivables.
Acquisition-Related and Recapitalization Costs
The Company expenses acquisition-related and recapitalization costs as incurred, which primarily consist of professional services and advisory fees related to (i) mergers and acquisitions, including the Churchill, Global Knowledge, Pluma and Codecademy transactions, (ii) divestitures, and (ii) other transactions that were explored but not consummated.
Risks and Uncertainties
The Company is subject to a number of risks and uncertainties common to companies in similar industries and stages of development, including, but not limited to, the uncertainty of economic, political and market conditions; data security and privacy risk; regulatory risks; management of growth; dependence on key individuals; management of international operations; intellectual property risks; competition from substitute products and services of larger companies; product development risk; ability to keep pace with technological developments; and customer adoption of new products. We record a loss contingency when it is deemed probable and reasonably estimable, based on our best estimate.
Property and Equipment
The Company records property and equipment at cost. Depreciation and amortization are charged to operations based on the cost of property and equipment over their respective estimated useful lives on a straight-line basis using the half-year convention, as follows:
Description | | Estimated Useful Lives (years) | |
Computer equipment | | | 3 | |
Furniture and fixtures | | | 5 | |
Leasehold improvements | | | Lesser of 7 years or life of lease | |
Expenditures for maintenance and repairs are expensed as incurred, while expenditures for renewals or betterments are capitalized. The Company evaluates the carrying amount of our property and equipment whenever events or circumstances indicate that the carrying value of such assets may not be recoverable. As of January 31, 2023, the Company believes the carrying amounts of its property and equipment are recoverable and no impairment exists.
Leases
We determine if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liabilities in our consolidated balance sheets. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of our leases do not provide an implicit rate, we generally use our incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term. If the Company has lease agreements with lease and non-lease components, generally we account for them separately.
Content and Software Development Expenses
Content and software development expenses consist primarily of personnel and contractor related expenditures to develop the Company’s content, platform and other product offerings and the Company’s policy is to expense costs as incurred. The Company outsources certain aspects of content production to third parties who produce original content on behalf of Skillsoft. Third party costs incurred in these development efforts with external resources may include prepayments and are recognized as expense in proportion to the level of services completed.
Software development costs are expensed as incurred, except for costs attributable to upgrades and enhancements that qualify for capitalization. See policy “Capitalized Software Development Costs” for further discussion on this matter.
For the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)), the Company incurred $32.1 million, $15.5 million, $7.8 million, $11.2 million, and $12.2 million, respectively of proprietary content development expenses.
Capitalized Software Development Costs
The Company capitalizes certain internal use software development costs related to its SaaS platform incurred during the application development stage when management with the relevant authority authorizes and commits to the funding of the project, it is probable that the project will be completed, and the software will be used as intended. The Company also capitalizes costs related to specific upgrades and enhancements when it is probable that the expenditures will result in additional functionality. Costs related to preliminary project activities and to post-implementation activities are expensed as incurred. Internal use software is amortized on a straight-line basis over its estimated useful life, which is generally 5 years. Management evaluates the useful lives of these assets on an annual basis and tests for impairment whenever events or changes in circumstances occur that could impact the recoverability of the assets. Capitalized costs are recorded as intangible assets in the accompanying balance sheets. For the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)) Company capitalized $7.3 million, $2.9 million, $1.7 million, $1.9 million and $3.0 million, respectively, and recognized amortization of $1.2 million, $0.2 million, $0.2 million, $0.1 million, and $2.7 million, respectively.
Content Partner Royalty Expenses
For the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)), the Company recognized $30.9 million, $25.7 million, $6.2 million, $6.4 million, and $8.2 million, respectively of royalty expenses for third party content used or provisioned in the Company’s content library.
Derivative Instruments
We account for debt and equity issuances as either equity-classified or liability-classified instruments based on an assessment of the instrument's specific terms and applicable authoritative guidance in FASB ASC 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the instruments are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the instruments meet all of the requirements for equity classification under ASC 815, including whether the instruments are indexed to our own common stock and whether the holders could potentially require “net cash settlement” in a circumstance outside of our control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of issuance of the instruments and as of each subsequent quarterly period end date while the instruments are outstanding.
For issued or modified instruments that meet all of the criteria for equity classification, the instruments are required to be recorded as a component of additional paid-in capital at the time of issuance. For issued or modified instruments that do not meet all the criteria for equity classification, the instruments are required to be recorded at their initial fair value on the date of issuance, and each balance sheet date thereafter. Changes in the estimated fair value of the instruments are recognized as a non-cash gain or loss on the statements of operations.
Fair Value of Financial Instruments
Financial instruments consist mainly of cash and cash equivalents, restricted cash, accounts receivable, accounts payable, debt interest rate cap derivatives and warrants. The carrying amount of accounts receivable is net of an allowance for doubtful accounts, which is based on historical collections and known credit risks. See Note 22 for discussion related to the fair value of the Company’s borrowing agreements.
Short-Term and Long-Term Debt
Short-term debt has contractual or expected maturities of one year or less. Long-term debt has contractual or expected maturities greater than one year. The Company amortizes deferred debt financing costs (including issuance costs and creditor fees) and original issuance discounts, both recorded as a reduction to the carrying amount of the related debt liability, as interest expense over the terms of the underlying obligations using the effective interest method.
Financial Instruments
The Company accounts for debt and equity issuances as either equity-classified or liability-classified instruments based on an assessment of the instruments specific terms and applicable accounting guidance. The assessment considers whether the instruments are freestanding financial instruments meet the definition of a liability and whether the instrument's meet all of the requirements for equity classification, including whether the instruments are indexed to the Company’s own common stock and whether the holders could potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of issuance of the instruments and as of each subsequent quarterly period end date while the instruments are outstanding.
For issued or modified instruments that meet all of the criteria for equity classification, the instruments are required to be recorded as a component of additional paid-in capital at the time of issuance. For issued or modified instruments that do not meet all the criteria for equity classification (which includes 15.8 million of private placement warrants held by the sponsors for Churchill), the instruments are required to be recorded at their initial fair value on the date of issuance, and each balance sheet date thereafter. Changes in the estimated fair value of the instruments are recognized as a non-cash gain or loss on the statements of operations.
The Company has elected to not designate their derivatives as hedging relationships. As such the changes in the fair value of the derivatives are recorded directly in statement of operations.
Concentrations of Credit Risk and Off-Balance-Sheet Risk
For the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)), no customer individually comprised greater than 10% of revenue. As of January 31, 2023 and 2022, no customer individually comprised more than 10% of accounts receivable.
The Company considers its customers’ financial condition and generally does not require collateral. The Company maintains a reserve for doubtful accounts and sales credits that is the Company’s best estimate of potentially uncollectible trade receivables. Provisions are made based upon a specific review of all significant outstanding invoices that are considered potentially uncollectible in whole or in part. For those invoices not specifically reviewed or considered uncollectible, provisions are provided at different rates, based upon the age of the receivable, historical experience, and other currently available evidence. The reserve estimates are adjusted as additional information becomes known or payments are made.
The Company has no off-balance-sheet arrangements nor concentration of credit risks such as foreign exchange contracts, option contracts or other foreign hedging arrangements.
Intangible Assets, Goodwill and Indefinite‑Lived Intangible Impairment Assessments
We recognize the excess of the purchase price, plus the fair value of any noncontrolling interest in the acquiree, over the fair value of identifiable net assets acquired, which includes the fair value of specifically identifiable intangible assets, as goodwill.
The Company amortizes its finite-lived intangible assets, including customer contracts and internally developed software, over their estimated useful life. The Company reviews the carrying values of intangible assets subject to amortization at least annually to determine if any adverse conditions exist or a change in circumstances has occurred that would indicate impairment or a change in remaining useful life. Conditions that would indicate impairment and trigger a more frequent impairment assessment include, but are not limited to, a significant adverse change in legal factors or business climate that could affect the value of an asset, or an adverse action or assessment by a regulator.
In addition, the Company reviews the carrying values of its indefinite-lived intangible assets, including goodwill and certain trademarks, during the fourth quarter of each year for impairment, or more frequently if certain indicators are present or changes in circumstances suggest that impairment may exist and reassesses their classification as indefinite-lived assets. See Note 7 for a discussion of impairment charges recognized for the fiscal year ended January 31, 2023 (Successor).
Restructuring Charges
Liabilities for restructuring costs include, but are not limited to, one-time involuntary termination benefits provided to employees under the terms of a benefit arrangement that, in substance, are not an ongoing benefit arrangement or a deferred compensation contract, which are recognized on the communication date and certain contract termination costs, including operating lease termination costs which are recognized on the termination date or cease-use date for ongoing lease payments.
In addition, the Company accounts for certain employee-related restructuring charges as an ongoing benefit arrangement, based on its prior practices and policies for the calculation and payment of severance benefits. The Company recognizes employee-related restructuring charges when the likelihood of future payment is probable, and the amount of the severance benefits is reasonably estimable.
The Company recorded facility-related restructuring charges in accordance with ASC 420, Liabilities: Exit or Disposal Cost Obligations ("ASC 420"), before it adopted ASC Topic 842, Leases (“ASC 842”), on February 1, 2021. ASC 842 amended ASC 420 to exclude costs to terminate a contract that is a lease from the scope of ASC 420. The Company evaluates right-of-use (ROU) assets abandonment and impairment in accordance with ASC 360, Property, Plant, and Equipment and recognizes ROU assets abandonment related amortization and write-offs as restructuring charges in its statement of operations.
Stock-based Compensation
We recognize compensation expense for stock options and time-based restricted stock units granted to employees on a straight-line basis over the service period that awards are expected to vest, based on the estimated fair value of the awards on the date of the grant. For restricted-stock units that have market conditions, we recognize compensation expense using an accelerated attribution method. We recognize forfeitures as they occur. We estimate the fair value of options utilizing the Black-Scholes model, which is dependent on several subjective variables, such as the expected option term and expected volatility over the expected option term. We determine the expected term using the simplified method. The simplified method sets the term to the average of the time to vesting and the contractual life of the options. Since we do not have a trading history of our common stock, the expected volatility is estimated by considering (i) the average historical stock volatilities of a peer group of public companies within our industry over a period equivalent to the expected term of the stock option grants and (ii) the implied volatility of warrants to purchase our common stock that are actively traded in public markets. The fair value of restricted stock units that vest based on market conditions are estimated using the Monte Carlo valuation method. These fair value estimates of stock related awards and assumptions inherent therein are estimates and, as a result, may not be reflective of future results or amounts ultimately realized by recipients of the grants.
Advertising Costs
Costs incurred for production and communication of advertising initiatives are expensed when incurred. Advertising expenses amounted to approximately $15.8 million, $8.2 million, $2.8 million, $3.7 million, and $3.2 million for the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)), respectively.
Income Taxes
The Company provides for deferred income taxes resulting from temporary differences between the basis of its assets and liabilities for financial reporting purposes as compared to tax purposes, using rates expected to be in effect when such differences reverse. The Company records valuation allowances to reduce deferred tax assets to the amount that is more likely than not to be realized.
The Company follows the authoritative guidance on accounting for and disclosure of uncertainty in tax positions which requires the Company to determine whether a tax position of the Company is more likely than not to be sustained upon examination, including resolution of any related appeals of litigation processes, based on the technical merits of the position. For tax positions meeting the more likely than not threshold, the tax amount recognized in the financial statements is reduced to the largest benefit that has a greater than fifty percent likelihood of being realized upon the ultimate settlement with the relevant taxing authority.
Interest and penalties related to uncertain tax positions is included in the provision for income taxes in the consolidated statement of operations.
Recently Adopted Accounting Guidance
On February 1, 2020, the Company adopted ASC Topic 842, Leases (“ASC 842”) using the modified retrospective transition approach, as provided by ASU No. 2018-11, Leases - Targeted Improvements (“ASU 2018-11”). The Company elected the package of practical expedients, which among other things, which allowed the Company to not reassess whether expired or existing contracts are or contain leases and to carry forward the historical lease classification for those leases that commenced prior to the date of adoption. For all lease arrangements, the Company accounts for lease and non-lease components as a single lease component. Leases with an initial term of 12 months or less are not recorded on the balance sheet as the Company recognizes lease expense on a straight-line basis over the lease term. Results for reporting periods beginning after February 1, 2020 are presented under ASC 842, while prior periods have not been adjusted and continue to be reported in accordance with the Company’s historic accounting under previous GAAP. The primary impact of ASC 842 is that substantially all of the Company’s leases are recognized on the balance sheet, by recording right-of-use assets and short-term and long-term lease liabilities. The new standard did not have a material impact on the Company’s consolidated statement of operations and cash flows, and the effects of applying ASC 842 as a cumulative-effect adjustment to retained earnings as of February 1, 2020 was immaterial.
On October 28, 2021, the Financial Accounting Standards Board ("FASB") issued ASU 2021‑08 – Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021‑08”). ASU 2021‑08 requires an acquirer in a business combination to recognize and measure deferred revenue from acquired contracts using the revenue recognition guidance in Accounting Standards Codification ("ASC") Topic 606, rather than the prior requirement to record deferred revenue at fair value. ASU 2021‑08 allows for immediate adoption on a retrospective basis for all business combinations that have occurred since the beginning of the annual period that includes the interim period of adoption. The Company elected to adopt ASU 2021‑08 early on a retrospective basis, effective at the beginning of the Successor period on June 11, 2021.
The adoption of ASU 2021‑08 also resulted in the increase of goodwill by $123.5 million attributable to the acquisitions of Software Luxembourg, Global Knowledge and Pluma Inc. during the period ended July 31, 2021, as a result of the revised measurement of deferred revenue for acquisitions.
Recently Issued Accounting Guidance
In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (“ASU 2016-13”), which provides new authoritative guidance with respect to the measurement of credit losses on financial instruments. This update changes the impairment model for most financial assets and certain other instruments by introducing a current expected credit loss (“CECL”) model. The CECL model is a more forward-looking approach based on expected losses rather than incurred losses, requiring entities to estimate and record losses expected over the remaining contractual life of an asset. We will be adopting ASU 2016-13 effective February 1, 2023. We do not expect the adoption of the standard to have a material impact on our consolidated financial statements.
(3) Chapter 11 Proceedings and Emergence
Plan of Reorganization
On August 6, 2020, the Bankruptcy Court entered an order confirming the Plan of Reorganization and on August 27, 2020, the Debtors emerged from Chapter 11. On or following the Effective Date, pursuant to the Plan of Reorganization, the following occurred:
| ● | Transfer of Ownership - Upon emergence, the Ordinary Shares of Pointwell as of the Effective Date were cancelled and the ownership interest in Pointwell, which had been a direct wholly owned subsidiary of Evergreen Skills Lux S.à.r.l. with an ultimate holding company of Evergreen Skills Top Holding Lux, was transferred to the Predecessor (SLH) whose shareholders were lenders who had a secured interest in Skillsoft and its affiliates prior to the Petition Date. |
| ● | Loans and Interest due to the Predecessor parent company – All of the Predecessor (PL)’s outstanding obligations due to its parent company were cancelled or transferred to other legal entities affiliated with prior ownership. |
| ● | DIP Facility Claims - All claims related to the DIP Facility were discharged and the DIP Facility Lenders received, in full and final satisfaction of such claims, on a dollar- for-dollar basis, First Out Term Loans. |
| ● | First Lien Debt Claims - All claims related to the Predecessor first lien obligation were discharged, and the holders of claims with respect to the Predecessor first lien obligations received, in full and final satisfaction of such claims, its pro rata share of: |
| o | Second Out Term Loans; and |
| o | 3,840,000 Class A ordinary shares of Predecessor (SLH). |
| ● | Second Lien Debt Claims - All claims related to the Predecessor second lien obligations were discharged, and the holders of claims with respect to the Predecessor second lien obligations received, in full and final satisfaction of such claims: |
| o | 160,000 Class B ordinary shares of Predecessor (SLH); and |
| o | Warrants to purchase common shares of Predecessor (SLH), including (i) tranche A warrants to purchase 235,294 ordinary shares of the Successor Company at a price of $262.34 per share and (ii) tranche B warrants to purchase 470,588 ordinary shares of Predecessor (SLH) at a price of $274.84, in each case pursuant to warrant agreement, dated as of August 27, 2020, between the Successor Company and American Trust Company, as warrant agent. |
Exit Credit Facility - The Exit Credit Facility bore interest at a rate equal to LIBOR plus 7.50% per annum, with a LIBOR floor of 1.00%. The First Out Term Loan was due in December 2024 and the Second Out Term Loan was due April 2025. The Company refinanced the First Out Term Loan and Second Out Term Loan on July 16, 2021.
Accounts Receivable Facility
On August 27, 2020, the Company amended its accounts receivable facility. In connection with the amendment, additional capacity under the previous accounts receivable facility which had been extended by the private equity sponsor of the Company’s prior owner was eliminated, which reduced the maximum capacity of the facility from $90 million to $75 million. The maturity date for the remaining $75 million facility was extended to the earlier of (i) December 2024 or (ii) 90 days prior to the maturity of any corporate debt.
(4) Fresh-Start Reporting
Fresh-Start
In connection with the Debtors’ emergence from bankruptcy and in accordance with ASC 852, the Company qualified for and adopted fresh-start reporting on the Effective Date. The Company was required to adopt fresh-start reporting because (i) the holders of existing voting shares of the Predecessor Company received less than 50% of the voting shares of the Successor Company and (ii) the reorganization value of the Company's assets immediately prior to confirmation of the Plan of Reorganization was less than the post-petition liabilities and allowed claims.
In accordance with ASC 852, with the application of fresh-start reporting, the Company allocated its reorganization value to its individual assets based on their estimated fair values in conformity with ASC 805. The reorganization value represents the fair value of the Successor Company’s assets before considering liabilities. The excess reorganization value over the fair value of identified tangible and intangible assets is reported as goodwill. As a result of the application of fresh-start reporting and the effects of the implementation of the Plan of Reorganization, the consolidated financial statements after August 27, 2020 are not comparable with the consolidated financial statements prior to August 28, 2020.
Reorganization Value
As set forth in the Disclosure Statement with respect to the Plan of Reorganization, the enterprise value of the Predecessor (SLH) was estimated to be between $1.05 billion to $1.25 billion.
Management and their valuation advisors estimated this range of enterprise value of the Predecessor (SLH). The Company utilized the selected publicly traded companies analysis approach, the discounted cash flow analysis (“DCF”) approach and the selected transactions analysis approach in estimating enterprise value. The use of each approach provides corroboration for the other approaches. To estimate enterprise value utilizing the selected publicly traded companies analysis method, valuation multiples derived from the operating data of publicly-traded benchmark companies to the same operating data of the Company were applied. The selected publicly traded companies analysis identified a group of comparable companies giving consideration to lines of business and markets served, size and geography. The valuation multiples were derived based on historical and projected financial measures of revenue and earnings before interest, taxes, depreciation and amortization and applied to projected operating data of the Company.
To estimate enterprise value utilizing the discounted cash flow method, an estimate of future cash flows for the 2021 to 2023 fiscal years with a terminal value was determined and those estimated future cash flows were discounted to present value using a weighted average cost of capital of 11.0% and an expected tax rate of 21%. The expected cash flows for the period 2021 to 2023 with a terminal value were based upon certain financial projections and assumptions provided to the Bankruptcy Court and reflected assumptions regarding growth and margin projections, as applicable, which included expected declines in revenue in fiscal years 2021 and 2022 and a return to growth in fiscal year 2023. For each fiscal year, the Company included assumptions about working capital changes and capital expenditures to derive after-tax cash flows. A terminal value was included, calculated using the terminal multiple method, which estimates a range of values at which the Predecessor (SLH) will be valued at the end of the Projection Period based on applying a terminal multiple to final year Adjusted EBITDA, which is defined as consolidated operating income adjusted to exclude non-cash compensation expenses, as well as depreciation and amortization, impairment charges and other income (expense), net.
To estimate enterprise value utilizing the selected transactions analysis, valuation multiples were derived from an analysis of consideration paid and net debt assumed from publicly disclosed merger or acquisition transactions, and such multiples were applied to the EBITDA of Predecessor (SLH). The selected transactions analysis identified companies and assets involved in publicly disclosed merger and acquisition transactions for which the targets had operating and financial characteristics comparable in certain respects to Predecessor (SLH).
After determining the enterprise value range of $1.05-1.25 billion, the Company needed to determine a point within the range to serve as the basis for determination of the equity value and reorganization value. The Company determined the mid-point of the range represented the appropriate enterprise value and corroborated this amount with a DCF analysis using assumptions consistent with those described above, with an additional 2 years (fiscal years 2024 and 2025) added to the forecast period and then calculated a terminal value using a 3% long-term growth rate and discount rate including a company specific risk premium. This amount ($1.15 billion) served as the starting point for the calculation of the emergence equity value and reorganization value.
The following table reconciles the enterprise value per the Disclosure Statement to the fair value of Predecessor (SLH)’s equity, as of the Effective Date (in thousands, except per share amounts):
Enterprise value (1) | | $ | 1,150,000 | |
Plus (minus): | | | | |
Cash | | | 92,009 | |
Borrowings under accounts receivable facility | | | (48,886 | ) |
Fair value of debt | | | (514,950 | ) |
Fair value of warrants | | | (11,200 | ) |
Implied value of Successor Company common stock | | $ | 666,973 | |
| | | | |
Shares issued upon emergence (Class A and B common stock) | | | 4,000 | |
Per share | | $ | 167 | |
The reconciliation of the Company’s enterprise value to reorganization value as of the Effective Date is as follows (in thousands):
Enterprise value (1) | | $ | 1,150,000 | |
Plus: | | | | |
Cash | | | 92,009 | |
Current liabilities (excluding AR facility and Current maturity of long-term debt) | | | 134,257 | |
Deferred tax liabilities | | | 103,930 | |
Other long-term liabilities | | | 7,140 | |
Non-current lease obligations | | | 16,399 | |
Reorganization value | | $ | 1,503,735 | |
(1) | Enterprise value includes the value of warrants that are classified as liability |
The enterprise value was estimated using numerous projections and assumptions that are inherently subject to significant uncertainties and resolution of contingencies that are beyond our control. Accordingly, the estimates set forth herein are not necessarily indicative of actual outcomes, and there can be no assurance that the estimates, projections or assumptions will be realized. Adjustments to the enterprise value to derive the equity value and reorganization value also included assumptions about the fair values of the post-emergence borrowings and the fair value of certain liabilities adjusted in fresh-start accounting.
Consolidated Balance Sheet (In Thousands)
The adjustments set forth in the following consolidated balance sheet as of August 27, 2020 reflect the effect of the consummation of the transactions contemplated by the Plan of Reorganization (reflected in the column "Reorganization —Adjustments") as well as fair value adjustments as a result of applying fresh-start reporting (reflected in the column "Fresh-Start Adjustments"). The explanatory notes highlight the methods used to determine fair values or other amounts of the assets and liabilities, as well as significant assumptions or inputs.
| | Predecessor | | | Reorganization | | | | Fresh Start | | | | Predecessor | |
| | (PL) | | | Adjustments | | | | Adjustment | | | | (SLH) | |
ASSETS | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 42,341 | | | $ | 49,668 | | (1) | | $ | — | | | | $ | 92,009 | |
Restricted cash | | | 35,306 | | | | (25,000 | ) | (1) | | | — | | | | | 10,306 | |
Accounts receivable | | | 73,607 | | | | 1,700 | | (2) | | | (990 | ) | (10) | | | 74,317 | |
Prepaid expenses and other current assets | | | 39,317 | | | | (300 | ) | (2) | | | (10,573 | ) | (11) | | | 28,444 | |
Total current assets | | | 190,571 | | | | 26,068 | | | | | (11,563 | ) | | | | 205,076 | |
Property and equipment, net | | | 15,523 | | | | 500 | | (2) | | | — | | | | | 16,023 | |
Goodwill | | | 1,070,674 | | | | 5,100 | | (2) | | | (580,639 | ) | (12) | | | 495,135 | |
Intangible assets, net | | | 249,962 | | | | — | | | | | 516,124 | | (13) | | | 766,086 | |
Right of use assets | | | 17,454 | | | | — | | | | | 367 | | (14) | | | 17,821 | |
Other assets | | | 17,313 | | | | (3,500 | ) | (2) | | | (10,219 | ) | (11) | | | 3,594 | |
Total assets | | $ | 1,561,497 | | | $ | 28,168 | | | | $ | (85,930 | ) | | | $ | 1,503,735 | |
LIABILITIES AND SHAREHOLDER'S EQUITY (DEFICIT) | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | |
Current maturities of long-term debt | | $ | 60,000 | | | $ | (57,400 | ) | (3) | | $ | — | | | | $ | 2,600 | |
Borrowings under accounts receivable facility | | | 48,886 | | | | — | | | | | — | | | | | 48,886 | |
Accounts payable | | | 7,851 | | | | 300 | | (2) | | | — | | | | | 8,151 | |
Accrued compensation | | | 23,587 | | | | 1,400 | | (2) | | | — | | | | | 24,987 | |
Accrued expenses and other liabilities | | | 12,105 | | | | 500 | | (2) | | | — | | | | | 12,605 | |
Lease liabilities | | | 1,699 | | | | 3,245 | | (6) | | | (175 | ) | (14) | | | 4,769 | |
Deferred revenue | | | 196,469 | | | | 2,400 | | (2) | | | (115,124 | ) | (15) | | | 83,745 | |
Total current liabilities | | | 350,597 | | | | (49,555 | ) | | | | (115,299 | ) | | | | 185,743 | |
| | | | | | | | | | | | | | | | | | |
Long-term debt | | | — | | | | 517,400 | | (3)(4) | | | (5,050 | ) | (17) | | | 512,350 | |
Long term lease liabilities | | | 3,732 | | | | 12,442 | | (6) | | | 225 | | (14) | | | 16,399 | |
Warrants | | | — | | | | 11,200 | | (6)(8) | | | — | | | | | 11,200 | |
Deferred tax liabilities | | | — | | | | 30,484 | | (6)(6) | | | 73,446 | | (16) | | | 103,930 | |
Deferred revenue - non-current | | | 1,783 | | | | — | | | | | (1,128 | ) | (15) | | | 655 | |
Other long-term liabilities | | | 2,289 | | | | 3,796 | | (6) | | | 400 | | (17) | | | 6,485 | |
Total long-term liabilities | | | 7,804 | | | | 575,322 | | | | | 67,893 | | | | | 651,019 | |
Liabilities subject to compromise | | | 4,472,954 | | | | (4,472,954 | ) | (6) | | | — | | | | | — | |
Total liabilities | | | 4,831,355 | | | | (3,947,187 | ) | | | | (47,406 | ) | | | | 836,762 | |
| | | | | | | | | | | | | | | | | | |
Shareholders’ equity (deficit): | | | | | | | | | | | | | | | | | | |
Ordinary shares (Predecessor) | | | 138 | | | | (138 | ) | (7) | | | — | | | | | — | |
Additional paid-in capital (Predecessor) | | | 83 | | | | (83 | ) | (7) | | | — | | | | | — | |
Ordinary shares (Successor) | | | — | | | | 40 | | (6)(8) | | | — | | | | | 40 | |
Additional paid-in capital (Successor) | | | — | | | | 666,933 | | (6)(8) | | | — | | | | | 666,933 | |
Retained earnings (accumulated deficit) | | | (3,267,346 | ) | | | 3,308,603 | | (9) | | | (41,257 | ) | (17) | | | — | |
Accumulated other comprehensive loss | | | (2,733 | ) | | | — | | | | | 2,733 | | (18) | | | — | |
Total shareholders’ equity (deficit) | | | (3,269,858 | ) | | | 3,975,355 | | | | | (38,524 | ) | | | | 666,973 | |
Total liabilities and shareholders’ equity (deficit) | | $ | 1,561,497 | | | $ | 28,168 | | | | $ | (85,930 | ) | | | $ | 1,503,735 | |
Reorganization adjustments
In accordance with the Plan of Reorganization, the following adjustments were made (in thousands):
(1) | The table below reflects the sources and uses of cash on the Effective Date from implementation of the Plan of Reorganization (in thousands): |
Sources: | | | | |
Release of restricted cash (a) | | $ | 25,000 | |
Additional funding from First Out Term Loan | | | 50,000 | |
Reconsolidation of Canadian subsidiary | | | 1,100 | |
Total sources of cash | | | 76,100 | |
Uses: | | | | |
Exit Facility and DIP Facility rollover financing costs paid upon Effective Date | | | (5,032 | ) |
Professional success fees paid upon Effective Date | | | (21,400 | ) |
Total uses of cash | | | (26,432 | ) |
Net increase in cash | | $ | 49,668 | |
(a) | A portion of DIP Facility funds from restricted cash was released upon Effective Date |
(2) | On June 17, 2020, the Company’s Canadian subsidiary, Skillsoft Canada Ltd., voluntarily commenced parallel recognition proceedings under the Companies’ Creditors Arrangement Act (“CCAA”) with the Court of Queen’s Bench of New Brunswick in Canada seeking recognition and enforcement of the Debtors’ Chapter 11 Cases, including the DIP Facility. This action resulted in the deconsolidation of Skillsoft Canada Ltd. under ASC 810, and the Company recognizing its retained noncontrolling interest in the Canadian subsidiary at its fair value of $4.8 million. On August 17, 2020, the Canadian Court entered an order recognizing and enforcing the Chapter 11 Cases and Plan in Canada and upon the August 27, 2020 Effective Date, when the Plan of Reorganization was consummated and Pointwell Limited emerged from Chapter 11, the Company reconsolidated Skillsoft Canada Ltd and de-recognized the non-controlling interest. The Company applied guidance ASC 805 for recognizing a new accounting basis for the Canadian subsidiary. Working capital accounts were generally carried over at carrying value which approximated their fair values. Deferred revenue was reduced to an amount intended to approximate the costs to fulfill contractual obligations plus a reasonable margin. Identified intangible assets were recognized based on their fair values using market participant assumptions and goodwill was recorded reflecting synergies from the consolidation by the Company. |
(3) | Reflects the net effect of the conversion of $60 million of the debtor-in-possession financing to First Out Term Loan, net of principal payments of $2.6 million related to the First Out Term Loan and Second Out Term Loan due over the twelve-month period from Effective Date. |
(4) | In accordance with the Plan of Reorganization, the Company entered into the Term Loan Facility Agreement with a principal amount of $520 million. |
Term Loan Facility: | | | | |
Senior Secured First Out Term Loan | | $ | 110,000 | |
Senior Secured Second Out Term Loan | | | 410,000 | |
Total Debt - Exit facility (a) | | | 520,000 | |
Current portion of long-term debt | | | (2,600 | ) |
Long-term debt, net of current portion | | $ | 517,400 | |
(a) | The Exit Credit Facility bore interest at a rate equal to LIBOR plus 7.50% per annum, with a LIBOR floor of 1.00%. The First Out Term Loan is due in December 2024 and the Second Out Term Loan is due April 2025. The Exit Credit Facility contains customary provisions and reporting requirements, including prepayment penalties and a maximum leverage covenant that will be first measured January 31, 2022 and each quarter thereafter. Quarterly principal repayments of $1.3 million begin for the quarter ended April 30, 2021 and were scheduled to increase to $2.6 million for the quarter ended April 30, 2022 until maturity. |
(5) | Reflects the reduction of tax basis as a result of cancellation of debt income (CODI) tax attribute and tax basis reduction rules in the US and the discharge of liabilities in non-US Jurisdictions. |
(6) | As part of the Plan of Reorganization, the Bankruptcy Court approved the settlement of claims reported within Liabilities subject to compromise in the Company's Consolidated balance sheet at their respective allowed claim amounts. |
The table below indicates the disposition of liabilities subject to compromise (in thousands):
Liabilities subject to compromise pre-emergence | | $ | 4,472,954 | |
Reinstated on the Effective Date: | | | | |
Lease liabilities (current and non-current) | | | (15,687 | ) |
Deferred tax liabilities | | | (26,107 | ) |
Other long-term liabilities | | | (3,796 | ) |
Total liabilities reinstated | | | (45,590 | ) |
Less amounts settled per the Plan of Reorganization | | | | |
Issuance of new debt | | | (410,000 | ) |
Issuance of warrants | | | (11,200 | ) |
Equity issued at emergence to creditors in settlement of liabilities subject to compromise | | | (666,973 | ) |
Total amounts settled | | | (1,088,173 | ) |
Gain on settlement of liabilities subject to compromise | | $ | 3,339,191 | |
(7) | Pursuant to the terms of the Plan of Reorganization, as of the Effective Date, all Predecessor (PL) common stock was cancelled without any distribution. |
(8) | In Settlement of the company’s Predecessor (PL) first and second lien debt obligations, the holders of the Predecessor (PL)’s first lien received a total of 3,840,000 of Class A common shares. Predecessor (PL)’s second lien holders received a total of 160,000 of Class B common shares and a total of 705,882 warrants to purchase additional common shares. |
(9) | The table reflects the cumulative impact of the reorganization adjustments discussed above (in thousands): |
Gain on settlement of liabilities subject to compromise | | $ | 3,339,191 | |
Provision for income taxes | | | (4,377 | ) |
Professional success fees paid upon Effective Date | | | (21,400 | ) |
Exit Facility and DIP Facility rollover financing costs paid upon Effective Date | | | (5,032 | ) |
Cancellation of predecessor shares and additional paid in capital | | | 221 | |
Net impact on accumulated deficit | | $ | 3,308,603 | |
Fresh-Start Adjustments
(10) | Reflects the fair value adjustment as of August 27, 2020 made to accounts receivable to reflect management's best estimate of expected collectability of accounts receivable balances, in connection with fresh-start reporting. |
(11) | This adjustment reflects the write-off of deferred contract cost assets which do not provide economic benefit to Predecessor (SLH). |
(12) | Predecessor goodwill of $1,075.8 million was eliminated and Successor goodwill of $495.1 million was established based on the calculated reorganization value which was not attributed to specific tangible or identifiable intangible assets. Goodwill arising from the fresh-start accounting is not deductible for tax purposes. |
(in thousands) | | | | |
Reorganization value of Successor company | | $ | 1,503,735 | |
Less: Fair value of Successor company assets | | | (1,008,600 | ) |
Reorganization value of Successor company in excess of asset fair value - Goodwill | | $ | 495,135 | |
(13) | The Company recorded an adjustment to intangible assets for $516.1 million as follows (in thousands): |
| | Estimated | | | Estimated | |
| | fair value | | | useful life (years) | |
Developed software/ courseware | | $ | 261,600 | | | | 3 - 5 | |
Customer contracts/ relationships | | | 279,500 | | | | 12.4 | |
Trademarks and trade names | | | 6,300 | | | | 9.4 | |
Backlog | | | 90,200 | | | | 4.4 | |
Skillsoft trademark | | | 91,500 | | | Indefinite | |
Publishing rights | | | 35,200 | | | | 5 | |
Capitalized software | | | 1,786 | | | | 5 | |
Total intangible asset upon emergence | | | 766,086 | | | | | |
Elimination of historical acquired intangible assets | | | (249,962 | ) | | | | |
Fresh-start adjustment to acquired intangibles assets | | $ | 516,124 | | | | | |
Values and useful lives assigned to intangible assets were based on estimated value and use of these assets by a market participant. The customer contracts/relationships and backlog were valued using the income approach. The trademarks and trade names were valued using the relief from royalty method. The developed software/courseware and publishing rights were valued using the replacement cost approach.
(14) | The operating lease obligation as of August 27, 2020 had been calculated using an incremental borrowing rate of the Predecessor (PL), as of the later of the date of adoption of ASC 842 ( February 1, 2020) or the lease commencement date. Upon application of fresh-start reporting, the lease obligation was recalculated using the incremental borrowing rate applicable to Predecessor (SLH) after emergence from bankruptcy and commensurate to its new capital structure. The Company’s operating lease right-of-use assets were further adjusted to reflect the market value as of August 28, 2020. |
(15) | The fair value of deferred revenue, which principally relates to amounts that have been billed in advance for products or services to be provided, was determined by estimating the fulfillment costs, which represent only those costs that are directly related to fulfilling the legal performance obligation assumed by the Successor. |
(16) | The adjustment represents the establishment of deferred tax liabilities related to book/tax differences created by fresh-start reporting adjustments. The amount is net of the release of the valuation allowance on deferred tax assets, which management believes more likely than not will be realized as a result of future taxable income from the reversal of such deferred tax liabilities |
(17) | The table below reflects the cumulative impact of the fresh-start adjustments as discussed above (in thousands): |
Fresh-start adjustment to accounts receivable, net | | $ | (990 | ) |
Fresh-start adjustment to prepaid assets and other assets (including long-term) | | | (20,792 | ) |
Fresh-start adjustment to goodwill | | | (580,639 | ) |
Fresh-start adjustment to intangible assets, net | | | 516,124 | |
Fresh-start adjustment to operating lease right-of-use assets and liabilities, net | | | 317 | |
Fresh-start adjustment to deferred revenue (current and non-current) | | | 116,252 | |
Fair value adjustment to debt | | | 5,050 | |
Fair value adjustment to other long-term liabilities | | | (400 | ) |
Total fresh-start adjustments impacting reorganization items, net | | | 34,922 | |
Elimination of accumulated other comprehensive loss | | | (2,733 | ) |
Tax impact of fresh-start adjustments | | | (73,446 | ) |
Net impact on accumulated deficit | | $ | (41,257 | ) |
(18) | Elimination of accumulated other comprehensive loss |
Reorganization Items, Net
Reorganization items incurred as a result of the Chapter 11 cases are presented separately in the accompanying Consolidated Statement of Operations for the period presented, as follows (in thousands):
| | Predecessor (PL) | |
| | February 1, 2020 | |
| | through | |
| | August 27, 2020 | |
Gain on settlement of liabilities subject to compromise | | $ | 3,339,191 | |
Impact of fresh-start adjustments | | | 66,928 | |
Exit Facility and DIP Facility rollover financing costs paid upon Effective Date | | | (5,032 | ) |
Write-off of pre-petition debt and DIP issuance costs | | | (9,461 | ) |
Professional success fees paid upon Effective Date | | | (21,399 | ) |
Professional fees and other bankruptcy related costs | | | (13,076 | ) |
Gain on Deconsolidation of Canadian subsidiary | | | 4,100 | |
Reorganization items, net | | $ | 3,361,251 | |
A net charge of $32.0 million was attributable to discontinued operations and recorded within Income (loss) from discontinued operations, net of tax in the Statement of Operations. $3,361 million was attributable to continuing operations and presented as Reorganization items, net in the Statement of Operations.
| | Predecessor (SLH) | | | Predecessor (PL) | |
| | August 28, 2020 | | | February 1, 2020 | |
| | through | | | through | |
| | January 31, 2021 | | | August 27, 2020 | |
Cash payment for reorganization items, net | | $ | 784 | | | $ | 42,916 | |
(5) Business Combinations
(a) Software Luxembourg Holdings S.A. (“Predecessor (SLH)” or “Skillsoft Legacy”)
On June 11, 2021, Software Luxembourg Holding S.A. merged with and into Churchill Capital Corp II (Churchill) which subsequently changed its name to Skillsoft Corp.
The Skillsoft Merger was considered a business combination under ASC 805, Business Combinations and will be accounted for using the acquisition method of accounting, whereby Churchill was determined to be the accounting acquirer based on their rights to nominate six members of the initial Board of Directors, the size of their voting interest and their rights to appoint the Chief Executive Officer of Skillsoft Corp. and other members of management of the combined company prior to closing.
Under the acquisition method, the acquisition date fair value of the consideration paid by the Company was allocated to the assets acquired and the liabilities assumed based on their estimated fair values.
The following summarizes the purchase consideration (in thousands):
Description | | Amount | |
Class A common stock issued | | $ | 258,000 | |
Class B common stock issued * | | | 48,375 | |
Cash payments | | | 505,000 | |
Second Out Term Loan | | | 20,000 | |
Cash settlement of seller transaction costs | | | 1,308 | |
Total purchase price | | $ | 832,683 | |
* | Shares of Class B common stock was converted into Successor Class A common stock at the time of the Merger. |
The Company recorded the fair value of the purchase price to tangible and identifiable intangible assets acquired and liabilities assumed as follows (in thousands):
| | | | | | | | | | | |
| | Preliminary Purchase | | | | | | | Final Purchase | |
Description | | Price Allocation | | | Adjustments (1)(2) | | | Price Allocation | |
Cash, cash equivalents and restricted cash | | $ | 120,273 | | | $ | — | | | $ | 120,273 | |
Current assets | | | 118,847 | | | | 706 | | | | 119,553 | |
Property and equipment | | | 10,825 | | | | 1,632 | | | | 12,457 | |
Intangible assets | | | 769,799 | | | | (4,701 | ) | | | 765,098 | |
Long term assets | | | 18,629 | | | | — | | | | 18,629 | |
Total assets acquired | | | 1,038,373 | | | | (2,363 | ) | | | 1,036,010 | |
Current liabilities | | | (49,056 | ) | | | (350 | ) | | | (49,406 | ) |
Debt, including accounts receivable facility | | | (552,977 | ) | | | — | | | | (552,977 | ) |
Deferred revenue | | | (123,300 | ) | | | (114,047 | ) | | | (237,347 | ) |
Deferred and other tax liabilities | | | (99,699 | ) | | | 15,920 | | | | (83,779 | ) |
Long term liabilities | | | (18,325 | ) | | | 1 | | | | (18,324 | ) |
Total liabilities assumed | | | (843,357 | ) | | | (98,476 | ) | | | (941,833 | ) |
Net assets acquired | | | 195,016 | | | | (100,839 | ) | | | 94,177 | |
Goodwill | | | 637,667 | | | | 100,839 | | | | 738,506 | |
Total purchase price | | $ | 832,683 | | | $ | — | | | $ | 832,683 | |
(1) | The increase in deferred revenue (and the corresponding increase to Goodwill by the same amount) is the result of the adoption of ASU 2021‑08 in the quarter ended October 31, 2021. |
(2) | All other changes represent measurement period adjustments attributable to the Company’s review of inputs and assumptions utilized in valuation models and additional information being obtained on preacquisition liabilities. The measurement period adjustments did not have a significant impact on the Company’s results of operations in prior periods. |
The final values allocated to identifiable intangible assets and their estimated useful lives are as follows (in thousands):
Description | | Amount | | | Life (in years) | |
Trademark/tradename – Skillsoft | | $ | 84,700 | | | indefinite | |
Trademark/tradename – SumTotal | | | 5,800 | | | | 9.6 | |
Courseware | | | 186,600 | | | | 5 | |
Proprietary delivery and development software | | | 114,598 | | | | 2.5 - 7.6 | |
Publishing Rights | | | 41,100 | | | | 5 | |
Customer relationships | | | 271,400 | | | | 12.6 | |
Backlog | | | 60,900 | | | | 4.6 | |
Total | | $ | 765,098 | | | | | |
Values and useful lives assigned to intangible assets were based on estimated value and use of these assets by a market participant. The customer relationships and backlog were valued using the income approach. The trade names were valued using the relief from royalty method. The content and software were valued using the replacement cost approach.
Goodwill represents the excess of the purchase price over the net identifiable tangible and intangible assets acquired. The Company determined that the acquisition of the Predecessor (SLH) resulted in the recognition of goodwill primarily because the acquisition is expected to help the Company to meet its long-term operating profitability objectives through achievement of synergies. The majority of goodwill is not deductible for tax purposes.
The acquired intangible assets and goodwill are subject to review for impairment if indicators of impairment develop and, in the case of goodwill and indefinite-lived intangible assets, at least annually.
The Company incurred $9.8 million in acquisition-related costs, which primarily consisted of transaction fees and legal, accounting and other professional services. Approximately $4.3 million was reported in the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)) and $5.5 million was reported in the period from June 12, 2021 through January 31, 2022 (Successor). These costs are included in the "acquisition-related and recapitalization costs" in the accompanying consolidated statement of operations.
(b) Albert DE Holdings, Inc. (“GK”)
On June 11, 2021, GK and its subsidiaries were acquired by Skillsoft, in conjunction with, and just subsequent to, its merger with Churchill Capital Corp II (then becoming merged Company).
The acquisition was accounted for as a business combination under ASC805, Business Combinations, utilizing the acquisition method. Under the acquisition method, the acquisition date fair value of the consideration paid by the Company was allocated to the assets acquired and the liabilities assumed based on their estimated fair values.
The following summarized the purchase consideration (in thousands):
Description | | Amount | |
Cash consideration | | $ | 170,199 | |
Warrants issued | | | 14,000 | |
Additional Term Loans issued | | | 70,000 | |
Cash settlement of seller transaction costs | | | 4,251 | |
Total purchase price | | $ | 258,450 | |
The Company recorded the fair value of the purchase price to tangible and identifiable intangible assets acquired and liabilities assumed as follows (in thousands):
| | | | | | | | | | | |
| | Preliminary Purchase | | | | | | | Final Purchase | |
Description | | Price Allocation | | | Adjustments (1)(2) | | | Price Allocation | |
Cash, cash equivalents | | $ | 17,524 | | | $ | (100 | ) | | $ | 17,424 | |
Current assets | | | 47,849 | | | | (2,442 | ) | | | 45,407 | |
Property and equipment | | | 5,531 | | | | 1,625 | | | | 7,156 | |
Intangible assets | | | 185,800 | | | | — | | | | 185,800 | |
Long term assets | | | 12,401 | | | | (3,325 | ) | | | 9,076 | |
Total assets acquired | | | 269,105 | | | | (4,242 | ) | | | 264,863 | |
Current liabilities | | | (74,463 | ) | | | 10,910 | | | | (63,553 | ) |
Deferred revenue | | | (23,018 | ) | | | (8,191 | ) | | | (31,209 | ) |
Deferred and other tax liabilities | | | (16,934 | ) | | | (6,162 | ) | | | (23,096 | ) |
Long term liabilities | | | (4,248 | ) | | | 2,168 | | | | (2,080 | ) |
Total liabilities assumed | | | (118,663 | ) | | | (1,275 | ) | | | (119,938 | ) |
Net assets acquired | | | 150,442 | | | | (5,517 | ) | | | 144,925 | |
Goodwill | | | 108,008 | | | | 5,517 | | | | 113,525 | |
Total purchase price | | $ | 258,450 | | | $ | — | | | $ | 258,450 | |
(1) | The increase in deferred revenue (and the corresponding increase to Goodwill by the same amount) is the result of the adoption of ASU 2021‑08 in the quarter ended October 31, 2021. |
(2) | All other changes represent measurement period adjustments attributable to the Company’s review of inputs and assumptions utilized in valuation models and additional information being obtained on preacquisition liabilities. The measurement period adjustments did not have a significant impact on the Company’s results of operations in prior periods. |
The final values allocated to identifiable intangible assets and their estimated useful lives are as follows (in thousands):
Description | | Amount | | | Life (in years) | |
Trademark/tradename | | $ | 25,400 | | | | 17.6 | |
Courseware | | | 1,500 | | | | 3 | |
Proprietary delivery and development software | | | 2,500 | | | | 0.6 | |
Vendor relationships | | | 43,900 | | | | 2.6 | |
Customer relationships | | | 112,700 | | | | 10.6 | |
Total | | $ | 186,000 | | | | | |
Values and useful lives assigned to intangible assets were based on estimated value and use of these assets by a market participant. The customer relationships and vendor relationships were valued using the income approach. The trade name was valued using the relief from royalty method. The courseware and proprietary delivery software were valued using the replacement cost approach.
Goodwill represents the excess of the purchase price over the net identifiable tangible and intangible assets acquired. The Company determined that the acquisition of GK resulted in the recognition of goodwill primarily because the acquisition is expected to help the Company to meet its long-term operating profitability objectives through achievement of synergies. The majority of goodwill is not deductible for tax purposes.
The acquired intangible assets and goodwill are subject to review for impairment if indicators of impairment develop and otherwise at least annually.
For the year ended January 31, 2022, the Company incurred $1.0 million in acquisition-related costs, which primarily consisted of transaction fees and legal, accounting and other professional services, substantially all of which were reported in the period from June 12, 2021 through January 31, 2022 (Successor). During the fiscal year ended January 31, 2023 (Successor) the Company incurred an additional $3.0 million in acquisition-related costs in relation to GK integration. These costs are included in the "acquisition-related and recapitalization costs" in the accompanying consolidated statement of operations.
(c) Ryzac, Inc. (“Codecademy”)
On April 4, 2022, the Company acquired Ryzac, Inc (“Codecademy”). Codecademy is a learning platform providing high-demand technical skills to approximately 40 million registered learners in nearly every country worldwide. The platform offers interactive, self-paced courses and hands-on learning in 14 programming languages across multiple domains such as application development, data science, cloud and cybersecurity.
The acquisition was accounted for as a business combination under ASC 805, Business Combinations, utilizing the acquisition method. Under the acquisition method, the acquisition date fair value of the consideration paid by the Company was allocated to the assets acquired and the liabilities assumed based on their estimated fair values.
The following summarizes the purchase consideration (in thousands):
Description | | Amount | |
Cash payments | | $ | 202,119 | |
Class A common stock issued | | | 182,550 | |
Cash settlement of seller transaction costs and other | | | 1,315 | |
Total purchase price | | $ | 385,984 | |
The Company recorded the fair value of the purchase price to tangible and identifiable intangible assets acquired and liabilities assumed as follows (in thousands):
| | Preliminary Purchase | | | | | | | Final Purchase | |
Description | | Price Allocation | | | Adjustments | | | Price Allocation | |
Cash, cash equivalents and restricted cash | | $ | 4,262 | | | $ | (209 | ) | | $ | 4,053 | |
Current assets | | | 3,671 | | | | | | | | 3,671 | |
Property and equipment | | | 385 | | | | | | | | 385 | |
Intangible assets | | | 112,000 | | | | 7,000 | | | | 119,000 | |
Total assets acquired | | | 120,318 | | | | 6,791 | | | | 127,109 | |
Current liabilities | | | (4,290 | ) | | | (1,876 | ) | | | (6,166 | ) |
Deferred revenue | | | (18,396 | ) | | | | | | | (18,396 | ) |
Deferred tax liabilities | | | (21,615 | ) | | | (6 | ) | | | (21,621 | ) |
Total liabilities assumed | | | (44,301 | ) | | | (1,882 | ) | | | (46,183 | ) |
Net assets acquired | | | 76,017 | | | | 4,909 | | | | 80,926 | |
Goodwill | | | 309,967 | | | | (4,909 | ) | | | 305,058 | |
Total purchase price | | $ | 385,984 | | | $ | — | | | $ | 385,984 | |
The final values allocated to identifiable intangible assets and their estimated useful lives are as follows (in thousands):
Description | | Amount | | | Life (in years) | |
Tradename | | $ | 44,000 | | | | 13.8 | |
Developed technology | | | 43,000 | | | | 5 | |
Content | | | 17,000 | | | | 5 | |
Customer relationships | | | 15,000 | | | | 5.8 | |
Total | | $ | 119,000 | | | | | |
Values and useful lives assigned to intangible assets were based on estimated value and use of these assets by a market participant. The customer relationships were valued using the income approach. The trade name was valued using the relief from royalty method. The courseware and proprietary delivery software were valued using the replacement cost approach.
Goodwill represents the excess of the purchase price over the net identifiable tangible and intangible assets acquired. The Company determined that the acquisition of Codecademy resulted in the recognition of goodwill primarily because the acquisition is expected to help the Company to meet its long-term operating profitability objectives through achievement of synergies. The goodwill is not deductible for tax purposes.
The acquired intangible assets and goodwill are subject to review for impairment if indicators of impairment develop and otherwise at least annually.
In the fiscal year ended January 31, 2023 (Successor) the Company incurred $10.7 million in acquisition-related costs, which primarily consisted of transaction fees and legal, accounting, and other professional services. These costs are included in the "acquisition-related and recapitalization costs" in the accompanying consolidated statement of operations.
Unaudited Pro Forma Financial Information
The unaudited pro forma financial information below is presented in accordance with Regulation S-X, Article 11 to enhance comparability for all periods by including operating results for Skillsoft, Global Knowledge and Codecademy as if the mergers had closed on February 1, 2021 (in thousands):
| | Unaudited Pro Forma | |
| | Statement of Operations | |
| | Twelve months ended January 31, | |
| | 2023 | | | 2022 | |
Revenue | | $ | 563,182 | | | $ | 587,999 | |
Net loss from continuing operations | | | (153,640 | ) | | | (129,774 | ) |
The unaudited pro forma financial information does not assume any impacts from revenue, cost, or other operating synergies that could be generated as a result of the acquisition. The unaudited pro forma financial information is for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved had the acquisition been consummated on February 1, 2021. The pro forma include adjustments to reflect intangible asset amortization based on the economic values derived from definite-lived intangible assets and interest expense on the new debt financing. Other pro forma adjustments include the following:
| ● | The adoption of ASU 2021‑08 is reflected for all Successor and Predecessor periods presented for comparability. |
| ● | Impairment of goodwill of $641 million has been excluded from the twelve months ended January 31, 2023. |
| ● | The pro forma results of operations exclude acquisition-related and recapitalization costs other than the transaction costs specific to the business combinations occurring in June 2021 and April 2022. These transaction costs are presented as if they occurred in February 2021. |
Other Acquisitions
On June 30, 2021, the Company acquired Pluma, Inc., which the products and services subsequent to the acquisition are referred to as "Skillsoft Coaching". The acquisition enhances the Company’s leadership development offerings, adds a new modality to its blended learning model, and allows the Company to now offer a premium individualized coaching experience. Cash paid for Pluma in the Successor period was lower than the agreed upon purchase price of Pluma for $22 million due to a contractual holdback and working capital adjustment. The fair value of the net assets acquired included $17.8 million of goodwill and $8.7 million of identified intangible assets, which had a weighted average life of 7.4 years. The goodwill is not deductible for tax purposes. The business is reported as part of the Company’s Skillsoft reportable segment. Pro forma information and acquisition expenses have not been presented because such information is not material to the financial statements.
(6) Discontinued Operations
On June 12, 2022, Skillsoft entered into a Stock Purchase Agreement (the “Purchase Agreement”), by and among Skillsoft, Skillsoft (US) Corporation (“Seller”), Amber Holding Inc. (“SumTotal”), and Cornerstone OnDemand, Inc. (“Buyer”), pursuant to which, subject to the certain terms and conditions contained therein, Seller agreed to sell, and Buyer agreed to purchase, all of Seller’s right, title and interest in and to one hundred percent (100%) of the outstanding shares of capital stock of SumTotal. The sale was completed on August 15, 2022. Final net proceeds from the sale are $174.9 million, after final working capital adjustments in April 2023.
In connection with the sale, the parties to the Purchase Agreement entered into certain other agreements, including a transition services agreement pursuant to which each of Seller and Buyer agreed to provide the other party with certain transition services for a limited period following the closing.
The Company determined that the sale of SumTotal business met the criteria to be classified as discontinued operations, and its assets and liabilities held for sale, as of June 12, 2022. Accordingly, the Company classified the assets and liabilities of the discontinued operations as held for sale in its consolidated balance sheets at the lower of carrying amount or fair value less cost to sell. Classification for the assets and liabilities in comparative periods retained their previous classification as current or long-term. No losses were recognized upon classification of the discontinued operations assets and liabilities as held for sale. Depreciation and amortization ceased on assets classified as held for sale. The operating results of SumTotal are reported as discontinued operations, for all periods presented, as the disposition reflects a strategic shift that has, or will have, a major effect on the Company’s operations and financial results.
The financial results of SumTotal are presented as Income from discontinued operations, net of tax on our condensed consolidated Statement of Operations. The following table presents financial results of SumTotal for all periods presented in our condensed consolidated Statement of Operations (in thousands):
| | Fiscal 2023 | | | Fiscal 2022 | | | Fiscal 2021 | |
| | Successor | | | Successor | | | Predecessor (SLH) | | | Predecessor (SLH) | | | Predecessor (PL) | |
| | From | | | From | | | From | | | From | | | From | |
| | February 1, 2022 to | | | June 12, 2021 to | | | February 1, 2021 | | | August 27, 2020 to | | | February 1, 2020 to | |
| | January 31, 2023 | | | January 31, 2022 | | | to June 11, 2021 | | | January 31, 2021 | | | August 27, 2020 | |
Revenues: | | | | | | | | | | | | | | | | | | | | |
Total revenues | | $ | 60,706 | | | $ | 75,911 | | | $ | 37,142 | | | $ | 35,518 | | | $ | 76,179 | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
Costs of revenues | | | 19,027 | | | | 25,688 | | | | 13,838 | | | | 17,728 | | | | 24,932 | |
Content and software development | | | 12,246 | | | | 16,114 | | | | 9,072 | | | | 10,751 | | | | 16,030 | |
Selling and marketing | | | 11,507 | | | | 13,116 | | | | 7,539 | | | | 10,784 | | | | 15,152 | |
General and administrative | | | 730 | | | | 1,164 | | | | 746 | | | | 887 | | | | 1,583 | |
Amortization of intangible assets | | | 6,345 | | | | 6,873 | | | | 4,410 | | | | 3,593 | | | | 10,643 | |
Impairment of intangible assets | | | — | | | | — | | | | — | | | | — | | | | 132,242 | |
Acquisition-related and recapitalization costs | | | 1,609 | | | | 607 | | | | 297 | | | | 582 | | | | 1,242 | |
Restructuring | | | 42 | | | | 121 | | | | (127 | ) | | | 2,425 | | | | 339 | |
Total operating expenses | | | 51,506 | | | | 63,683 | | | | 35,775 | | | | 46,750 | | | | 202,163 | |
Operating income (loss) from discontinued operations | | | 9,200 | | | | 12,228 | | | | 1,367 | | | | (11,232 | ) | | | (125,984 | ) |
Other income (expense), net | | | 2,681 | | | | 31 | | | | (326 | ) | | | (110 | ) | | | (129 | ) |
Interest income | | | 12 | | | | 18 | | | | 4 | | | | 9 | | | | 21 | |
Interest expense | | | (1,443 | ) | | | (1,176 | ) | | | (57 | ) | | | (92 | ) | | | (86 | ) |
Reorganization items, net | | | — | | | | — | | | | — | | | | — | | | | (32,007 | ) |
Income (loss) from discontinued operations before income taxes | | | 10,450 | | | | 11,101 | | | | 988 | | | | (11,425 | ) | | | (158,185 | ) |
Provision for (benefit from) income taxes | | | 1,967 | | | | (839 | ) | | | (187 | ) | | | (7,457 | ) | | | 7,761 | |
Net income (loss) from discontinued operations | | $ | 8,483 | | | $ | 11,940 | | | $ | 1,175 | | | $ | (3,968 | ) | | $ | (165,946 | ) |
The following table presents the aggregate carrying amounts of the classes of assets and liabilities of discontinued operations of SumTotal (in thousands):
| | January 31, 2022 | |
Carrying amount of assets included as part of discontinued operations | | | | |
Cash and cash equivalents | | $ | 16,496 | |
Restricted cash | | | 236 | |
Accounts receivable | | | 38,587 | |
Prepaid expenses and other current assets | | | 8,755 | |
Current assets of discontinued operations | | | 64,074 | |
Property and equipment, net | | | 6,609 | |
Goodwill | | | 75,693 | |
Intangible assets, net | | | 75,628 | |
Right of use assets | | | 1,937 | |
Other assets | | | 4,945 | |
Long-term assets of discontinued operations | | | 164,812 | |
Total assets classified as discontinued operations in the condensed consolidated balance sheet | | $ | 228,886 | |
| | | | |
Carrying amounts of liabilities included as part of discontinued operations: | | | | |
Accounts payable | | $ | 1,502 | |
Accrued compensation | | | 10,293 | |
Accrued expenses and other current liabilities | | | 3,260 | |
Lease liabilities | | | 508 | |
Deferred revenue | | | 71,904 | |
Current liabilities of discontinued operations | | | 87,467 | |
Deferred revenue - non-current | | | 292 | |
Deferred tax liabilities | | | 516 | |
Long term lease liabilities | | | 1,605 | |
Other long-term liabilities | | | 13 | |
Long-term liabilities of discontinued operations | | | 2,426 | |
Total liabilities classified as discontinued operations in the condensed consolidated balance sheet | | $ | 89,893 | |
In addition, the amounts described in other footnotes within these consolidated financial statements have been updated to reflect the amounts applicable to continuing operations, unless otherwise noted.
(7) Intangible Assets
Intangible assets consisted of the following (in thousands):
| | January 31, 2023 (Successor) | | | January 31, 2022 (Successor) | |
| | Gross | | | | | | | Net | | | Gross | | | | | | | Net | |
| | Carrying | | | Accumulated | | | Carrying | | | Carrying | | | Accumulated | | | Carrying | |
| | Amount | | | Amortization | | | Amount | | | Amount | | | Amortization | | | Amount | |
Developed software/ courseware | | $ | 374,057 | | | $ | 123,219 | | | $ | 250,838 | | | $ | 303,171 | | | $ | 43,956 | | | $ | 259,215 | |
Customer contracts/ relationships | | | 336,182 | | | | 42,026 | | | | 294,156 | | | | 332,300 | | | | 10,436 | | | | 321,864 | |
Vendor relationships | | | 39,887 | | | | 36,666 | | | | 3,221 | | | | 43,900 | | | | 21,219 | | | | 22,681 | |
Trademarks and trade names | | | 41,680 | | | | 1,454 | | | | 40,226 | | | | 1,500 | | | | 104 | | | | 1,396 | |
Publishing rights | | | 41,100 | | | | 13,449 | | | | 27,651 | | | | 41,100 | | | | 5,229 | | | | 35,871 | |
Backlog | | | 49,700 | | | | 32,780 | | | | 16,920 | | | | 49,700 | | | | 4,906 | | | | 44,794 | |
Skillsoft trademark | | | 84,700 | | | | — | | | | 84,700 | | | | 84,700 | | | | — | | | | 84,700 | |
Global Knowledge trademark | | | 25,400 | | | | 5,046 | | | | 20,354 | | | | 25,400 | | | | 2,062 | | | | 23,338 | |
Total intangible assets | | $ | 992,706 | | | $ | 254,640 | | | $ | 738,066 | | | $ | 881,771 | | | $ | 87,912 | | | $ | 793,859 | |
Amortization expense related to the existing finite-lived intangible assets is expected to be as follows (in thousands):
For fiscal years ended January 31: | | Amortization Expense | |
2024 | | $ | 153,891 | |
2025 | | | 132,906 | |
2026 | | | 128,612 | |
2027 | | | 82,026 | |
2028 | | | 42,057 | |
Thereafter | | | 113,874 | |
Total future amortization | | $ | 653,366 | |
Amortization expense related to intangible assets in the aggregate was $170.3 million for the fiscal year ended January 31, 2023 (Successor), $89.0 million for the period from June 12, 2021 through January 31, 2022 (Successor), $46.5 million for the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), $36.2 million for the period from period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and $23.7 million for the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)).
Impairment Review Requirements
The Company reviews intangible assets subject to amortization if any adverse conditions exist or a change in circumstances has occurred that would indicate impairment or a change in remaining useful life. The Company reviews indefinite lived intangible assets, including goodwill, on the annual impairment test date ( January 1) or more frequently if there are indicators of impairment.
In connection with the impairment evaluation, the Company may first consider qualitative factors to determine whether the existence of events or circumstances indicates that it is more likely than not (i.e., a likelihood of more than 50%) that the fair value of a reporting unit is less than its carrying amount. Performing a quantitative goodwill impairment test is not necessary if an entity determines based on this assessment that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount. If the Company fails or elects to bypass the qualitative assessment, the goodwill impairment test must be performed. This test requires a comparison of the carrying value of the reporting unit to its estimated fair value. If the carrying value of a reporting unit’s goodwill exceeds its fair value, an impairment loss equal to the difference is recorded, not to exceed the amount of goodwill allocated to the reporting unit. In determining reporting units, the Company first identifies its operating segments, and then assesses whether any components of these segments constitute a business for which discrete financial information is available and where segment management regularly reviews the operating results of that component.
See further discussion below of impairment charges recorded for the fiscal year ended January 31, 2023 (Successor) and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)).
Impairment of Goodwill for the Successor Fiscal Year Ended January 31, 2023
During the three months ended July 31, 2022, the Company’s Global Knowledge instructor led training (“ILT”) business experienced a significant decline in bookings and GAAP revenue compared to the corresponding period in the prior year. Management believed the poor performance was due to a variety of factors, including (i) reduced corporate spending as customers brace for the potential of a recessionary environment, (ii) difficulty maintaining adequate sales capacity in a challenging labor market for employers and (iii) evolving customer preferences with respect to training and ILT in a post COVID environment.
In light of the circumstances and indicators of impairment described above, management first considered whether any impairment was present for the Global Knowledge long-lived assets group, concluding that no such impairments were present after conducting an undiscounted cash flow recoverability test. In accordance with ASC 350, management next considered whether there were any indicators of impairment for Global Knowledge goodwill, concluding that triggering events had occurred, necessitating an interim goodwill impairment test as of July 31, 2022. In comparing the estimated fair value of the Global Knowledge reporting unit to its carrying value, the Company utilized a weighted average valuation model of the income approach and market approach. The valuation results indicated that the carrying value of the Global Knowledge reporting unit exceeded its estimated fair value. Based on the results of the goodwill impairment testing procedures, the Company recorded a $70.5 million goodwill impairment for the three months ended July 31, 2022.
During the three months ended October 31, 2022, the Company experienced a substantial decline in its stock price resulting in the total market value of its shares of stock outstanding (“market capitalization”) being less than the carrying value of its reporting units. Management considered the impact of current macroeconomic conditions on the Company’s projected operating results and assumptions used in the income approach and market approach that impact the fair value of the Company’s reporting units. The macroeconomic conditions considered include deterioration in the equity markets evidenced by sustained declines in the Company’s stock price, those of its peers, and major market indices, which reduced the market multiples, along with an increase in the weighted-average cost of capital primarily driven by an increase in interest rates. In addition, the Company lowered its projected operating results primarily due to the foreign exchange impact, underperformance of Global Knowledge business, and macroeconomic uncertainty. After considering all available evidence in the evaluation of goodwill impairment indicators, management determined it appropriate to perform an interim quantitative assessment of the Skillsoft content and Global Knowledge reporting units as of October 31, 2022
Similar to the prior quarter, prior to the quantitative goodwill impairment test, management first considered whether any impairment was present for the Skillsoft content and Global Knowledge long-lived assets group, concluding that no such impairments were present after conducting an undiscounted cash flow recoverability test. Management next estimated the estimated fair value of the Skillsoft content and Global Knowledge reporting units using the same weighted average valuation model. The valuation results indicated that for each of the Skillsoft content and Global Knowledge reporting units, the fair value fell below their respective carrying value. Based on the results of the goodwill impairment testing procedures, the Company recorded a $569.3 million goodwill impairment for Skillsoft content segment and additional $1.6 million goodwill impairment for Global Knowledge segment during the three months ended October 31, 2022.
During the fourth fiscal quarter, considering the slow recovery of the Company's stock price, along with the triggering events presented during the second and third quarters, the management proceeded to the quantitative goodwill impairment test as part of the annual goodwill impairment assessment. Similar to the prior quarters, management first determined that there were no impairments of long-lived assets using an undiscounted cash flow recoverability test, then estimated the fair value of each reporting unit using the weighted average valuation model of income approach and market approach. For each of our reporting units, the income valuation approach indicated an intrinsic value above the carrying amount, while the market valuation approach suggested a value below the carrying amount, with the weighted value exceeding the carrying amount by 7% and 1% for Skillsoft Content and Global Knowledge, respectively. Considering the relatively small excess, we performed a sensitivity test on the weighted average cost of capital (“WACC”) as it is one of the most sensitive inputs used in the income approach (discounted cash flow analysis, or DCF analysis) and it requires significant judgment. The sensitivity test showed that if the WACC employed in the DCF analysis increased by more than 110 basis points and 140 basis points for Skillsoft Content and GK, respectively, the weighted value of each reporting unit would fall below its respective carrying value.
The cumulative goodwill impairment for the fiscal year ended January 31, 2023 (Successor) amounted to $569.3 million for Skillsoft content segment and $72.1 million for Global Knowledge, for a combined total of $641.4 million.
Impairment of Goodwill and Intangible Assets for the Predecessor (PL) Period Ended August 27, 2020
During the three months ended April 30, 2020, the emergence of COVID‑19 as a global pandemic had an adverse impact on our business. While the online learning tools the Company offers have many advantages over traditional in person learning in the current environment, some of the Company’s customers in heavily impacted industries have sought to temporarily reduce spending, resulting in reductions in contract sizes and in some cases cancellations when such contracts have come up for renewal. In addition, identifying and pursuing opportunities for new customers became much more challenging in this environment. In addition to the uncertainty introduced by COVID‑19, the Company’s over leveraged capital structure continued to create headwinds. In April 2020, the Company received temporary forbearance from its lenders due to a default on amounts owed under the Senior Credit Facility as a long-term consensual solution was being negotiated with lenders. The uncertainty around the Company’s capital structure and future ownership, continued to hurt its business, as new and existing customers displayed apprehension about the ultimate resolution of the Company’s capital structure and its impact on operations, causing delays and sometimes losses in business. The uncertainty surrounding the Company’s capital structure combined with the potential impact that COVID‑19 would have on the Company and the global economy, resulted in a significant decline in the fair value of its reporting units during the first quarter ended April 30, 2020.
In light of the circumstances above, management concluded that a triggering event had occurred with respect to the Company’s indefinite-lived Skillsoft trade name as of April 30, 2020. Accordingly, the Company estimated the fair value of the Skillsoft trade name using a discounted cash flow analysis which reflected estimates of future revenue, royalty rates, cash flows, and discount rates. Based on this analysis, the Company concluded the carrying value of the Skillsoft trade name exceeded its fair value, resulting in an impairment charge of $92.2 million in the three months ended April 30, 2020 (Predecessor (PL)).
In accordance with ASC 350, for goodwill the Company determined triggering events had occurred and performed an impairment test as of April 30, 2020 that compared the estimated fair value of each reporting unit to their respective carrying values. The prospective financial information used for fiscal years 2021, 2022 and 2023 for these impairment tests was consistent with financial projections included in the Plan of Reorganization and future growth rates tracked to terminal growth rate assumptions. The Company considered the results of both a discounted cash flow (“DCF”) analysis and an EBITDA multiple approach. The Company also considered observable debt trading prices for the debt jointly borrowed by its parent entity and the Company’s subsidiary, Skillsoft Corporation, however, by the end of March 2020, most holders were restricted from trading in anticipation of a restructuring and market prices after that period were therefore less reliable. The results of the impairment tests performed indicated that the carrying value of the Skillsoft reporting unit exceeded the estimated fair values determined by the Company. Based on the results of the goodwill impairment testing procedures, the Company recorded a $107.9 million goodwill impairment for the Skillsoft reporting unit.
In total, as described in detail above, the Company recorded $200.1 million of goodwill and intangible asset impairment charges for the three months ended April 30, 2020 (Predecessor (PL)), consisting of (i) $92.2 million impairment of the Skillsoft trade name, and (ii) a $107.9 million goodwill impairment for the Skillsoft reporting unit. The Company believes that its procedures for estimating gross future cash flows for each intangible asset are reasonable and consistent with current market conditions for each of the dates when impairment testing was performed.
A roll forward of goodwill is as follows:
Description | | Skillsoft | | | GK | | | Consolidated | |
Goodwill, net January 31, 2020 (Predecessor (PL)) | | $ | 1,112,820 | | | $ | — | | | $ | 1,112,820 | |
Foreign currency translation adjustment | | | (158 | ) | | | — | | | | (158 | ) |
Impairment of goodwill | | | (107,934 | ) | | | — | | | | (107,934 | ) |
Canada deconsolidation | | | (5,100 | ) | | | — | | | | (5,100 | ) |
Goodwill, net August 27, 2020 (Predecessor (PL)) | | | 999,628 | | | | — | | | | 999,628 | |
Impact of Fresh-Start reporting | | | (507,843 | ) | | | — | | | | (507,843 | ) |
Goodwill, net August 28, 2020 (Predecessor (SLH)) | | | 491,785 | | | | — | | | | 491,785 | |
Foreign currency translation adjustment | | | (132 | ) | | | — | | | | (132 | ) |
Goodwill, net January 31, 2021 (Predecessor SLH) | | | 491,653 | | | | — | | | | 491,653 | |
Foreign currency translation adjustment | | | (134 | ) | | | — | | | | (134 | ) |
Goodwill, net June 11, 2021 (Predecessor SLH) | | $ | 491,519 | | | $ | — | | | $ | 491,519 | |
| | | | | | | | | | | | |
Acquisition of Skillsoft and GK | | | 659,667 | | | | 116,413 | | | | 776,080 | |
Foreign currency translation adjustment | | | (47 | ) | | | (623 | ) | | | (670 | ) |
Acquisition of Pluma | | | 14,892 | | | | — | | | | 14,892 | |
Measurement period adjustments | | | 5,988 | | | | (479 | ) | | | 5,509 | |
Goodwill, net January 31, 2022 (Successor) | | | 680,500 | | | | 115,311 | | | | 795,811 | |
Acquisition of Codecademy | | | 309,967 | | | | — | | | | 309,967 | |
Foreign currency translation adjustment | | | (126 | ) | | | (392 | ) | | | (518 | ) |
Impairment of goodwill | | | (569,256 | ) | | | (72,106 | ) | | | (641,362 | ) |
Measurement period adjustments | | | (3,745 | ) | | | (2,409 | ) | | | (6,154 | ) |
Goodwill, net January 31, 2023 (Successor) | | $ | 417,340 | | | $ | 40,404 | | | $ | 457,744 | |
The accumulated goodwill impairment losses for the Skillsoft segment were $569.3 million and $0.0 million at January 31, 2023 and 2022, respectively.
The accumulated goodwill impairment losses for the Global Knowledge segment were $72.1 million and $0.0 million at January 31, 2023 and 2022, respectively.
(8) Property and Equipment
Property and equipment consists of the following (in thousands):
| | Successor | | | Successor | |
| | January 31, 2023 | | | January 31, 2022 | |
Computer equipment | | $ | 6,078 | | | $ | 4,035 | |
Furniture and fixtures | | | 1,812 | | | | 2,592 | |
Leasehold improvements | | | 1,591 | | | | 3,889 | |
Construction in progress | | | 3,692 | | | | 2,669 | |
| | | 13,173 | | | | 13,185 | |
Accumulated depreciation | | | (3,023 | ) | | | (1,710 | ) |
| | $ | 10,150 | | | $ | 11,475 | |
Construction in progress at January 31, 2023 and 2022 consisted primarily of costs related to the purchase of certain assets that have not yet been put into service.
Depreciation expense related to property and equipment was $5.0 million , $4.2 million, $1.8 million, $2.3 million, and $2.7 million for the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)), respectively.
(9) Taxes
The following table presents the domestic and foreign components of income (loss) before income taxes (in thousands):
| | Fiscal 2023 | | | Fiscal 2022 | | | Fiscal 2021 | |
| | Successor | | | Successor | | | Predecessor (SLH) | | | Predecessor (SLH) | | | Predecessor (PL) | |
| | From | | | From | | | From | | | From | | | From | |
| | February 1, 2022 to | | | June 12, 2021 to | | | February 1, 2021 | | | August 28, 2020 | | | February 1, 2020 | |
| | January 31, 2023 | | | January 31, 2022 | | | to June 11, 2021 | | | January 31, 2021 | | | to August 27, 2020 | |
Domestic | | $ | (129,542 | ) | | $ | (12,247 | ) | | $ | (21,838 | ) | | $ | (75,389 | ) | | $ | 527,248 | |
Foreign | | | (701,497 | ) | | | (50,803 | ) | | | (32,122 | ) | | | (28,842 | ) | | | 2,463,403 | |
Income (loss) before income taxes | | $ | (831,039 | ) | | $ | (63,050 | ) | | $ | (53,960 | ) | | $ | (104,231 | ) | | $ | 2,990,651 | |
Significant components of the income tax provision (benefit) consist of the following components (in thousands):
| | Fiscal 2023 | | | Fiscal 2022 | | | Fiscal 2021 | |
| | Successor | | | Successor | | | Predecessor (SLH) | | | Predecessor (SLH) | | | Predecessor (PL) | |
| | From | | | From | | | From | | | From | | | From | |
| | February 1, 2022 | | | June 12, 2021 | | | February 1, 2021 | | | August 28, 2020 | | | February 1, 2020 | |
| | to | | | to | | | to | | | to | | | to | |
| | January 31, 2023 | | | January 31, 2022 | | | June 11, 2021 | | | January 31, 2021 | | | August 27, 2020 | |
CURRENT | | | | | | | | | | | | | | | | | | | | |
Federal | | $ | (2,246 | ) | | $ | (8,786 | ) | | $ | 16,632 | | | $ | 172 | | | $ | 353 | |
State | | | 583 | | | | (5,571 | ) | | | 4,288 | | | | 706 | | | | (21 | ) |
Foreign | | | 4,716 | | | | 643 | | | | 1,267 | | | | 121 | | | | 982 | |
Current tax provision (benefit) | | | 3,053 | | | | (13,714 | ) | | | 22,187 | | | | 999 | | | | 1,314 | |
| | | | | | | | | | | | | | | | | | | | |
DEFERRED | | | | | | | | | | | | | | | | | | | | |
Federal | | | (17,734 | ) | | | 12,853 | | | | (14,042 | ) | | | (9,224 | ) | | | 9,264 | |
State | | | (4,285 | ) | | | 5,601 | | | | (6,189 | ) | | | (3,145 | ) | | | 3,297 | |
Foreign | | | (22,007 | ) | | | (9,044 | ) | | | (5,477 | ) | | | (3,107 | ) | | | 46,818 | |
Deferred tax provision (benefit) | | | (44,026 | ) | | | 9,410 | | | | (25,708 | ) | | | (15,476 | ) | | | 59,379 | |
Income tax provision (benefit) | | $ | (40,973 | ) | | $ | (4,304 | ) | | $ | (3,521 | ) | | $ | (14,477 | ) | | $ | 60,693 | |
The Company’s effective tax rate differed from the statutory rate as follows:
| | Fiscal 2023 | | | Fiscal 2022 | | | Fiscal 2021 | |
| | Successor | | | Successor | | | Predecessor (SLH) | | | Predecessor (SLH) | | | Predecessor (PL) | |
| | From | | | From | | | From | | | From | | | From | |
| | February 1, 2022 to | | | June 12, 2021 to | | | February 1, 2021 | | | August 28, 2020 | | | February 1, 2020 | |
| | January 31, 2023 | | | January 31, 2022 | | | to June 11, 2021 | | | January 31, 2021 | | | to August 27, 2020 | |
United States (21.0%) / Luxembourg (24.9%) / Ireland (12.5%) statutory rate | | | 21.0 | % | | | 21.0 | % | | | 24.9 | % | | | 24.9 | % | | | 12.5 | % |
Increase (decrease) resulting from: | | | | | | | | | | | | | | | | | | | | |
US State income taxes, net of federal benefit | | | 0.4 | % | | | 7.5 | % | | | 2.5 | % | | | 6.1 | % | | | 0.2 | % |
Foreign rate differential | | | (6.2 | )% | | | (3.2 | )% | | | (10.0 | )% | | | (6.5 | )% | | | 0.0 | % |
Global Intangible Low-Taxed Income | | | (0.7 | )% | | | 1.1 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % |
Non-deductible expenses | | | (0.1 | )% | | | (0.3 | )% | | | (0.3 | )% | | | (0.5 | )% | | | 0.2 | % |
Non-deductible interest | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.1 | % |
Non-deductible officer compensation | | | (0.1 | )% | | | (3.8 | )% | | | 0.0 | % | | | 0.3 | % | | | 0.0 | % |
Warrants | | | 0.6 | % | | | 5.8 | % | | | 0.0 | % | | | 0.7 | % | | | 0.0 | % |
Transaction costs | | | 0.0 | % | | | (2.4 | )% | | | (0.1 | )% | | | 8.5 | % | | | 0.0 | % |
Unrecognized tax benefit | | | 0.2 | % | | | (7.6 | )% | | | 2.4 | % | | | 0.4 | % | | | 0.0 | % |
Change in valuation allowance | | | 4.6 | % | | | (15.8 | )% | | | (7.0 | )% | | | (10.4 | )% | | | (4.7 | )% |
Impairment of goodwill | | | (10.1 | )% | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.5 | % |
Reorganization and fresh start adjustments | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | (9.8 | )% | | | (7.5 | )% |
Return to provision adjustment | | | (0.2 | )% | | | 3.5 | % | | | (5.5 | )% | | | 0.0 | % | | | 0.7 | % |
Expired deferred tax assets | | | (3.9 | )% | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % |
Internal restructuring | | | 1.1 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % |
Other | | | (1.7 | )% | | | 1.0 | % | | | (0.4 | )% | | | 0.2 | % | | | 0.0 | % |
Effective tax rate | | | 4.9 | % | | | 6.8 | % | | | 6.5 | % | | | 13.9 | % | | | 2.0 | % |
Deferred income taxes are provided for the effects of temporary differences between the amounts of assets and liabilities recognized for financial reporting purposes and the amounts recognized for income tax purposes. Significant components of the Company’s deferred tax assets and liabilities as of the periods presented were as follows (in thousands):
| | Successor | | | Successor | |
| | January 31, 2023 | | | January 31, 2022 | |
ASSETS | | | | | | | | |
Loss carryforwards | | $ | 102,563 | | | $ | 77,586 | |
Deferred interest expense | | | 34,194 | | | | 58,237 | |
Reserves and accruals | | | 7,500 | | | | 16,309 | |
Lease liabilities | | | 2,635 | | | | 2,702 | |
Tax credits | | | 72 | | | | 880 | |
Transaction costs | | | 4,247 | | | | 6,049 | |
Capitalized research and development expenses | | | 8,133 | | | | — | |
Other intangibles | | | 12,839 | | | | — | |
Other | | | 2,800 | | | | — | |
Gross deferred tax assets | | | 174,983 | | | | 161,763 | |
Less: Valuation allowance | | | (133,146 | ) | | | (144,717 | ) |
Net deferred tax assets | | | 41,837 | | | | 17,046 | |
LIABILITIES | | | | | | | | |
Intangibles | | | (108,208 | ) | | | (102,819 | ) |
Property and equipment, net | | | (1,489 | ) | | | (5,823 | ) |
Accrued interest | | | (1,188 | ) | | | (4,007 | ) |
Right-of-use asset | | | (2,737 | ) | | | (2,549 | ) |
Other | | | (2,191 | ) | | | (1,243 | ) |
Gross deferred tax liabilities | | | (115,813 | ) | | | (116,441 | ) |
Total deferred tax liabilities, net | | $ | (73,976 | ) | | $ | (99,395 | ) |
In assessing the realization of deferred tax assets, the Company considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The Company considers the scheduled reversal of deferred tax assets and liabilities in assessing the realization of deferred tax assets. As of January 31, 2023 and January 31, 2022, the Company has established a valuation allowance of $133.1 million and $144.7 million, respectively, against its deferred tax assets due to uncertainty about whether the deferred tax assets will be realized. The change in total valuation allowance from January 31, 2022 to January 31, 2023 was a decrease of $11.6 million. Due to the acquisition of Codecademy on April 4, 2022, the Company released valuation allowances on existing deferred tax assets resulting in a $21.6 million deferred tax benefit which is included in the Company’s overall $44.0 million deferred tax benefit.
As of January 31, 2023, the Company had U.S. federal, state and foreign net operating loss (NOL) carryforwards of $222.5 million, $251.3 million, and $100.5 million, respectively. If not utilized, certain of the federal, state and foreign NOL carryforwards will expire at various dates beginning in 2024 with the remainder of the NOL carryforwards not subject to an expiration date.
The United States enacted the Tax Cuts and Jobs Act in December 2017, which requires companies to capitalize all their research and development costs for U.S. tax purposes, including software development costs, incurred in tax years beginning after December 31, 2021. Beginning in 2022, the Company began capitalizing and amortizing research and development costs over a five-year period for domestic research and a fifteen-year period for international research rather than expensing these costs.
The utilization of the Company’s NOL, other attributes, and credit carryforwards may be subject to a limitation due to the “ownership change” provisions under Section 382 of the Internal Revenue Code and similar state and foreign provisions. Such limitation may result in the expiration of the NOL, other attributes, and credit carryforwards prior to their utilization. Certain attributes and carryforwards will be permanently disallowed due to historical Section 382 ownership changes and have been removed from the Company’s deferred tax assets. As of January 31, 2023, the Company has written off $32.2 million of net operating loss, deferred interest, and credit carryforwards that will expire unused due to Section 382 limitations along with the corresponding valuation allowance.
We provide for United States income taxes on the undistributed earnings and the other outside basis temporary differences of foreign subsidiaries unless they are considered indefinitely reinvested outside the United States. As of January 31, 2023, the Company has accrued $1.1 million related to undistributed earnings from foreign subsidiaries as they are not considered indefinitely reinvested outside the United States. Any basis differences not related to undistributed earnings continues to be considered indefinitely reinvested outside the United States.
The Tax Cuts & Jobs Act of 2017 created a new requirement that certain income earned by foreign subsidiaries, known as global intangible low-tax income (GILTI), must be included in the gross income of their U.S. shareholder. The FASB allows an accounting policy election of either recognizing deferred taxes for temporary differences expected to reverse as GILTI in future years or recognizing such taxes as a current-period expense when incurred. The Company has elected to treat the tax effect of GILTI as a current-period expense when incurred.
Uncertain Tax Positions
As of January 31, 2023, the Company had $12.3 million of unrecognized tax benefits associated with uncertain tax positions and an additional $0.5 million of accrued interest and penalties, all of which, if recognized, would affect the Company’s effective tax rate.
A reconciliation of the beginning and ending balance of unrecognized tax benefit is as follows (in thousands):
| | Fiscal 2023 | | | Fiscal 2022 | | | Fiscal 2021 | |
| | Successor | | | Successor | | | Predecessor (SLH) | | | Predecessor (SLH) | | | Predecessor (PL) | |
| | From | | | From | | | From | | | From | | | From | |
| | February 1, 2022 to | | | June 12, 2021 to | | | February 1, 2021 | | | August 28, 2020 | | | February 1, 2020 | |
| | January 31, 2023 | | | January 31, 2022 | | | to June 11, 2021 | | | January 31, 2021 | | | to August 27, 2020 | |
Unrecognized tax benefits, beginning balances | | $ | 14,340 | | | $ | 3,115 | | | $ | 3,918 | | | $ | 3,768 | | | $ | 3,773 | |
Increases for tax positions taken during the current period | | | — | | | | 6,161 | | | | — | | | | — | | | | — | |
Increases for tax positions taken during a prior period | | | 952 | | | | 5,975 | | | | — | | | | 37 | | | | 35 | |
Decreases for tax positions taken during a prior period | | | (210 | ) | | | — | | | | (788 | ) | | | — | | | | (40 | ) |
Other | | | (720 | ) | | | (64 | ) | | | (15 | ) | | | 452 | | | | — | |
Decreases resulting from the expiration of statute of limitations | | | (2,042 | ) | | | (847 | ) | | | — | | | | (339 | ) | | | — | |
Unrecognized tax benefits, ending balance | | $ | 12,320 | | | $ | 14,340 | | | $ | 3,115 | | | $ | 3,918 | | | $ | 3,768 | |
The Company recognized ($0.3) million, ($0.5) million, ($0.6) million, ($0.1) million, $0.2 million of interest and penalties during the periods ending January 31, 2023, January 31, 2022, June 11, 2021, January 31, 2021, and August 27, 2020, respectively. The Company has accrued $0.5 million and $0.8 million for the payment of interest and penalties as of January 31, 2023, and January 31, 2022, respectively. We are not currently aware of uncertain tax positions that could result in significant additional payments, accruals, or other material deviation in the next 12 months.
The Company and its subsidiaries filed tax returns for the United States, multiple state and localities, and for various non-United States jurisdictions. The Company has identified the United States and Ireland as its major tax jurisdictions. The Company's tax filings are subject to examination by U.S. federal, state, and various non-United States jurisdictions. The Company’s U.S. federal tax returns are open for years after January 31, 2018.
(10) Prepaid Expenses and Other Current Assets
Prepaid expense and other current assets in the accompanying consolidated balance sheets consist of the following (in thousands):
| | Successor | | | Successor | |
| | January 31, 2023 | | | January 31, 2022 | |
Deferred commission costs – current | | $ | 12,369 | | | $ | 6,874 | |
Prepaid tax | | | 5,312 | | | | 8,908 | |
Prepaid software maintenance costs | | | 6,347 | | | | 3,335 | |
Prepaid royalties | | | 3,615 | | | | 2,773 | |
Prepaid insurance costs | | | 2,208 | | | | 2,591 | |
Prepaid employee benefits | | | 1,058 | | | | 2,463 | |
Other prepaid expenses | | | 7,160 | | | | 4,571 | |
Other receivables | | | 5,633 | | | | 4,395 | |
Other current assets | | | 894 | | | | 1,172 | |
Total prepaid expenses and other current assets | | $ | 44,596 | | | $ | 37,082 | |
(11) Other Assets
Other assets in the accompanying consolidated balance sheets consist of the following (in thousands):
| | Successor | | | Successor | |
| | January 31, 2023 | | | January 31, 2022 | |
Deferred commission costs – non-current | | $ | 12,225 | | | $ | 6,374 | |
Deposits | | | 3,057 | | | | 3,449 | |
Other | | | 1,068 | | | | 957 | |
Total other assets | | $ | 16,350 | | | $ | 10,780 | |
The Company’s deposits reflect security advances with our third-party providers, including the lessors for our leased facilities.
(12) Accrued Expenses
Accrued expenses in the accompanying consolidated balance sheets consisted of the following (in thousands):
| | Successor | | | Successor | |
| | January 31, 2023 | | | January 31, 2022 | |
Professional fees | | $ | 2,033 | | | $ | 9,184 | |
Accrued sales tax/VAT | | | 8,473 | | | | 7,666 | |
Accrued related to SumTotal sale | | | 5,137 | | | | — | |
Accrued royalties | | | 1,708 | | | | 2,933 | |
Accrued tax | | | 5,425 | | | | 7,690 | |
Accrued interest | | | 3,597 | | | | 6,730 | |
Accrued content related costs | | | 2,364 | | | | 5,777 | |
Accrued accounts payable | | | 6,995 | | | | 3,073 | |
Other accrued liabilities | | | 5,742 | | | | 4,704 | |
Total accrued expenses | | $ | 41,474 | | | $ | 47,757 | |
(13) Restructuring
In connection with strategic initiatives implemented during the fiscal year ended January 31, 2023 (Successor), and the periods ended January 31, 2022 (Successor), June 11, 2021 (Predecessor (SLH)), January 31, 2021 (Predecessor (SLH)), and August 27, 2020 (Predecessor (PL)), the Company’s management approved and initiated plans to reduce its cost structure and better align operating expenses with existing economic conditions and the Company’s operating model. The Company recorded restructuring charges of $12.3 million during the fiscal year ended January 31, 2023 (Successor), $3.6 million during the period from June 12, 2021 through January 31, 2022 (Successor), a credit of $0.6 million during the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)) and charges of $1.9 million for the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and $0.8 million for period from February 1, 2020 through August 27, 2020 (Predecessor (PL)) These restructuring charges are presented separately in the accompanying Consolidated Statement of Operations and include primarily the severance costs of terminated employees and lease termination or lease impairment charges.
(14) Employee Benefit Plan
The Company has a 401(k)-plan covering all US-based employees of the Company who have met certain eligibility requirements. Under the terms of the 401(k) plan, the employees may elect to make tax-deferred contributions to the 401(k) plan. In addition, the Company may make discretionary contributions to the 401(k) plan. Under this plan, contributions of approximately $2.3 million, $1.6 million, $0.9 million, $1.0 million and $1.3 million were made for the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)), respectively.
In addition, the Company has various retirement and post-employment plans covering certain international employees. Certain of the plans allow the Company to match employee contributions up to a specified percentage as defined by the plans. Under these plans, contributions of approximately $3.5 million, $2.7 million, $0.4 million, $0.5 million, and $0.6 million, were made for the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)), respectively.
(15) Leases, Commitments and Contingencies
Leases
The Company measured its legacy lease agreements as if the leases were new at the acquisition date and applied the provisions of Topic 842. This resulted in the recognition of right-of-use (ROU) assets and lease liabilities of $18.0 million and $18.1 million, respectively, as of January 31, 2022. All leases are classified as operating leases.
The Company’s lease portfolio includes office space, training centers, and vehicles to support its research and development activities, sales operations and other corporate and administrative functions in North America, Europe and Asia. The Company’s leases have remaining terms of one year to 10 years. Some of the Company’s leases include options to extend or terminate the lease prior to the end of the agreed upon lease term. For purposes of calculating lease liabilities, lease terms include options to extend or terminate the lease when it is reasonably certain that the Company will exercise such options.
Operating lease ROU assets and liabilities are recognized based on the present value of the future minimum lease payments over the expected lease term. As the Company’s operating leases generally do not provide an implicit rate, the Company uses an estimated incremental borrowing rate in determining the present value of future payments. The incremental borrowing rate represents an estimate of the interest rate the Company would incur at the acquisition date to borrow an amount equal to the lease payments on a collateralized basis over the term of a lease within a particular location and currency environment. The Company used a weighted average incremental borrowing rate of 6.12% as of June 11, 2021, the acquisition date, for its operating leases that commenced prior to that date. The weighted average incremental borrowing rate for its operating leases as of January 31, 2023 was 5.5%. The Company elected the package of practical expedients permitted under the transition guidance which were applied consistently to all of the Company’s leases that commenced before the acquisition date. The Company also elected the short-term lease recognition exemption for all qualifying leases, where ROU assets and lease liabilities are not recognized for leases with the remaining terms of less than one year.
The operating leases are included in the caption “Right of use assets”, “Lease Liabilities”, and “Long-term lease liabilities” on the Company’s consolidated balance sheets as of January 31, 2023. The weighted-average remaining lease term of the Company’s operating leases is 6.0 years as of January 31, 2023. Lease costs for minimum lease payments are recognized on a straight-line basis over the lease term. The lease costs were $5.8 million and related cash payments were $5.9 million for the fiscal year ended January 31, 2023 (Successor). The lease costs were $5.4 million and related cash payments were $5.4 million for the period from June 12, 2021 through January 31, 2022 (Successor). The lease costs were $1.1 million and related cash payments were $1.3 million for the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)). The lease costs were $1.6 million and related cash payments were $1.6 million for the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)). The lease costs were $2.2 million and related cash payments were $2.1 million for the period from period from February 1, 2020 through August 27, 2020 (Predecessor (PL)). Lease costs are included within content and software development, selling and marketing, and general and administrative lines on the consolidated statements of operations, and the operating leases related cash payments were included in the operating cash flows and the finance lease related cash payments were included in the financing cash flows on the consolidated statements of cash flows. Short-term lease costs and variable lease costs are not material.
See Note 13 for discussion related to restructuring charges associated with lease termination and lease impairment charges.
The table below reconciles the undiscounted future minimum lease payments under non-cancellable leases to the total lease liabilities recognized on the consolidated balance sheets as of January 31, 2023 :
Fiscal Year Ended January 31 (in thousands): | | Operating Leases | |
2024 | | $ | 5,004 | |
2025 | | | 3,652 | |
2026 | | | 2,424 | |
2027 | | | 2,317 | |
2028 | | | 1,435 | |
Thereafter | | | 3,198 | |
Total future minimum lease payments | | | 18,030 | |
Effects of discounting | | | (1,885 | ) |
Total lease liabilities | | $ | 16,145 | |
| | | | |
Current lease liabilities | | $ | 4,198 | |
Long-term lease liabilities | | | 11,947 | |
Total lease liabilities | | $ | 16,145 | |
Litigation
The Company is, from time to time, party to general legal proceedings and claims, which arise in the ordinary course of business including those relating to commercial and contractual disputes, employment matters, intellectual property, and other business matters. When appropriate, management consults with legal counsel and other appropriate experts to assess claims. If, in management’s opinion, we have incurred a probable loss as determined in accordance with GAAP, an estimate is made of the loss and the appropriate accrual is reflected in our consolidated financial statements. Currently, there are no material amounts accrued. While it is not possible to quantify the financial impact or predict the outcome of all pending claims and litigation, management does not anticipate that the outcome of any current proceedings or known claims, either individually or in aggregate, will materially affect the Company’s financial position, results of operations or cash flows.
Guarantees
The Company’s software license arrangements and hosting services are typically warranted to perform in a manner consistent with general industry standards that are reasonably applicable and substantially in accordance with the Company’s product documentation under normal use and circumstances. The Company’s arrangements also include certain provisions for indemnifying customers against liabilities if its products or services infringe a third party’s intellectual property right. The Company has entered into service level agreements with some of its hosted application customers warranting certain levels of uptime reliability and such agreements permit those customers to receive credits against monthly hosting fees or terminate their agreements in the event that the Company fails to meet those levels for an agreed upon period of time.
To date, the Company has not incurred any material costs as a result of such indemnifications or commitments and has not accrued any liabilities related to such obligations in the accompanying consolidated financial statements.
(16) Long-Term Debt
Debt consisted of the following (in thousands):
| | Successor | | | Successor | |
| | January 31, 2023 | | | January 31, 2022 | |
Term Loan - current portion | | $ | 6,404 | | | $ | 4,800 | |
Current maturities of long-term debt | | | 6,404 | | | | 4,800 | |
| | | | | | | | |
Term Loan - long-term portion | | | 594,601 | | | | 474,000 | |
Original issue discount - long-term portion | | | (8,286 | ) | | | (6,724 | ) |
Deferred financing costs - long-term portion | | | (4,498 | ) | | | (5,091 | ) |
Long-term debt | | $ | 581,817 | | | $ | 462,185 | |
Exit Credit Facility (Predecessor (SLH))
Upon emergence from Chapter 11, the Company entered into the Exit Credit Facility of $520 million consisting of (i) a $110 million super senior term loan facility, the First Out Term Loan due in December 2024, and (ii) a $410 million first lien, second-out term loan facility, the Second Out Term Loan due in April 2025. The Exit Credit Facility incurred interest at a rate equal to LIBOR plus 7.50% per annum, with a LIBOR floor of 1.00%. The Exit Credit Facility contained customary provisions and reporting requirements, including prepayment penalties and a maximum leverage covenant. Quarterly principal repayments of $1.3 million began for the quarter ended April 30, 2021 and increased to $2.6 million for the quarter ended April 30, 2022 until maturity.
Immediately following the effective time of the Skillsoft Merger on June 11, 2021, each outstanding share of Churchill Class C common stock issued to the former holders of Skillsoft Class A Shares in connection with the Skillsoft Merger was redeemed for a redemption price of (i) $131.51 per share in cash and (ii) $5.208 per share in incremental indebtedness (the “Class A SO Incremental Loans”) under that certain Senior Secured Second Out Term Loan Credit Agreement (the “SO Credit Agreement”), dated as of August 27, 2020, by and among Software Luxembourg Intermediate S.à r.l. (“Holdings”), as the parent borrower (the “Parent Borrower”), the other borrower party thereto, the lenders from time to time party thereto and Wilmington Savings Fund Society, FSB, as the administrative agent and collateral agent, as amended (the “SO Credit Agreement”) for a total aggregate increase of $20 million of second out term loans under the SO Credit Agreement. In addition, upon the closing of the Global Knowledge Merger, (i) pursuant to a Joinder Agreement, dated as of June 11, 2021, by and among certain lenders party thereto, Holdings, the Parent Borrower and the other borrower party thereto, such lenders were issued an aggregate principal amount of $50 million of incremental first out term loans (the “GK FO Incremental Loans”) under that certain Senior Secured Term Loan Credit Agreement dated as of August 27, 2020, by and among Holdings, the Parent Borrower, the other borrower party thereto, the several banks and other financial institutions from time to time party thereto, as lenders and Wilmington Savings Fund Society, FSB, as administrative agent and collateral agent, as amended (the “FO Credit Agreement”) and (ii) pursuant to a Joinder Agreement, dated as of June 11, 2021 by and among certain lenders party thereto, Holdings, the Parent Borrower, the other borrower party thereto, such lenders were issued an aggregate principal amount of $20 million of incremental second out term loans under the SO Credit Agreement (the “GK SO Incremental Loans” and together with the GK FO Incremental Loans and the Class A SO Incremental Loans, the “Incremental Loans”).
Term Loan (Successor)
On July 16, 2021, Skillsoft Finance II, Inc. (“Skillsoft Finance II”), a subsidiary of Skillsoft Corp., entered into a Credit Agreement (the “Credit Agreement”), by and among Skillsoft Finance II, as borrower, Skillsoft Finance I, Inc., as holdings (“Holdings”), the lenders party thereto and Citibank, N.A., as administrative agent and collateral agent, pursuant to which the lenders provided a $480 million term loan facility (the “Term Loan Facility”) to Skillsoft Finance II, the proceeds of which, together with cash on hand, were used to refinance the First Out Term Loan and Second Out Term Loan (discussed above). The Term Loan Facility is scheduled to mature on July 16, 2028 (the “Maturity Date”).
In connection with the closing of the Codecademy acquisition, Skillsoft Finance II entered into Amendment No. 1 to the Credit Agreement, dated as of April 4, 2022 (the “First Amendment”), among Skillsoft Finance II, Holdings, certain subsidiaries of Skillsoft Finance II, as guarantors, Citibank N.A., as administrative agent, and the financial institutions parties thereto as Term B-1 Lenders, which amended the Credit Agreement (as amended by the First Amendment, the “Amended Credit Agreement”).
The First Amendment provides for the incurrence of up to $160 million of Term B-1 Loans (the “Term B-1 Loans”) under the Amended Credit Agreement. In addition, the First Amendment, among other things, (a) provides for early opt-in to Secured Overnight Financing Rate (SOFR) for the existing term loans under the Credit Agreement (such existing term loans together with the Term B-1 Loans, the “Initial Term Loans”) and (b) provides for the applicable margin for the Initial Term Loans at 4.25% with respect to base rate borrowings and 5.25% with respect to SOFR borrowings.
The Company received $153.2 million of net proceeds (net of $4.0 million of financing costs and $2.8 million of original issuance discounts) from the Term Loan Facility on April 4, 2022. The Company used the net proceeds and cash on hand for the closing of the Codecademy acquisition on April 4, 2022.
The refinancing was accounted for as a modification for certain lenders and an extinguishment for other lenders and debt issuance costs and lender fees were accounted for in proportion to whether the related principal balance was considered modified or extinguished. Accordingly, both newly incurred and deferred financing costs and original issuance discounts of $0.1 million and $2.8 million, respectively, will be amortized as additional interest expense over the term of the Term Loan. Furthermore, $3.9 million of third-party costs incurred were recognized as interest expenses in the accompanying statement of operations for the fiscal year ended January 31, 2023 (Successor).
Prior to the maturity thereof, the Initial Term Loans will be subject to quarterly amortization payments of 0.25% of the principal amount.
On August 15, 2022, pursuant to the Purchase Agreement entered on June 12, 2022 by and among Skillsoft, Skillsoft (US) Corporation (“Seller”), Amber Holding Inc. (“SumTotal”), and Cornerstone OnDemand, Inc. (“Buyer”), Seller completed the sale of one hundred percent (100%) of the outstanding shares of capital stock of SumTotal to Buyer. As a result of the asset sale, the Company made a mandatory prepayment of $31.4 million to the lenders in August 2022.
All obligations under the Amended Credit Agreement, and the guarantees of those obligations (as well as certain cash management obligations and interest rate hedging or other swap agreements), are secured by substantially all of Skillsoft Finance II’s personal property as well as those assets of each subsidiary guarantor.
Amounts outstanding under the Term Loan Facility bear interest, at the option of Skillsoft Finance II, at a rate equal to (a) SOFR (subject to a floor of 0.75%) plus a credit premium based on the tenor of the interest plus 5.25% for SOFR Loans or (b) the highest of (i) the Federal Funds Effective Rate plus ½ of 1%, (ii) the “prime rate” quoted by the Administrative Agent, (iii) Adjusted Term SOFR plus 1.00% and (iv) 1.75%, plus 3.75% for ABR Loans. The $638.8 million of Term B-1 Loans bears interest at a rate equal to SOFR plus a credit premium of 5.25%, per annum, with a SOFR floor of 0.75%, and quarterly principal repayments of $1.2 million until maturity.
Voluntary prepayment is permitted under the Term Loan Facility subject to a premium of 2% for any prepayments prior to the 12-month anniversary of the Term Loan Facility. Loan Parties are subject to various affirmative and negative covenants and reporting obligations under the Credit Facility. These include, among others, limitations on indebtedness, liens, sale and leaseback transactions, investments, fundamental changes, assets sales, restricted payments, affiliate transactions, and restricted debt payments. Events of default under the Term Loan Facility include non-payment of amounts due to the lenders, violation of covenants, materially incorrect representations, defaults under other material indebtedness, judgments and specified insolvency-related events, certain ERISA events, and invalidity of loan or collateral documents, subject to, in certain instances, specified thresholds, cure periods and exceptions. As of January 31, 2023, the Company is in compliance with all covenants.
The Company received $467.3 million of net proceeds (net of $5.4 million of financing costs and $7.2 million of original issuance discounts) from the Term Loan Facility on July 16, 2021. The Company used the net proceeds and cash on hand to pay down $608.7 million of outstanding borrowings from the Exit Credit Facility and $5.0 million of interest on July 16, 2021.
The refinancing was accounted for as a modification for certain lenders and an extinguishment for other lenders and debt issuance costs and lender fees were accounted for in proportion to whether the related principal balance was considered modified or extinguishments. Accordingly, both newly incurred and deferred financing costs and original issuance discounts of $5.5 million and $7.2 million, respectively, will be amortized as additional interest expense over the term of the Term Loan. Furthermore, $3.1 million of third-party costs incurred in connection with the refinancing were expensed as incurred and recognized as interest expenses in the accompanying statement of operations for the period from June 12, 2021 through January 31, 2022 (Successor).
The Company’s debt outstanding as of January 31, 2023 matures as shown below (in thousands):
For fiscal years ended January 31: | | | | |
2024 | | $ | 6,404 | |
2025 | | | 6,404 | |
2026 | | | 6,404 | |
2027 | | | 6,404 | |
2028 | | | 6,404 | |
Thereafter | | | 568,985 | |
Total payments | | | 601,005 | |
Current portion | | | (6,404 | ) |
Unamortized original issue discount and issuance costs | | | (12,784 | ) |
Long-term portion | | $ | 581,817 | |
Accounts Receivable Facility (Predecessor and Successor)
On December 20, 2018, the Company entered into a $75.0 million receivables credit agreement, with a termination date of the earliest of 5 years from closing or 45 days before the revolving credit facility maturity or 180 days before the maturity of any term indebtedness greater than $75 million. There are four classes of available receivables for sale with advance rates between 50.0% and 85.0%. The lenders require the Company to deposit receipts from sold receivables to a restricted concentration account. Receivables that have been sold to the lenders must be transferred to the restricted concentration account within two business days of being collected by the Company. The Company accounts for these transactions as borrowings, as the assets being transferred contain the rights to future revenues. Under these agreements, the Company receives the net present value of the accounts receivable balances being transferred. The interest rate on borrowings outstanding under these agreements was 7.5%% at January 31, 2023. Borrowings and repayments under these agreements are presented as cash flows from financing activities in the accompanying consolidated statements of cash flows.
On September 19, 2019, the Company amended the receivables credit agreement to include Class “B” lending. This increased the facility borrowing capacity up to $90.0 million. In conjunction with this, it increased the advance rate to 95% across the four classes of available receivables. All other terms and conditions remained materially the same.
On August 27, 2020, the Company amended its accounts receivable facility. In connection with the amendment, additional capacity under the previous accounts receivable facility which had been extended by the private equity sponsor of the Company’s prior owner was eliminated, reducing the maximum capacity of the facility from $90 million to $75 million. The maturity date for the remaining $75 million facility was extended to the earlier of (i) December 2024 or (ii) 90 days prior to the maturity of any corporate debt. The Company submits a monthly reconciliation on each month’s settlement date detailing what was collected from the prior months borrowing base and what receivables are being sold during the new borrowing base period to replenish them. If additional receivables are sold to replenish receipts, the funds from the concentration account will be returned to the Company from the restricted concentration account by the administration agent. The reserve balances were $6.2 million at January 31, 2023 and are classified as restricted cash on the balance sheet.
(17) Long-Term Liabilities
Other long-term liabilities in the accompanying consolidated balance sheets consist of the following (in thousands):
| | Successor | | | Successor | |
| | January 31, 2023 | | | January 31, 2022 | |
Uncertain tax positions; including interest and penalties – long-term | | $ | 7,532 | | | $ | 9,199 | |
Fair value of hedge instruments | | | 1,554 | | | | - | |
Other | | | 2,465 | | | | 1,926 | |
Total other long-term liabilities | | $ | 11,551 | | | $ | 11,125 | |
(18) Shareholders’ Equity
Skillsoft Corp. (Successor)
Capitalization
As of January 31, 2023, the Company’s authorized share capital consisted of 375,000,000 shares of Class A common stock, 3,840,000 shares of Class C common stock and 10,000,000 shares of preferred stock, with a par value $0.0001 each, and 163,655,881 shares of Class A common stock were issued and outstanding. As of January 31, 2023, the Company had no shares of Class B or C outstanding.
The number of authorized shares of Class A common stock or preferred stock authorized for issuance may be increased by the affirmative vote of the holders of a majority in voting power of the Company’s capital stock entitled to vote thereon. Except as required by law, holders of share of Class C common stock are not entitled to vote any such shares.
Subject to applicable law, the Company may declare dividends to be paid ratably to holders of Class A common stock out of the Company’s assets that are legally available to be distributed as dividends in the discretion of the Company’s board of directors. Holders of Class C common stock are generally not entitled to dividends.
Software Luxembourg Holding S.A. (Predecessor (SLH))
Reorganization
On August 27, 2020 Pointwell (which had been a direct wholly owned subsidiary of Evergreen Skills Lux S.à r.l.), and certain of its subsidiaries, completed a reorganization. As a result of the reorganization, ownership of Pointwell was transferred to the Company’s lenders and no consideration or right to future consideration was provided to the former equity holders of Pointwell. In addition, the shared-based compensation plans, described below were cancelled with no consideration provided.
In Settlement of Predecessor (PL)’s first and second lien debt obligations, the holders of Predecessor (PL)’s first lien received a total of 3,840,000 of Class A common shares. The Predecessor (PL)’s second lien holders received a total of 160,000 of Class B common shares and a total of 705,882 warrants to purchase additional common shares. The predecessor warrants were valued using a probability-based approach that considered management’s estimate of the probability of (i) a sale of the company that met certain conditions that caused the warrants to be cancelled for no consideration, (ii) a sale of the company that did not meet certain conditions that caused the warrants to be cancelled for no consideration and (iii) warrants being held to maturity, with the last two scenarios utilizing a Black-Scholes model to estimate fair value.
The warrants included a provision whereby, in the event of a sale of the Company meeting certain conditions (“Favored Sale”), the warrants would be cancelled for no consideration, however, in such an event, the holders of Class B shares would receive a higher share of any consideration paid in the form of common stock by the acquiring company. The conditions of the Favored Sale were established in anticipation of a Churchill merger and mirror the ultimate agreement executed on October 12, 2020. The Board of Directors and required level of warrant holders amended the warrants such that the deadline a Favored Sale to occur was extended to October 12, 2020. An amendment to extend the date by which a Favored Sale could occur represented a modification to both the warrants and the participation right held by the Class B holders. Management measured the impact of the modification to both the freestanding warrants and the participation right held by the Class B holders by comparing their fair values immediately before and after the modification. The net impact of the increase in the value of the participation right held by Class B stockholders, of $13.3 million, and the decrease in the value of the warrants, of $7.4 million, is reflected as a decrease of $5.9 million in earnings attributable to Class A common stockholders and an increase to $5.9 million earnings attributable to Class B common stockholders for earnings per share purposes. The $7.4 million decrease in the value of warrants is reflected as a capital contribution and is reflected as an increase to additional-paid-in-capital in the period from August 28, 2020 through January 31, 2021 (Predecessor SLH).
As a result of the Skillsoft Merger, the warrants were terminated for no consideration on June 11, 2021.
Share Capital
As of January 31, 2021, Predecessor (SLH)’s authorized share capital consisted of 1,000,000,000 common shares with a par value $0.01 each. This consists of 800,000,000 Class A shares and 200,000,000 Class B shares. As of January 31, 2021, 4,000,000 common shares were issued and outstanding. This consists of 3,840,000 Class A shares and 160,000 Class B shares.
Any amendment to the share capital of the Predecessor (SLH) shall be voted upon by the extraordinary general meeting of shareholders upon approval by a majority of the shareholders representing three quarters of the share capital at least. The Predecessor has no authorized share capital which would enable its board of managers to increase the share capital. Each share of the Predecessor is entitled to one vote at ordinary and extraordinary general meetings. The amendments to the articles of association of the Predecessor require the approval of a majority of shareholders representing three quarters of the share capital at least. In case the Predecessor shall have only one single shareholder, the sole shareholder exercises all the powers granted to the general meeting of shareholders.
Any legally available amounts to be distributed by Predecessor (SLH) in or in respect of any financial period (the Predecessor (SLH)’s financial year starts on the first of February and ends on the thirty-first of January) may be distributed amongst the holders of shares in proportion to the number of shares held by them. Any decision to distribute legally available amounts shall be adopted either by the board of managers or the general meeting of shareholders of the Predecessor (SLH), as the case may be.
Share Repurchase Authorization
On September 7, 2022, the Board of Directors authorized Skillsoft to repurchase up to $30 million of its Class A common stock, which authorization will expire September 7, 2023 unless extended. Under the program, the Company may purchase shares in the open market, in private negotiated transactions, or by other means from time to time. The timing and amount of any shares purchased will be based upon a variety of factors, including the share price of Class A common stock, general market conditions, alternative uses for capital such as reducing debt, the Company’s financial performance, and other considerations. The share repurchase program does not obligate the Company to purchase any minimum number of shares, and the program may be suspended, modified, or discontinued at any time without prior notice. The Company repurchased 1,630,275 of its shares for $2.8 million during the fiscal year ended January 31, 2023 (Successor).
(19) Warrants
In connection with the formation of the Company and subsequent acquisitions of Software Luxembourg Holdings and Albert DE, warrants to purchase common stock were issued to investors, sellers of Albert DE and an executive of the company. Warrants that are not subject to ASC 718, Stock Compensation and (i) contained features that could cause the warrant to be puttable to the Company for cash or (ii) had terms that prevented the conversion of the warrant from being fixed in all circumstances, are classified as a liability on the Company’s balance sheet and measured at fair value, with changes in fair value being recorded in the income statement, whereas all other warrants meet the equity scope exception and are classified as equity and not remeasured.
A summary of liability-classified warrants is as follows (in thousands, except per share amounts):
| | Underlying | | | | | | | | | | Fair Value | |
| | Common | | | Strike | | Redemption | | Expiration | | at January 31, | |
Type | | Shares | | | Price | | Price | | Date | | 2023 | |
Private Placement Warrants – Sponsor | | | 15,846 | | | $ | 11.50 | | None | | 6/11/2026 | | $ | 4,754 | |
Simultaneously with the closing of the initial public offering, Churchill Capital (the “Sponsor”) purchased an aggregate of 15,800,000 Private Placement Warrants. An additional 1,500,000 of warrants were issued at the closing in connection with the repayment of a promissory note due to the Sponsor. 1,000,000 of the Private Placement Warrants were transferred to the incoming CEO as described below. These warrants held by the Sponsor include provisions that provide for potential changes to the settlement amounts on redemptions were dependent upon the characteristics of the holder of the warrant. During the fiscal year ended January 31, 2023, 453,596 Private Placement Warrants were transferred to public holders (included "Public Warrants" in the table below). Because the holder of the instrument is not an input into the pricing of a fixed-for-fixed option on equity shares, the warrants are precluded from being indexed to the entity’s stock and are classified as a liability measured at fair value, with changes in fair value each period reported in earnings.
A summary of equity classified warrants is as follows (in thousands, except per share amounts):
| | Underlying | | | | | | | | | | |
| | Common | | | Strike | | | Redemption | | Expiration |
Type | | Shares | | | Price | | | Price | | Date |
Public Warrants | | | 23,454 | | | $ | 11.50 | | | $ | 18.00 | | 6/11/2026 |
Private Placement Warrants (PIPE) | | | 16,667 | | | $ | 11.50 | | | $ | 18.00 | | 6/11/2026 |
Private Placement Warrants (Global Knowledge) | | | 5,000 | | | $ | 11.50 | | | None | | 10/12/2025 |
Private Placement Warrants (CEO) | | | 1,000 | | | $ | 11.50 | | | None | | 6/11/2026 |
Total | | | 46,121 | | | | | | | | | | |
A description of each category of warrants issued and outstanding is as follows:
| ● | Public Warrants – Pursuant to the initial public offering, the Company sold units that consisted of one share of Class A common stock and one-third of one redeemable warrant (“Public Warrant”), resulting in the issuance of 23,000,000 warrants. Prior to the Skillsoft Merger, Churchill Capital Corp II had classified these warrants as liabilities due to tender offer provisions which states that in in the event of a tender or exchange offer made to and accepted by holders of more than 50% of the outstanding shares of a single class of common stock, all holders of the warrants would be entitled to receive cash for their warrants. Accordingly, there were potential scenarios outside of the control of the Company (which had more than one class of outstanding common stock prior to the Merger), where all warrant holders would be entitled to cash, while only certain of the holders of the underlying shares of common stock would be entitled to cash, requiring the warrants to be classified as a liability measured at fair value, with changes in fair value reported each period in earnings. Upon the completion of the Skillsoft Merger on June 11, 2021, when only one class of voting shares remained outstanding, the warrants could now meet equity classification criteria as net cash settlement can only be triggered in circumstances in which the holders of the shares underlying the contract also would receive cash in the event of a fundamental change in the ownership of the Company, such as a change in control. Accordingly, the fair value of the warrants was transferred to equity and cumulative losses recognized from changes in fair value remain in the Company’s accumulated deficit balance. During the fiscal year ended January 31, 2023, 453,596 Private Placement warrants were transferred to public holders, resulting in a total of 23,453,596 Public Warrants. |
| ● | Private Placement Warrants (PIPE) – In connection with the second step investment made by the anchor PIPE investor, 16,666,667 warrants were issued to a PIPE investor to purchase Churchill Class A common stock. The PIPE Private Placement Warrants are issued in the same form as the Public Warrants. |
| ● | Private Placement Warrants (Global Knowledge) – Upon completion of the acquisition of Albert DE, 5,000,000 warrants were issued to the former owners of Global Knowledge. These warrants are similar to the Private Placement Warrants except the warrants are not subject to the redemption provisions described above if transferred. |
| ● | Private Placement Warrants (CEO) - Effective at the closing of the Skillsoft Merger and Global Knowledge Merger, the Sponsor committed to transfer 1,000,000 fully vested Private Placement Warrants to the CEO pursuant his employment agreement with the Company. The warrants are subject to ASC 718 Stock Compensation and the Company recognized stock-based compensation expense of $2.8 million for the period from June 12, 2021 through January 31, 2022 (Successor). |
Public Warrants and PIPE Private Placement Warrants (hereinafter referred to as “Redeemable Warrants”) are currently exercisable and may only be exercised for a whole number of shares. The Company may redeem these warrants:
| ● | in whole and not in part; |
| ● | at a price of $0.01 per warrant; |
| ● | upon not less than 30 days’ prior written notice of redemption; |
| ● | if, and only if, the reported last sale price of the Company’s common stock equals or exceeds $18.00 per share for any 20 trading days within a 30‑trading day period ending on the third business day prior to the notice of redemption to the warrant holders; and |
| ● | if, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying the warrants. |
If and when the warrants become redeemable by the Company, the Company may exercise its redemption right even if it is unable to register or qualify the underlying securities for sale under all applicable state securities laws.
If the Company calls the Redeemable Warrants for redemption, management will have the option to require all holders that wish to exercise the Public Warrants to do so on a “cashless basis,” as described in the warrant agreement. The exercise price and number of shares of Class A common stock issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a stock dividend, or recapitalization, reorganization, merger or consolidation. However, the warrants will not be adjusted for issuance of Class A common stock at a price below its exercise price. Additionally, in no event will the Company be required to net cash settle the warrants.
The Sponsor and CEO Private Placement Warrants have the same terms as the Public Warrants, except they will be exercisable on a cashless basis and be non-redeemable so long as they are held by the initial purchasers or their permitted transferees. If the Sponsor Private Placement Warrants are transferred to someone other than the initial purchasers or their permitted transferees, they will be redeemable by the Company and exercisable by such holders on the same basis as the Public Warrants. The Global Knowledge Private Placement Warrants are not redeemable, even upon a transfer in ownership.
(20) Stock-based compensation
In June 2021, Skillsoft Corp adopted the 2020 Omnibus Incentive Plan (“2020 Plan”) and issued Stock Options, RSUs and PSU’s to employees. The 2020 Plan provides for the grant of Incentive Stock Options, Nonqualified Stock Options, Stock Appreciation Rights, Restricted Stock, Restricted Stock Units, Other Equity-Based Awards, and Cash-Based Incentive Awards to employees, directors, and consultants of the Company. Under the 2020 Plan, 13,105,902 shares were initially made available for issuance. The 2020 Plan includes an annual increase on January 1 each year beginning on January 1, 2022, in an amount equal to 5.0% of the total number of shares of common stock outstanding on December 31 of the preceding calendar year. The Compensation Committee may act prior to January 1 of a given year to provide that there will be no January 1 increase for such year or that the increase for such year will be a lesser number of shares of common stock than provided herein. As of January 31, 2023, a total of 10,859,179 shares of common stock were available for issuance under the 2020 Plan.
Under the 2020 Plan all employees, directors, and consultants are eligible to receive incentive share options or non-statutory share options. The options generally vest over four years and have a term of ten years. Vested options under the plan generally expire not later than 90 days following termination of employment or service or twelve months following an optionees’ death or disability. The fair value of stock options is determined on the grant date and amortized over the vesting period on a straight-line basis.
The following table summarizes the stock option activity for the fiscal year ended January 31, 2023:
| | | | | | | | | | Weighted | | | | | |
| | | | | | Weighted | | | Average | | | | | |
| | | | | | Average | | | Remaining | | | Aggregate | |
| | | | | | Exercise | | | Contractual | | | Intrinsic Value | |
| | Shares | | | Price | | | Term (Years) | | | (In thousands) | |
Outstanding, January 31, 2022 | | | 2,825,752 | | | $ | 10.76 | | | | 9.4 | | | $ | — | |
Granted | | | — | | | | — | | | | — | | | | — | |
Exercised | | | — | | | | — | | | | — | | | | — | |
Forfeited | | | (503,776 | ) | | | 10.86 | | | | — | | | | — | |
Expired | | | — | | | | — | | | | — | | | | — | |
Outstanding, January 31, 2023 | | | 2,321,976 | | | | 10.74 | | | | 8.4 | | | | — | |
| | | | | | | | | | | | | | | | |
Vested and Exercisable, January 31, 2023 | | | 948,226 | | | | 10.72 | | | | 8.4 | | | | — | |
The total unrecognized equity-based compensation costs related to the stock options was $4.3 million based on the $3.36 weighted average grant date fair value of the options, which is expected to be recognized over a weighted-average period of 2.4 years.
Restricted Stock Units
Restricted stock units (“RSUs”) represent a right to receive one share of the Company’s common stock that is both non-transferable and forfeitable unless and until certain conditions are satisfied. Other than restricted stock units granted to our non-employee directors, which vest upon the earlier of the anniversary of the grant date and the Company’s next annual meeting of stockholders, restricted stock units generally vest ratably over a three or four-year period, subject to continued employment through each anniversary. The fair value of restricted stock units is determined on the grant date and is amortized over the vesting period on a straight-line basis.
The following table summarizes the RSU activity for the fiscal year ended January 31, 2023:
| | | | | | Weighted- | | | Aggregate | |
| | | | | | Average Grant | | | Intrinsic Value | |
| | Shares | | | Date Fair Value | | | (in thousands) | |
Unvested balance, January 31, 2022 | | | 5,091,852 | | | $ | 10.76 | | | $ | 37,782 | |
Granted | | | 12,953,973 | | | | 5.01 | | | | | |
Vested | | | (2,612,810 | ) | | | 10.68 | | | | | |
Forfeited | | | (3,266,892 | ) | | | 6.68 | | | | | |
Unvested balance, January 31, 2023 | | | 12,166,123 | | | | 6.01 | | | | 23,359 | |
The total unrecognized stock-based compensation costs related to RSUs was $63.6 million, which is expected to be recognized over a weighted-average period of 2.6 years.
Market-based Restricted Stock Units
Market-based restricted stock units (“MBRSUs”) vest over a three-year or four-year performance period, subject to continued employment through each anniversary and achievement of market conditions, especially the Company's stock price and an objective relative total shareholder return. The fair value of MBRSUs that include vesting based on market conditions are estimated using the Monte Carlo valuation method. Compensation cost for these awards is recognized based on the grant date fair value which is recognized over the vesting period using the accelerated attribution method.
The following table summarizes the MBRSU activity for the fiscal year ended January 31, 2023:
| | | | | | Weighted- | | | Aggregate | |
| | | | | | Average Grant | | | Intrinsic Value | |
| | Shares | | | Date Fair Value | | | (in thousands) | |
Unvested balance, January 31, 2022 | | | 1,095,978 | | | $ | 8.43 | | | $ | 8,132 | |
Granted | | | 2,115,551 | | | | 5.07 | | | | | |
Vested | | | — | | | | — | | | | | |
Forfeited | | | (953,071 | ) | | | 6.59 | | | | | |
Unvested balance, January 31, 2023 | | | 2,258,458 | | | | 6.75 | | | | 4,336.2 | |
The total unrecognized stock-based compensation costs related to MBRSUs was $10.7 million, which is expected to be recognized over a weighted-average period of 1.0 years.
Performance-based Restricted Stock Units
The Company issued 49,876 performance-based restricted stock units that have a grant-date fair value of $0.5 million during the period from June 12, 2021 through January 31, 2022 (Successor). The awards vest upon the achievement of specified corporate goals. Of the 49,876 performance-based restricted stock units, 12,500 shares were vested and 12,500 shares were canceled on January 31, 2022. The remaining 24,876 shares were vested when the specified corporate goals were achieved in June 2022. In the year ended January 31, 2023, $0.3 million in stock-based compensation expense was recognized for these remaining shares.
Stock-based Compensation Expense
The following summarizes the classification of stock-based compensation in the condensed consolidated statements of operations (in thousands):
| | Fiscal 2023 | | | Fiscal 2022 | | | Fiscal 2021 | |
| | Successor | | | Successor | | | Predecessor (SLH) | | | Predecessor (SLH) | | | Predecessor (PL) | |
| | From | | | From | | | From | | | From | | | From | |
| | February 1, 2022 to | | | June 12, 2021 to | | | February 1, 2021 | | | August 28, 2020 | | | February 1, 2020 | |
| | January 31, 2023 | | | January 31, 2022 | | | to June 11, 2021 | | | January 31, 2021 | | | to August 27, 2020 | |
Cost of revenues | | $ | 232 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Content and software development | | | 8,850 | | | | 895 | | | | — | | | | — | | | | — | |
Selling and marketing | | | 7,336 | | | | 2,043 | | | | — | | | | — | | | | — | |
General and administrative | | | 20,204 | | | | 11,726 | | | | — | | | | — | | | | — | |
Total | | $ | 36,622 | | | $ | 14,664 | | | $ | — | | | $ | — | | | $ | — | |
The stock-based compensation for the fiscal year ended January 31, 2023 (Successor) includes $1.6 million of fair value adjustment for the cash consideration exceeded the fair value of the legacy Codecademy options, which is classified as a post-combination expense.
Stock-based compensation expense for the period from June 12, 2021 through January 31, 2022 (Successor) includes $2.8 million attributable to 1,000,000 warrants issued to the chief executive officer that vested upon completion of the merger and his commencement of employment with the Company.
(21) Revenue
Revenue Components and Performance Obligations
Subscription services
The Company offers subscriptions that provide customers access to a broad-based spectrum of learning options including access to cloud-based learning contend and talent management solutions. The Company’s cloud-based subscription solutions normally do not provide customers with the right to take possession of the software supporting the platform or to download course content without continuing to incur fees for hosting services and, as a result, are accounted for as service arrangements. Access to the platform and course content represents a series of distinct services as the Company continually provides access to, and fulfill its obligation to, the end customer over the subscription term. The series of distinct services represents a single performance obligation that is satisfied over time. Accordingly, the fixed consideration related to subscription revenue is usually recognized on a straight-line basis over the contract term, beginning on the date that the service is made available to the customer. The Company’s subscription contracts typically vary from one year to three years. The Company’s cloud-based solutions arrangements are mostly non-cancellable, non-refundable, and are invoiced in advance of the subscription services being provided.
Virtual, on-demand and classroom, and individualized coaching
The Company’s virtual, on-demand and classroom training, and individualized coaching provide customers with technical training and leadership coaching. Revenue is recognized in the period in which the services are performed. Billing is in advance of the services being provided or immediately after the services have been provided.
Professional services
The Company also sells professional services related to its cloud solutions which are typically considered distinct performance obligations and are recognized over time as services are performed. For fixed-price contracts, revenue is recognized based on the actual service provided to the end of the reporting period as a proportion of the total services to be provided (proportional performance method). These services usually consist of implementation, integration, and general consulting. Mostly, the Company’s professional service engagements are short in duration. Billing is commonly in advance of the services being provided.
Disaggregated Revenue and Geography Information
The following is a summary of revenues by type for the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)) (in thousands):
| | Fiscal 2023 | | | Fiscal 2022 | | | Fiscal 2021 | |
| | Successor | | | Successor | | | Predecessor (SLH) | | | Predecessor (SLH) | | | Predecessor (PL) | |
| | From | | | From | | | From | | | From | | | From | |
| | February 1, 2022 to | | | June 12, 2021 to | | | February 1, 2021 | | | August 28, 2020 | | | February 1, 2020 | |
| | January 31, 2023 | | | January 31, 2022 | | | to June 11, 2021 | | | to January 31, 2021 | | | to August 27, 2020 | |
SaaS and subscription services | | $ | 365,447 | | | $ | 208,229 | | | $ | 97,406 | | | $ | 69,698 | | | $ | 188,925 | |
Virtual, on-demand and classroom, and individualized coaching | | | 170,746 | | | | 132,586 | | | | — | | | | — | | | | — | |
Professional services | | | 18,931 | | | | 11,028 | | | | 5,088 | | | | 3,552 | | | | 8,747 | |
Total net revenues (1) | | $ | 555,124 | | | $ | 351,843 | | | $ | 102,494 | | | $ | 73,250 | | | $ | 197,672 | |
The following table sets forth our revenues by geographic region for the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)) , (in thousands):
Other than the United States, no single country accounted for more than 10% of revenue for all periods presented.
| | Fiscal 2023 | | | Fiscal 2022 | | | Fiscal 2021 | |
| | Successor | | | Successor | | | Predecessor (SLH) | | | Predecessor (SLH) | | | Predecessor (PL) | |
| | From | | | From | | | From | | | From | | | From | |
| | February 1, 2022 to | | | June 12, 2021 to | | | February 1, 2021 | | | August 28, 2020 | | | February 1, 2020 | |
| | January 31, 2023 | | | January 31, 2022 | | | to June 11, 2021 | | | to January 31, 2021 | | | to August 27, 2020 | |
Revenue: | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 356,604 | | | $ | 212,055 | | | $ | 77,488 | | | $ | 55,751 | | | $ | 155,333 | |
Europe, Middle East and Africa | | | 148,154 | | | | 102,982 | | | | 14,283 | | | | 10,354 | | | | 26,159 | |
Other Americas | | | 30,512 | | | | 24,922 | | | | 5,197 | | | | 3,237 | | | | 5,784 | |
Asia-Pacific | | | 19,854 | | | | 11,884 | | | | 5,526 | | | | 3,908 | | | | 10,396 | |
Total net revenues | | $ | 555,124 | | | $ | 351,843 | | | $ | 102,494 | | | $ | 73,250 | | | $ | 197,672 | |
Deferred Revenue
Deferred revenue activity for the fiscal year ended January 31, 2023 was as follows (in thousands):
Deferred revenue at January 31, 2022 (Successor) | | $ | 260,949 | |
Codecademy acquired balance | | | 18,396 | |
Billings deferred | | | 558,233 | |
Recognition of prior deferred revenue | | | (555,124 | ) |
Deferred revenue at January 31, 2023 (Successor) | | $ | 282,454 | |
Deferred revenue performance obligations relate predominately to time-based SaaS and subscription services that are billed in advance of services being rendered.
Deferred Contract Acquisition Costs
Deferred contract acquisition cost activity for the fiscal year ended January 31, 2023 was as follows (in thousands):
Deferred contract acquisition costs at January 31, 2022 (Successor) | | $ | 13,248 | |
Contract acquisition costs | | | 30,950 | |
Recognition of contract acquisition costs | | | (19,604 | ) |
Deferred contract acquisition costs at January 31, 2023 (Successor) | | $ | 24,594 | |
| | | | |
(22) Fair Value Measurements
FASB ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”) establishes a fair value hierarchy that prioritizes the inputs used to measure fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs. Observable inputs are inputs that reflect the assumptions that market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances.
The three levels of the fair value hierarchy established by ASC 820 in order of priority are as follows:
| ● | Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. |
| ● | Level 2: Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active. |
| ● | Level 3: Unobservable inputs that reflect the Company’s assumptions about the assumptions that market participants would use in pricing the asset or liability. Unobservable inputs shall be used to measure fair value to the extent that observable inputs are not available. |
The following table summarizes the Company’s assets and liabilities that are measured at fair value on a recurring basis as of January 31, 2023 and are categorized using the fair value hierarchy (in thousands):
| | Level 2 | | | Level 3 | | | | | |
Description | | Measurements | | | Measurements | | | Total | |
Interest rate swaps - liability | | $ | 1,554 | | | $ | — | | | $ | 1,554 | |
Liability classified warrants | | | — | | | | 4,754 | | | | 4,754 | |
Total assets and liabilities recorded at fair value | | $ | 1,554 | | | $ | 4,754 | | | $ | 6,308 | |
Warrants
A summary of liability-classified warrants is as follows (in thousands, except per share amounts):
| | Underlying | | | | | | | | | | | | |
| | Common | | | Strike | | Redemption | | Expiration | | Fair Value at | |
Type | | Shares | | | Price | | Price | | Date | | January 31, 2023 | |
Private Placement Warrants – Sponsor | | | 15,846 | | | $ | 11.50 | | None | | 6/11/26 | | $ | 4,754 | |
The Company classifies Sponsor Private Placement Warrants as liabilities in accordance with ASC Topic 815. See Note 19 "Warrants" for more detail. The inputs for determining fair value of these warrants are classified as Level 3 inputs. The Company estimates the fair value of the Sponsor Private Placement Warrants using a Black-Scholes option pricing model and the following assumptions:
| | January 31, 2023 | | | January 31, 2022 | |
Risk-free interest rates | | | 3.80 | % | | | 1.54 | % |
Expected dividend yield | | | — | | | | — | |
Volatility factor | | | 76 | % | | | 43 | % |
Expected lives (years) | | | 3.4 | | | | 4.4 | |
Value per unit | | $ | 0.30 | | | $ | 1.73 | |
77
At each relevant measurement date, the Predecessor warrants were valued using a probability-based approach that considered management’s estimate of the probability of (i) a sale of the company that met certain conditions that caused the warrants to be cancelled for no consideration, (ii) a sale of the company that did not meet certain conditions that caused the warrants to be cancelled for no consideration and (iii) warrants being held to maturity, with the last two scenarios utilizing a Black-Scholes model to estimate fair value. As a result of the Skillsoft Merger, the warrants were terminated for no consideration on June 11, 2021 and, as a result, the Company recorded a gain of $0.9 million for the period from February 1, 2021 to June 11, 2021.
The following tables reconcile Level 3 instruments for which significant unobservable inputs were used to determine fair value:
| | For the Period from | |
| | February 1, 2021 | |
| | to June 11, 2021 | |
Balance as of January 31, 2021 (Predecessor (SLH)) | | $ | 900 | |
Gain on termination | | | (900 | ) |
Balance as of June 11, 2021 (Predecessor (SLH)) | | $ | — | |
| | For the Year Ended | |
| | January 31, 2023 | |
Balance as of January 31, 2022 (Successor) | | | 28,199 | |
Unrealized gains | | | (23,445 | ) |
Balance as of January 31, 2023 (Successor) | | $ | 4,754 | |
Interest Rate Swap
On June 17, 2022, the Company entered into two fixed-rate interest rate swap agreements to change the SOFR-based component of the interest rate on a portion of the Company’s variable rate debt to a fixed rate (the “Interest Rate Swaps”). The Interest Rate Swaps have a notional amount of $300.0 million and a maturity date of June 5, 2027. The objective of the Interest Rate Swaps is to eliminate the variability of cash flows in interest payments on the first $300.0 million of variable rate debt attributable to changes in benchmark one-month SOFR interest rates. The hedged risk is the interest rate risk exposure to changes in interest payments, attributable to changes in benchmark SOFR interest rates over the interest rate swap term. The changes in cash flows of the interest rate swap are expected to offset changes in cash flows of the variable rate debt. The Interest Rate Swaps are not designated as a cash flow hedge and changes in the fair value of the interest rate swaps are recorded in earnings each period. For the fiscal year ended January 31, 2023 (Successor), the Company recognized a loss of $1.6 million, attributable to the Interest Rate Swaps.
The inputs for determining fair value of the Interest Rate Swaps are classified as Level 2 inputs. Level 2 fair value is based on estimates using standard pricing models. These standard pricing models use inputs which are derived from or corroborated by observable market data such as interest rate yield curves, index forward curves, discount curves, and volatility surfaces. Counterparty to this derivative contract is a highly rated financial institution which we believe carries only a minimal risk of nonperformance.
Other Financial Instruments
The Company currently invests excess cash balances primarily in cash deposits held at major banks. The carrying amounts of cash deposits, trade receivables, trade payables and accrued liabilities, as reported on the consolidated balance sheet as of January 31, 2023, approximate their fair value because of the short maturity of those instruments.
Our long-term debt is a financial instrument, and the fair value of the Company’s outstanding principal as of January 31, 2023, was $528.3 million. This fair value is determined based on inputs that are classified as Level 2 within the fair value hierarchy.
(23) Segment Information
ASC 280, Segment Reporting, establishes standards for reporting information about operating segments. Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker (CODM), in deciding how to allocate resources and in assessing performance. The Company’s CODM is its Chief Executive Officer. The Company’s CODM evaluates results using the operating segment structure as the primary basis for which the allocation of resources and financial results are assessed.
The Company has organized its business into two segments: Skillsoft content and Global Knowledge. All of the Company’s businesses market and sell their offerings globally to businesses of many sizes, government agencies, educational institutions and resellers with a worldwide sales force positioned to offer the combinations that best meet customer needs. The CODM primarily uses revenues and operating income as measures used to evaluate financial results and allocation of resources. The Company allocates certain operating expenses to the reportable segments, including general and administrative costs based on the usage and relative contribution provided to the segments. There are no intercompany revenue transactions reported between the Company’s reportable segments.
The Skillsoft business engages in the sale, marketing and delivery of its content learning solutions, in areas such as Leadership and Business, Technology and Developer and Compliance. This includes technical skill areas assumed in the Codecademy acquisition. In addition, Skillsoft offers Percipio, an intelligent online learning experience platform that delivers an immersive learning experience. It leverages its highly engaging content, curated into nearly 700 learning paths (channels) that are continuously updated to ensure customers always have access to the latest information.
The Global Knowledge business offers training solutions covering information technology and business skills for corporations and their employees. Global Knowledge guides its customers throughout their lifelong technology learning journey by offering relevant and up-to-date skills training through instructor-led (in-person “classroom” or online “virtual”) and self-paced (“on-demand”), vendor certified, and other proprietary offerings. Global Knowledge offers a wide breadth of training topics and delivery modalities (classroom, virtual, on-demand) both on a transactional and subscription basis.
The following table presents summary results for each of the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)), (in thousands):
| | Fiscal 2023 | | | Fiscal 2022 | | | Fiscal 2021 | |
| | Successor | | | Successor | | | Predecessor (SLH) | | | Predecessor (SLH) | | | Predecessor (PL) | |
| | From | | | From | | | From | | | From | | | From | |
| | February 1, 2022 to | | | June 12, 2021 to | | | February 1, 2021 | | | August 28, 2020 | | | February 1, 2020 | |
| | January 31, 2023 | | | January 31, 2022 | | | to June 11, 2021 | | | January 31, 2021 | | | to August 27, 2020 | |
Skillsoft | | | | | | | | | | | | | | | | | | | | |
Revenues | | $ | 384,378 | | | $ | 219,257 | | | $ | 102,494 | | | $ | 73,250 | | | $ | 197,672 | |
Operating expenses | | | 1,101,218 | | | | 257,967 | | | | 140,484 | | | | 161,190 | | | | 401,498 | |
Operating income (loss) | | | (716,840 | ) | | | (38,710 | ) | | | (37,990 | ) | | | (87,940 | ) | | | (203,826 | ) |
Global Knowledge | | | | | | | | | | | | | | | | | | | | |
Revenues | | | 170,746 | | | | 132,586 | | | | — | | | | — | | | | — | |
Operating expenses | | | 258,025 | | | | 149,372 | | | | — | | | | — | | | | — | |
Operating income (loss) | | | (87,279 | ) | | | (16,786 | ) | | | — | | | | — | | | | — | |
Consolidated | | | | | | | | | | | | | | | | | | | | |
Revenues | | | 555,124 | | | | 351,843 | | | | 102,494 | | | | 73,250 | | | | 197,672 | |
Operating expenses | | | 1,359,243 | | | | 407,339 | | | | 140,484 | | | | 161,190 | | | | 401,498 | |
Operating income (loss) | | | (804,119 | ) | | | (55,496 | ) | | | (37,990 | ) | | | (87,940 | ) | | | (203,826 | ) |
Total non-operating income | | | 4,969 | | | | (1,881 | ) | | | (167 | ) | | | 662 | | | | 1,397 | |
Interest expense, net | | | (53,493 | ) | | | (23,114 | ) | | | (16,703 | ) | | | (19,853 | ) | | | (168,171 | ) |
Fair value adjustment of warrants | | | 23,158 | | | | 17,441 | | | | 900 | | | | 2,900 | | | | — | |
Fair value adjustment of hedge | | | (1,554 | ) | | | — | | | | — | | | | — | | | | — | |
Reorganization items, net | | | — | | | | — | | | | — | | | | — | | | | 3,361,251 | |
Benefits from (provision for) income | | | | | | | | | | | | | | | | | | | | |
taxes | | | 40,973 | | | | 4,304 | | | | 3,521 | | | | 14,477 | | | | (60,693 | ) |
Net income (loss) from continuing operations | | | (790,066 | ) | | | (58,746 | ) | | | (50,439 | ) | | | (89,754 | ) | | | 2,929,958 | |
Gain on sale of business | | | 56,619 | | | | — | | | | — | | | | — | | | | — | |
Income (loss) from discontinued operations | | | 8,483 | | | | 11,940 | | | | 1,175 | | | | (3,968 | ) | | | (165,946 | ) |
Net income (loss) | | $ | (724,964 | ) | | $ | (46,806 | ) | | $ | (49,264 | ) | | $ | (93,722 | ) | | $ | 2,764,012 | |
Skillsoft segment depreciation for the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the period from August 28, 2020 through January 31, 2021 (Predecessor (SLH)), and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)) and the period from February 1, 2020 through August 27, 2020 (Predecessor (PL)), was $3.0 million, $1.8 million, $1.8 million, $2.0 million, and $2.7 million, respectively.
Global Knowledge segment depreciation for the fiscal year ended January 31, 2023 (Successor) and the period from June 12, 2021 through January 31, 2022 (Successor) was $1.8 million and $2.0 million, respectively.
The Company’s segment assets primarily consist of cash and cash equivalents, accounts receivable, prepaid expenses, deferred taxes, property and equipment, goodwill and intangible assets. The following table sets forth the Company’s segment assets as of January 31, 2023 and January 31, 2022 (in thousands):
| | Successor | | | Successor | |
| | January 31, 2023 | | | January 31, 2022 | |
| | | | | | | | |
Skillsoft | | $ | 1,434,920 | | | $ | 1,648,160 | |
Global Knowledge | | | 207,767 | | | | 344,902 | |
Assets classified as held for sale | | | — | | | | 228,886 | |
Total assets | | $ | 1,642,687 | | | $ | 2,221,948 | |
The following table sets forth the Company’s long-lived tangible assets by geographic region as of January 31, 2023 and January 31, 2022 (in thousands):
| | Successor | | | Successor | |
| | January 31, 2023 | | | January 31, 2022 | |
| | | | | | | | |
United States | | $ | 7,117 | | | $ | 9,482 | |
Rest of world | | | 3,033 | | | | 1,993 | |
Total long-lived tangible assets | | $ | 10,150 | | | $ | 11,475 | |
(24) Net Loss Per Share
Basic earnings per share is computed by dividing net income for the period by the weighted-average number of common shares outstanding during the period. Diluted earnings per share is computed by dividing net income for the period by the weighted-average number of common shares outstanding during the period, plus the dilutive effect of outstanding restricted stock-based awards, stock options, and shares issuable under the employee stock purchase plan using the treasury stock method.
The following tables set forth the computation of basic and diluted earnings per share (in thousands, except per share data):
| | Fiscal 2023 | | | Fiscal 2022 | | | Fiscal 2021 | |
| | Successor | | | Successor | | | Predecessor (SLH) | | | Predecessor (SLH) | | | Predecessor (PL) | |
| | From | | | From | | | From | | | From | | | From | |
| | February 1, 2022 | | | June 12, 2021 | | | February 1, 2021 | | | August 27, 2020 | | | February 1, 2020 | |
| | to January 31, | | | to January 31, | | | to June 11, | | | to January 31, | | | to August 27, | |
| | 2023 | | | 2022 | | | 2021 | | | 2021 | | | 2020 | |
Net income (loss) from continuing operations | | $ | (790,066 | ) | | $ | (58,746 | ) | | $ | (50,439 | ) | | $ | (89,754 | ) | | $ | 2,929,958 | |
Net income (loss) from discontinued operations | | | 65,102 | | | | 11,940 | | | | 1,175 | | | | (3,968 | ) | | | (165,946 | ) |
Net income (loss) | | $ | (724,964 | ) | | $ | (46,806 | ) | | $ | (49,264 | ) | | $ | (93,722 | ) | | $ | 2,764,012 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) share class (Predecessor (SLH) only) | | | | | | | | | | | | | | | | | | | | |
Net loss for Class A - Continuing operations | | | | | | | | | | $ | (48,421 | ) | | $ | (86,164 | ) | | | | |
Net income (loss) for Class A - Discontinued operations | | | | | | | | | | | 1,128 | | | | (3,809 | ) | | | | |
Loss on modifications of terms of participation rights held by Class B shareholders and warrants | | | | | | | | | | | — | | | | (5,900 | ) | | | | |
Net loss attributable to Class A | | | | | | | | | | $ | (47,293 | ) | | $ | (95,873 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net loss for Class B - Continuing operations | | | | | | | | | | $ | (2,018 | ) | | $ | (3,590 | ) | | | | |
Net income (loss) loss for Class B - Discontinued operations | | | | | | | | | | | 47 | | | | (159 | ) | | | | |
Gain on modifications of terms of participation rights held by Class B shareholders and warrants | | | | | | | | | | | — | | | | 5,900 | | | | | |
Net income (loss) attributable to Class B | | | | | | | | | | $ | (1,971 | ) | | $ | 2,151 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | |
Ordinary – Basic and Diluted (Successor) | | | 158,880 | | | | 133,143 | | | | * | | | | * | | | | * | |
Class A – Basic and Diluted (Predecessor (SLH)) | | | * | | | | * | | | | 3,840 | | | | 3,840 | | | | * | |
Class B – Basic and Diluted (Predecessor (SLH)) | | | * | | | | * | | | | 160 | | | | 160 | | | | * | |
Ordinary – Basic and Diluted (Predecessor (PL)) | | | * | | | | * | | | | * | | | | * | | | | 100.1 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) per share: | | | | | | | | | | | | | | | | | | | | |
Ordinary – Basic and Diluted (Successor) - Continuing operations | | $ | (4.97 | ) | | $ | (0.44 | ) | | | * | | | | * | | | | * | |
Ordinary – Basic and Diluted (Successor) - Discontinued operations | | | 0.41 | | | | 0.09 | | | | * | | | | * | | | | * | |
Ordinary – Basic and Diluted (Successor) | | $ | (4.56 | ) | | $ | (0.35 | ) | | | * | | | | * | | | | * | |
Class A – Basic and Diluted (Predecessor (SLH)) - Continuing operations | | | * | | | | * | | | $ | (12.61 | ) | | $ | (23.98 | ) | | | * | |
Class A – Basic and Diluted (Predecessor (SLH)) - Discontinued operations | | | * | | | | * | | | | 0.29 | | | | (0.99 | ) | | | * | |
Class A – Basic and Diluted (Predecessor (SLH)) | | | * | | | | * | | | $ | (12.32 | ) | | $ | (24.97 | ) | | | * | |
Class B – Basic and Diluted (Predecessor (SLH)) - Continuing operations | | | * | | | | * | | | $ | (12.61 | ) | | $ | 14.43 | | | | * | |
Class B – Basic and Diluted (Predecessor (SLH)) - Discontinued operations | | | * | | | | * | | | | 0.29 | | | | (0.99 | ) | | | * | |
Class B – Basic and Diluted (Predecessor (SLH)) | | | * | | | | * | | | $ | (12.32 | ) | | $ | 13.44 | | | | * | |
Ordinary – Basic and Diluted (Predecessor (PL)) - Continuing operations | | | * | | | | * | | | | * | | | | * | | | $ | 29,270.31 | |
Ordinary – Basic and Diluted (Predecessor (PL)) - Discontinued operations | | | * | | | | * | | | | * | | | | * | | | | (1,657.80 | ) |
Ordinary – Basic and Diluted (Predecessor (PL)) | | | * | | | | * | | | | * | | | | * | | | $ | 27,612.51 | |
Common shares related to participating rights in Notional Units in Evergreen have been excluded as the income generated for period from February 1, 2020 through August 27, 2020 (Predecessor (PL)) is attributable to gains recognized upon emergence of bankruptcy, which the Notional Units did not participate in as they were cancelled at that time.
Warrants to purchase 705,882 common shares have been excluded from the Predecessor (SLH) period since, for periods of losses, the impact would be anti-dilutive and, for periods of income, no shares would be added to diluted earnings per share under the treasury stock method as the strike price of these awards are above the fair market value of underlying shares for all periods presented.
During the fiscal year ended January 31, 2023 (Successor), the period from June 12, 2021 through January 31, 2022 (Successor), and the period from February 1, 2021 through June 11, 2021 (Predecessor (SLH)), the Company incurred net losses and, therefore, the effect of the Company’s potentially dilutive securities was not included in the calculation of diluted loss per share as the effect would be anti-dilutive. The following table contains share/unit totals with a potentially dilutive impact (in thousands):
| | Fiscal 2023 | | | Fiscal 2022 | |
| | Successor | | | Successor | | | Predecessor (SLH) | |
| | From | | | From | | | From | |
| | February 1, 2022 | | | June 12, 2021 | | | February 1, 2021 | |
| | to January 31, | | | to January 31, | | | to June 11, | |
| | 2023 | | | 2022 | | | 2021 | |
Warrants to purchase common shares | | | 61,967 | | | | 61,967 | | | | 706 | |
Stock Options | | | 2,322 | | | | 2,826 | | | | — | |
RSU’s | | | 14,425 | | | | 6,558 | | | | — | |
Total | | | 78,714 | | | | 71,351 | | | | 706 | |
(25) Related Party Transactions
Predecessor (SLH) Related Party Transactions
Upon emergence from Chapter 11 on August 27, 2020, the Company’s exit credit facility consisting of $110 million of First Out Term Loans and $410 million of Second Out Term Loans was financed in whole by the Company’s Class A shareholders. Class A shareholders had the ability to trade their debt positions independently from their equity positions; however, the substantial majority of First Out and Second Out term loans were held by Class A shareholders. In connection with the Company’s refinancing on July 16, 2021, the First and Second Out terms loans were repaid in full.
Agreement with Largest Shareholder
In December 2021, Skillsoft entered into a commercial agreement to provide off-the-shelf Skillsoft products to the Company’s largest shareholder, MIH Learnings B.V., and its affiliates for $0.7 million over three years.
Codecademy Transaction
An affiliate of our largest shareholder, MIH Learning B.V. also owned approximately 23.8% of the outstanding equity of Codecademy which we acquired on April 4, 2022, as discussed in Note 5 and elsewhere.
Consulting Services
In December 2021, Skillsoft engaged The Klein Group, LLC (the “Klein Group”) to act as a consultant to advise the Company of a potential transaction with Codecademy, to assist management in its evaluation of the business opportunity and structuring and negotiation of a potential transaction. Pursuant to this engagement, Skillsoft paid the Klein Group a transaction fee equal to $2.0 million in connection with the Codecademy Merger. Michael Klein, a member of our Board, is the Chief Executive Officer of the Klein Group and the Klein Group is closely affiliated with our second largest shareholder.
(26) Subsequent Events
The Company has completed an evaluation of all subsequent events after the balance sheet date of January 31, 2023 through the date this Annual Report on Form 10‑K was filed with the SEC, to ensure that this filing includes appropriate disclosure of events both recognized in the financial statements as of January 31, 2023, and events which occurred subsequently but were not recognized in the financial statements.