- CERT Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1 Filing
Certara (CERT) S-1IPO registration
Filed: 18 Nov 20, 12:00am
| Delaware (State or other jurisdiction of incorporation or organization) | | | 7372 (Primary Standard Industrial Classification Code Number) | | | 82-2180925 (I.R.S. Employer Identification Number) | |
| William B. Brentani Simpson Thacher & Bartlett LLP 2475 Hanover Street Palo Alto, California 94304 Tel: (650) 251-5000 Fax: (650) 251-5002 | | | Jason M. Licht Wesley C. Holmes Latham & Watkins LLP 555 Eleventh Street, NW — Suite 1000 Washington, D.C. 20004 Tel: (202) 637-2200 Fax: (202) 637-2201 | |
| Large accelerated filer ☐ | | | | | | | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | | | | | | | Smaller reporting company ☐ Emerging growth company ☒ | |
| Title of Each Class of Securities to be Registered | | | Proposed Maximum Offering Price Per Share(1)(2) | | | Amount of Registration Fee | | ||||||
| Common stock, $0.01 par value per share | | | | $ | 100,000,000 | | | | | $ | 10,910 | | |
| | | Per Share | | | Total | | ||||||
Public offering price | | | | $ | | | | | $ | | | ||
Underwriting discount(1) | | | | $ | | | | | $ | | | ||
Proceeds, before expenses, to us | | | | $ | | | | | $ | | | ||
Proceeds, before expenses, to the selling stockholders | | | | $ | | | | | $ | | | |
| Jefferies | | | Morgan Stanley | | | BofA Securities | |
| Credit Suisse | | | Barclays | | | William Blair | |
TABLE OF CONTENTS | | ||||||
| | | Page | | |||
| | | | 1 | | | |
| | | | 16 | | | |
| | | | 45 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 52 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 81 | | | |
| | | | 96 | | | |
| | | | 102 | | | |
| | | | 116 | | | |
| | | | 118 | | | |
| | | | 120 | | | |
| | | | 128 | | | |
| | | | 130 | | | |
| | | | 133 | | | |
| | | | 141 | | | |
| | | | 141 | | | |
| | | | 141 | | | |
| | | | F-1 | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Statement of operations and comprehensive income (loss) data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | $ | 178,889 | | | | | $ | 154,654 | | | | | $ | 208,511 | | | | | $ | 163,719 | | |
Cost of revenues | | | | | 65,860 | | | | | | 57,817 | | | | | | 79,770 | | | | | | 71,043 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | | | 8,773 | | | | | | 7,946 | | | | | | 10,732 | | | | | | 9,416 | | |
Research and development | | | | | 9,139 | | | | | | 8,651 | | | | | | 11,633 | | | | | | 10,478 | | |
General and administrative | | | | | 36,125 | | | | | | 35,630 | | | | | | 47,926 | | | | | | 43,393 | | |
Intangible asset amortization | | | | | 28,056 | | | | | | 26,908 | | | | | | 36,241 | | | | | | 31,625 | | |
Depreciation and amortization expense | | | | | 1,836 | | | | | | 2,140 | | | | | | 2,596 | | | | | | 2,416 | | |
Total operating expenses | | | | | 83,929 | | | | | | 81,275 | | | | | | 109,128 | | | | | | 97,328 | | |
Income (loss) from operations | | | | | 29,100 | | | | | | 15,562 | | | | | | 19,613 | | | | | | (4,652) | | |
Other expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | (19,810) | | | | | | (21,011) | | | | | | (28,004) | | | | | | (27,802) | | |
Miscellaneous, net | | | | | 456 | | | | | | (163) | | | | | | (760) | | | | | | (107) | | |
Total other expenses | | | | | (19,354) | | | | | | (21,174) | | | | | | (28,764) | | | | | | (27,909) | | |
Income (loss) before income taxes | | | | | 9,746 | | | | | | (5,612) | | | | | | (9,151) | | | | | | (32,561) | | |
Provision for (benefit from) income taxes | | | | | 4,696 | | | | | | (2,701) | | | | | | (225) | | | | | | 697 | | |
Net income (loss) | | | | | 5,050 | | | | | | (2,911) | | | | | | (8,926) | | | | | | (33,258) | | |
Other comprehensive (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | 513 | | | | | | (3,383) | | | | | | 433 | | | | | | (16,721) | | |
Change in fair value of interest rate swap, net of tax | | | | | (1,530) | | | | | | (4,441) | | | | | | (4,283) | | | | | | 1,079 | | |
Total other comprehensive loss | | | | | (1,017) | | | | | | (7,824) | | | | | | (3,850) | | | | | | (15,642) | | |
Comprehensive income (loss) | | | | $ | 4,033 | | | | | $ | (10,735) | | | | | $ | (12,776) | | | | | $ | (48,900) | | |
|
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||
Per share data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) per share attributable to common stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | 50,500 | | | | | $ | (29,110) | | | | | $ | (89,260) | | | | | $ | (332,580) | | |
Diluted | | | | | 50,500 | | | | | | (29,110) | | | | | | (89,260) | | | | | | (332,580) | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
Diluted | | | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Cash flow data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities | | | | $ | 32,129 | | | | | $ | 15,783 | | | | | $ | 38,025 | | | | | $ | 11,592 | | |
Investing activities | | | | | (7,209) | | | | | | (6,866) | | | | | | (9,517) | | | | | | (73,905) | | |
Financing activities | | | | | (24,103) | | | | | | (7,640) | | | | | | (8,489) | | | | | | 57,296 | | |
Cash paid for interest | | | | | 21,077 | | | | | | 21,407 | | | | | | 26,428 | | | | | | 25,713 | | |
Cash paid for taxes | | | | | 6,675 | | | | | | 3,149 | | | | | | 4,109 | | | | | | 3,165 | | |
Non-GAAP Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1) | | | | $ | 65,713 | | | | | $ | 52,156 | | | | | $ | 68,411 | | | | | $ | 44,964 | | |
| | | As of September 30, 2020 | | |||||||||
| | | Actual | | | As Adjusted(2) | | ||||||
| | | (in thousands) | | |||||||||
Balance sheet data: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 29,937 | | | | | $ | | | |
Total assets | | | | | 1,020,380 | | | | | | | | |
Total liabilities | | | | | 522,842 | | | | | | | | |
Total stockholders’ equity | | | | | 497,538 | | | | | | | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 5,050 | | | | | $ | (2,911) | | | | | $ | (8,926) | | | | | $ | (33,258) | | |
Interest expense(a) | | | | | 19,810 | | | | | | 21,011 | | | | | | 28,004 | | | | | | 27,802 | | |
Provision (benefit) for income taxes(a) | | | | | 4,696 | | | | | | (2,701) | | | | | | (225) | | | | | | 697 | | |
Intangible asset amortization(a) | | | | | 29,804 | | | | | | 28,505 | | | | | | 38,964 | | | | | | 34,595 | | |
Depreciation and amortization expense(a) | | | | | 1,836 | | | | | | 2,140 | | | | | | 2,596 | | | | | | 2,416 | | |
Equity-based compensation expense(b) | | | | | 2,286 | | | | | | 1,141 | | | | | | 1,691 | | | | | | 1,711 | | |
Acquisition-related expense(c) | | | | | 1,165 | | | | | | 1,994 | | | | | | 2,471 | | | | | | 6,718 | | |
Integration expense(d) | | | | | 57 | | | | | | 501 | | | | | | 546 | | | | | | 2,822 | | |
Severance expense(e) | | | | | 361 | | | | | | 1,932 | | | | | | 2,057 | | | | | | 1,356 | | |
Reorganization expense(f) | | | | | 190 | | | | | | 172 | | | | | | 222 | | | | | | — | | |
Currency gain (loss)(a) | | | | | (190) | | | | | | 78 | | | | | | 431 | | | | | | 23 | | |
Gain (loss) on disposal of fixed assets(g) | | | | | 9 | | | | | | 10 | | | | | | 113 | | | | | | 91 | | |
Interest income(a) | | | | | (36) | | | | | | (6) | | | | | | (9) | | | | | | (9) | | |
Executive recruiting expense(h) | | | | | 188 | | | | | | 290 | | | | | | 476 | | | | | | — | | |
Transaction related expenses(i) | | | | | 487 | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA | | | | $ | 65,713 | | | | | $ | 52,156 | | | | | $ | 68,411 | | | | | $ | 44,964 | | |
|
| | | As of September 30, 2020 | | |||||||||
| | | Actual | | | As Adjusted | | ||||||
| | | (in thousands) | | |||||||||
Cash and cash equivalents | | | | $ | 29,937 | | | | | $ | | | |
Long term debt, including current portion of long-term debt: | | | | | | | | | | | | | |
Credit Agreements: | | | | | | | | | | | | | |
Term loans | | | | | 384,888 | | | | | ||||
Revolving credit facility | | | | | — | | | | | ||||
Debt issuance costs | | | | | (5,698) | | | | | ||||
Total debt | | | | | 379,190 | | | | | ||||
Stockholders’ Equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value, voting common stock; 1,000 shares authorized, actual, 100 shares issued and outstanding, actual, shares authorized, as adjusted, shares issued and outstanding, as adjusted | | | | | | | | | | | | | |
Additional paid-in capital | | | | | 511,943 | | | | | ||||
Accumulated deficit | | | | | (7,891) | | | | | ||||
Accumulated other comprehensive loss | | | | | (6,514) | | | | | ||||
Total stockholders’ equity | | | | | 497,538 | | | | | ||||
Total capitalization | | | | $ | 876,728 | | | | | | | | |
|
| Initial public offering price per share | | | | | | | | | | $ | | | |
| Net tangible book value per share as of September 30, 2020 before giving effect to this offering | | | | $ | | | | | | | | | |
| Increase in net tangible book value per share attributable to new investors purchasing shares in this offering | | | | | | | | | | | | | |
| Net tangible book value (deficit) per share as adjusted to give effect to this offering | | | | | | | | | | | | | |
| Dilution per share to new investors in this offering | | | | | | | | | | $ | | | |
|
| | | Shares Purchased | | | Total Consideration(1) | | | Average Price Per Share | | ||||||||||||||||||
| | | Number | | | Percent | | | Amount | | | Percent | | |||||||||||||||
| | | (in millions) | | ||||||||||||||||||||||||
Existing stockholders | | | | | | | | | | | | $ | | | | | | | | | | | $ | | | |||
New investors | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | 100.0% | | | | | $ | | | | | | | 100.0% | | | | | | | | |
| | | nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Statement of operations data and comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | $ | 178,889 | | | | | $ | 154,654 | | | | | $ | 208,511 | | | | | $ | 163,719 | | |
Cost of revenues | | | | | 65,860 | | | | | | 57,817 | | | | | | 79,770 | | | | | | 71,043 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | | | 8,773 | | | | | | 7,946 | | | | | | 10,732 | | | | | | 9,416 | | |
Research and development | | | | | 9,139 | | | | | | 8,651 | | | | | | 11,633 | | | | | | 10,478 | | |
General and administrative | | | | | 36,125 | | | | | | 35,630 | | | | | | 47,926 | | | | | | 43,393 | | |
Intangible asset amortization | | | | | 28,056 | | | | | | 26,908 | | | | | | 36,241 | | | | | | 31,625 | | |
Depreciation and amortization expense | | | | | 1,836 | | | | | | 2,140 | | | | | | 2,596 | | | | | | 2,416 | | |
Total operating expenses | | | | | 83,929 | | | | | | 81,275 | | | | | | 109,128 | | | | | | 97,328 | | |
Income (loss) from operations | | | | | 29,100 | | | | | | 15,562 | | | | | | 19,613 | | | | | | (4,652) | | |
Other expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expenses | | | | | (19,810) | | | | | | (21,011) | | | | | | (28,004) | | | | | | (27,802) | | |
Miscellaneous, net | | | | | 456 | | | | | | (163) | | | | | | (760) | | | | | | (107) | | |
Total other expenses | | | | | (19,354) | | | | | | (21,174) | | | | | | (28,764) | | | | | | (27,909) | | |
Income (loss) before income taxes | | | | | 9,746 | | | | | | (5,612) | | | | | | (9,151) | | | | | | (32,561) | | |
Provision for (benefit from) income taxes | | | | | 4,696 | | | | | | (2,701) | | | | | | (225) | | | | | | 697 | | |
Net income (loss) | | | | | 5,050 | | | | | | (2,911) | | | | | | (8,926) | | | | | | (33,258) | | |
Other comprehensive (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | 513 | | | | | | (3,383) | | | | | | 433 | | | | | | (16,721) | | |
Change in fair value of interest rate swap, net of tax | | | | | (1,530) | | | | | | (4,441) | | | | | | (4,283) | | | | | | 1,079 | | |
Total other comprehensive loss | | | | | (1,017) | | | | | | (7,824) | | | | | | (3,850) | | | | | | (15,642) | | |
Comprehensive income (loss) | | | | $ | 4,033 | | | | | $ | (10,735) | | | | | $ | (12,776) | | | | | $ | (48,900) | | |
|
| | | NINE Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | | ||||||||||||
Per share data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) per share attributable to common stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | 50,500 | | | | | $ | (29,110) | | | | | $ | (89,260) | | | | | $ | (332,580) | | |
Diluted | | | | | 50,500 | | | | | | (29,110) | | | | | | (89,260) | | | | | | (332,580) | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
Diluted | | | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
| | | NINE Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Cash flow data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities | | | | $ | 32,129 | | | | | $ | 15,783 | | | | | $ | 38,025 | | | | | $ | 11,592 | | |
Investing activities | | | | | (7,209) | | | | | | (6,866) | | | | | | (9,517) | | | | | | (73,905) | | |
Financing activities | | | | | (24,103) | | | | | | (7,640) | | | | | | (8,489) | | | | | | 57,296 | | |
Cash paid for interest | | | | | 21,077 | | | | | | 21,407 | | | | | | 26,428 | | | | | | 25,713 | | |
Cash paid for income taxes, net | | | | | 6,675 | | | | | | 3,149 | | | | | | 4,109 | | | | | | 3,165 | | |
| | | As of SEPTEMBER 30, | | | As of December 31, | | ||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
| | | (in thousands) | | |||||||||||||||
Balance sheet data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 29,937 | | | | | $ | 29,256 | | | | | $ | 11,684 | | |
Accounts receivable, net of allowance for doubtful accounts | | | | | 48,830 | | | | | | 49,642 | | | | | | 46,493 | | |
Property and equipment, net | | | | | 4,355 | | | | | | 4,623 | | | | | | 5,401 | | |
Goodwill | | | | | 515,587 | | | | | | 514,996 | | | | | | 514,274 | | |
Intangible assets, net of accumulated amortization | | | | | 404,255 | | | | | | 427,998 | | | | | | 459,623 | | |
Total assets | | | | | 1,020,380 | | | | | | 1,037,069 | | | | | | 1,051,493 | | |
Total liabilities | | | | | 522,842 | | | | | | 545,021 | | | | | | 558,724 | | |
Total stockholders’ equity | | | | | 497,538 | | | | | | 492,048 | | | | | | 492,769 | | |
| | | 2018 | | | 2018 | | | 2018 | | | 2018 | | | 2018 | | | 2019 | | | 2019 | | | 2019 | | | 2019 | | | 2019 | | | 2020 | | | 2020 | | | 2020 | | | YTD | | | YTD | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Q1 | | | Q2 | | | Q3 | | | Q4 | | | Full Year | | | Q1 | | | Q2 | | | Q3 | | | Q4 | | | Full Year | | | Q1 | | | Q2 | | | Q3 | | | 2019 | | | 2020 | | |||||||||||||||||||||||||||||||||||||||||||||
Bookings | | | | | 53.4 | | | | | | 45.3 | | | | | | 46.0 | | | | | | 82.9 | | | | | | 227.5 | | | | | | 66.6 | | | | | | 74.7 | | | | | | 48.5 | | | | | | 69.6 | | | | | | 259.5 | | | | | | 61.0 | | | | | | 70.1 | | | | | | 72.9 | | | | | | 189.9 | | | | | | 204.0 | | |
Renewal Rate | | | | | 93% | | | | | | 94% | | | | | | 96% | | | | | | 92% | | | | | | 94% | | | | | | 93% | | | | | | 89%(1) | | | | | | 95% | | | | | | 95% | | | | | | 93% | | | | | | 92% | | | | | | 96% | | | | | | 84%(2) | | | | | | 92% | | | | | | 91% | | |
| | | NINE Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Statement of operations data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | $ | 178,889 | | | | | $ | 154,654 | | | | | $ | 24,235 | | | | | | 16% | | |
Cost of revenues | | | | | 65,860 | | | | | | 57,817 | | | | | | 8,043 | | | | | | 14% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | | | 8,773 | | | | | | 7,946 | | | | | | 827 | | | | | | 10% | | |
Research and development | | | | | 9,139 | | | | | | 8,651 | | | | | | 488 | | | | | | 6% | | |
General and administrative | | | | | 36,125 | | | | | | 35,630 | | | | | | 495 | | | | | | 1% | | |
Intangible asset amortization | | | | | 28,056 | | | | | | 26,908 | | | | | | 1,148 | | | | | | 4% | | |
Depreciation and amortization expense | | | | | 1,836 | | | | | | 2,140 | | | | | | (304) | | | | | | (14)% | | |
Total operating expenses | | | | | 83,929 | | | | | | 81,275 | | | | | | 2,654 | | | | | | 3% | | |
Income from operations | | | | | 29,100 | | | | | | 15,562 | | | | | | 13,538 | | | | | | 87% | | |
Other expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | (19,810) | | | | | | (21,011) | | | | | | (1,201) | | | | | | 6% | | |
Miscellaneous, net | | | | | 456 | | | | | | (163) | | | | | | 619 | | | | | | nm | | |
Total other expenses | | | | | (19,354) | | | | | | (21,174) | | | | | | 1,820 | | | | | | (9)% | | |
Income (loss) before income taxes | | | | | 9,746 | | | | | | (5,612) | | | | | | 15,358 | | | | | | nm | | |
Provision for (benefit from) income taxes | | | | | 4,696 | | | | | | (2,701) | | | | | | 7,397 | | | | | | nm | | |
Net income (loss) | | | | $ | 5,050 | | | | | $ | (2,911) | | | | | | 7,961 | | | | | | nm | | |
|
| | | Nine Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Software | | | | $ | 55,925 | | | | | $ | 51,453 | | | | | $ | 4,472 | | | | | | 9% | | |
Services | | | | | 122,964 | | | | | | 103,201 | | | | | | 19,763 | | | | | | 19% | | |
Total revenues | | | | $ | 178,889 | | | | | $ | 154,654 | | | | | $ | 24,235 | | | | | | 16% | | |
|
| | | Nine Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Cost of revenues | | | | $ | 65,860 | | | | | $ | 57,817 | | | | | $ | 8,043 | | | | | | 14% | | |
| | | Nine Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Sales and marketing | | | | $ | 8,773 | | | | | $ | 7,946 | | | | | $ | 827 | | | | | | 10% | | |
% of total revenues | | | | | 5% | | | | | | 5% | | | | | | | | | | | | | | |
| | | Nine Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Research and development | | | | $ | 9,139 | | | | | $ | 8,651 | | | | | $ | 488 | | | | | | 6% | | |
% of total revenues | | | | | 5% | | | | | | 6% | | | | | | | | | | | | | | |
| | | Nine Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
General and administrative | | | | $ | 36,125 | | | | | $ | 35,630 | | | | | $ | 495 | | | | | | 1% | | |
% of total revenues | | | | | 20% | | | | | | 23% | | | | | | | | | | | | | | |
| | | Nine Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Intangible asset amortization | | | | $ | 28,056 | | | | | $ | 26,908 | | | | | $ | 1,148 | | | | | | 4% | | |
% of total revenues | | | | | 16% | | | | | | 17% | | | | | | | | | | | | | | |
| | | Nine Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Depreciation and amortization | | | | $ | 1,836 | | | | | $ | 2,140 | | | | | $ | (304) | | | | | | (14)% | | |
% of total revenues | | | | | 1% | | | | | | 1% | | | | | | | | | | | | | | |
| | | Nine Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Interest expense | | | | $ | 19,810 | | | | | $ | 21,011 | | | | | $ | (1,201) | | | | | | (6)% | | |
% of total revenues | | | | | 11% | | | | | | 14% | | | | | | | | | | | | | | |
| | | Nine Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Miscellaneous, net | | | | $ | 456 | | | | | $ | (163) | | | | | $ | 619 | | | | | | nm | | |
% of total revenues | | | | | 0% | | | | | | 0% | | | | | | | | | | | | | | |
| | | Nine Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Provision for (benefit from) income taxes | | | | $ | 4,696 | | | | | $ | (2,701) | | | | | $ | 7,397 | | | | | | nm | | |
Effective tax rate | | | | | 48% | | | | | | 48% | | | | | | | | | | | | | | |
| | | Nine Months Ended SEPTEMBER 30, | | | Change | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Net income (loss) | | | | $ | 5,050 | | | | | $ | (2,911) | | | | | $ | 7,961 | | | | | | nm | | |
| | | Year Ended December 31, | | | Change | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Statement of operations data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | $ | 208,511 | | | | | $ | 163,719 | | | | | $ | 44,792 | | | | | | 27% | | |
Cost of revenues | | | | | 79,770 | | | | | | 71,043 | | | | | | 8,727 | | | | | | 12% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | | | 10,732 | | | | | | 9,416 | | | | | | 1,316 | | | | | | 14% | | |
Research and development | | | | | 11,633 | | | | | | 10,478 | | | | | | 1,155 | | | | | | 11% | | |
General and administrative | | | | | 47,926 | | | | | | 43,393 | | | | | | 4,533 | | | | | | 10% | | |
Intangible asset amortization | | | | | 36,241 | | | | | | 31,625 | | | | | | 4,616 | | | | | | 15% | | |
Depreciation and amortization expense | | | | | 2,596 | | | | | | 2,416 | | | | | | 180 | | | | | | 7% | | |
Total operating expenses | | | | | 109,128 | | | | | | 97,328 | | | | | | 11,800 | | | | | | 12% | | |
Income (loss) from operations | | | | | 19,613 | | | | | | (4,652) | | | | | | 24,265 | | | | | | nm | | |
Other expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | (28,004) | | | | | | (27,802) | | | | | | (202) | | | | | | 1% | | |
Miscellaneous, net | | | | | (760) | | | | | | (107) | | | | | | (653) | | | | | | 610% | | |
Total other expenses | | | | | (28,764) | | | | | | (27,909) | | | | | | (855) | | | | | | 3% | | |
Loss from operations before income taxes | | | | | (9,151) | | | | | | (32,561) | | | | | | 23,410 | | | | | | (72)% | | |
(Benefit from) provision for income taxes | | | | | (225) | | | | | | 697 | | | | | | (922) | | | | | | nm | | |
Net loss | | | | | (8,926) | | | | | | (33,258) | | | | | | 24,332 | | | | | | (73)% | | |
|
| | | Year Ended December 31, | | | Change | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Software | | | | $ | 68,341 | | | | | $ | 46,849 | | | | | $ | 21,492 | | | | | | 46% | | |
Services | | | | | 140,170 | | | | | | 116,870 | | | | | | 23,300 | | | | | | 20% | | |
Total revenues | | | | $ | 208,511 | | | | | $ | 163,719 | | | | | $ | 44,792 | | | | | | 27% | | |
|
| | | Year Ended December 31, | | | Change | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Cost of revenues | | | | $ | 79,770 | | | | | $ | 71,043 | | | | | $ | 8,727 | | | | | | 12% | | |
| | | Year Ended December 31, | | | Change | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Sales and marketing | | | | $ | 10,732 | | | | | $ | 9,416 | | | | | $ | 1,316 | | | | | | 14% | | |
% of total revenues | | | | | 5% | | | | | | 6% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | Change | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Research and development | | | | $ | 11,633 | | | | | $ | 10,478 | | | | | $ | 1,155 | | | | | | 11% | | |
% of total revenues | | | | | 6% | | | | | | 6% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | Change | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
General and administrative | | | | $ | 47,926 | | | | | $ | 43,393 | | | | | $ | 4,533 | | | | | | 10% | | |
% of total revenues | | | | | 23% | | | | | | 27% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | Change | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Intangibles asset amortization | | | | $ | 36,241 | | | | | $ | 31,625 | | | | | $ | 4,616 | | | | | | 15% | | |
% of total revenues | | | | | 17% | | | | | | 19% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | Change | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Depreciation and amortization | | | | $ | 2,596 | | | | | $ | 2,416 | | | | | $ | 180 | | | | | | 7% | | |
% of total revenues | | | | | 1% | | | | | | 1% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | Change | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Interest expense | | | | $ | 28,004 | | | | | $ | 27,802 | | | | | $ | 202 | | | | | | 1% | | |
% of total revenues | | | | | 13% | | | | | | 17% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | Change | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Miscellaneous, net | | | | $ | 760 | | | | | $ | 107 | | | | | $ | 653 | | | | | | 610% | | |
% of total revenues | | | | | 0% | | | | | | 0% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | Change | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
(Benefit from) provision for income taxes | | | | $ | (225) | | | | | $ | 697 | | | | | $ | 922 | | | | | | nm | | |
Effective income tax rate | | | | | 2.5% | | | | | | (2.1%) | | | | | | | | | | | | | | |
| | | YEAR ENDED DECEMBER 31, | | | Change | | | ||||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | | ||||||||||||||
| | | (dollars in thousands) | | | |||||||||||||||||||||||
Net loss | | | | $ | (8,926) | | | | | $ | (33,258) | | | | | $ | 24,332 | | | | | | (73)% | | | | | |
| | | Nine Months Ended SEPTEMBER 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Net cash provided by operating activities | | | | $ | 32,129 | | | | | $ | 15,783 | | | | | $ | 38,025 | | | | | $ | 11,592 | | |
Net cash used in investing activities | | | | | (7,209) | | | | | | (6,866) | | | | | | (9,517) | | | | | | (73,905) | | |
Net cash (used in) provided by financing activities | | | | | (24,103) | | | | | | (7,640) | | | | | | (8,489) | | | | | | 57,296 | | |
Effect due to foreign exchange rate changes on cash, cash equivalents, and restricted cash | | | | | 1,170 | | | | | | 1,546 | | | | | | (2,444) | | | | | | (1,337) | | |
Net increase (decrease) in cash, cash equivalents and restricted cash | | | | $ | 1,987 | | | | | $ | 2,823 | | | | | $ | 17,575 | | | | | $ | (6,354) | | |
Cash paid for interest | | | | $ | 21,077 | | | | | | 21,407 | | | | | | 26,428 | | | | | | 25,713 | | |
Cash paid for income taxes | | | | $ | 6,675 | | | | | | 3,149 | | | | | | 4,109 | | | | | | 3,165 | | |
| | | Total | | | Less than 1 Year | | | 1 to 3 Years | | | 3 to 5 years | | | More than 5 Years | | |||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||
Lease obligations:(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating leases | | | | $ | 25,770 | | | | | $ | 6,286 | | | | | $ | 12,597 | | | | | $ | 4,546 | | | | | $ | 2,341 | | |
Capital leases | | | | | 56 | | | | | | 56 | | | | | | — | | | | | | — | | | | | | — | | |
Principal payments of long-term debt(2) | | | | | 408,170 | | | | | | 4,209 | | | | | | 9,459 | | | | | | 394,502 | | | | | | — | | |
Interest on long-term debt(3) | | | | | 123,935 | | | | | | 25,380 | | | | | | 74,886 | | | | | | 23,669 | | | | | | — | | |
Total | | | | $ | 557,931 | | | | | $ | 35,931 | | | | | $ | 96,942 | | | | | $ | 422,717 | | | | | $ | 2,341 | | |
|
Location | | | Approximate square footage | | | Lease expiration dates | | ||||||
Wilmington, Delaware, USA | | | | | 18,250 | | | | | | 2/28/2027 | | |
Princeton, New Jersey, USA | | | | | 17,560 | | | | | | 6/30/2025 | | |
Makati, Philippines | | | | | 16,710 | | | | | | 10/31/2022 | | |
Sheffield, UK | | | | | 13,910 | | | | | | 1/28/2028 | | |
Raleigh, North Carolina, USA | | | | | 11,560 | | | | | | 2/28/2022 | | |
Name | | | Age | | | Position | | |||
William F. Feehery | | | | | 50 | | | | Chief Executive Officer and Director | |
M. Andrew Schemick | | | | | 46 | | | | Chief Financial Officer | |
Robert Aspbury | | | | | 49 | | | | President, Simcyp | |
Justin Edge | | | | | 52 | | | | President, Regulatory and Access | |
Leif E. Pedersen | | | | | 56 | | | | President, Software | |
Craig R. Rayner | | | | | 47 | | | | President, Integrated Drug Development | |
Richard M. Traynor | | | | | 49 | | | | Senior Vice President and General Counsel | |
Jieun W. Choe | | | | | 46 | | | | Chief Strategy and Marketing Officer | |
Judith Dickinson | | | | | 47 | | | | Chief Human Resources Officer and Senior Vice President, Human Resources | |
Sherilyn S. McCoy | | | | | 62 | | | | Chairman of the Board | |
James E. Cashman III | | | | | 67 | | | | Director | |
Eric C. Liu | | | | | 44 | | | | Director | |
Stephen M. McLean | | | | | 63 | | | | Director | |
Mason P. Slaine | | | | | 67 | | | | Director | |
Matthew Walsh | | | | | 54 | | | | Director | |
Ethan Waxman | | | | | 32 | | | | Director | |
Name and Principal Position | | | Year | | | Salary ($) | | | Bonus ($)(4) | | | Equity Awards ($)(5) | | | Non-Equity Incentive Plan Compensation ($)(6) | | | All Other Compensation ($)(7) | | | Total ($) | | |||||||||||||||||||||
William F. Feehery. | | | | | 2019 | | | | | | 437,500 | | | | | | — | | | | | | 2,792,621 | | | | | | 274,838 | | | | | | 3,022 | | | | | | 3,507,981 | | |
Chief Executive Officer(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Edmundo Muniz. | | | | | 2019 | | | | | | 118,750 | | | | | | — | | | | | | 446,821 | | | | | | — | | | | | | 519,982 | | | | | | 1,085,553 | | |
Former Chief Executive Officer(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Craig R. Rayner(2) | | | | | 2019 | | | | | | 246,252 | | | | | | 350,400 | | | | | | 139,633 | | | | | | — | | | | | | 20,767 | | | | | | 757,052 | | |
President, Integrated Drug Development(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Justin Edge | | | | | 2019 | | | | | | 353,846 | | | | | | 175,000 | | | | | | 335,115 | | | | | | 131,384 | | | | | | 15,188 | | | | | | 1,010,533 | | |
President, Regulatory and Access | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Thomas Kerbusch(2) | | | | | 2019 | | | | | | 391,350 | | | | | | 122,186 | | | | | | 111,706 | | | | | | 280,616 | | | | | | 40,868 | | | | | | 946,726 | | |
Former President, Integrated Drug Development(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name | | | Base Salary ($) | | | Target Bonus (% of Base Salary) | | | Bonus Payout at Target ($) | | | Combined Performance Factor(1) (% of Target Achievement) | | | Total Bonus Payout for 2019 ($) | | |||||||||||||||
Dr. Feehery | | | | | 437,500(2) | | | | | | 60% | | | | | | 262,500 | | | | | | 105% | | | | | | 274,838(2) | | |
Mr. Edge | | | | | 353,846(2) | | | | | | 35% | | | | | | 123,846 | | | | | | 106% | | | | | | 131,384(2) | | |
Dr. Kerbusch | | | | | 391,350 | | | | | | 70% | | | | | | 273,945 | | | | | | 102% | | | | | | 280,616 | | |
Name | | | Grant Date | | | Number of Shares or Units of Stock That Have Not Vested (#)(1) | | | Market Value of Shares or Units of Stock That Have Not Vested ($)(2) | | | Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#)(3) | | | Equity Incentive Plan Awards: Market Value of Unearned Shares, Units or other rights That Have Not Vested ($)(4) | | |||||||||||||||
William F. Feehery | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B Unit Award | | | | | 6/3/2019 | | | | | | 710,591 | | | | | | 4,405,664 | | | | | | 710,591 | | | | | | 0 | | |
Edmundo Muniz | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B Unit Award | | | | | 4/1/2019 | | | | | | 113,695 | | | | | | 704,909 | | | | | | N/A | | | | | | N/A | | |
Craig R. Rayner | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B Unit Award | | | | | 11/17/2017 | | | | | | 12,791 | | | | | | 115,119 | | | | | | 21,318 | | | | | | 0 | | |
Class B Unit Award | | | | | 4/16/2019 | | | | | | 7,106 | | | | | | 44,057 | | | | | | 7,106 | | | | | | 0 | | |
Class B Unit Award | | | | | 11/8/2019 | | | | | | 28,424 | | | | | | 146,384 | | | | | | 28,424 | | | | | | 0 | | |
Justin Edge | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B Unit Award | | | | | 1/23/2019 | | | | | | 85,271 | | | | | | 528,680 | | | | | | 85,271 | | | | | | 0 | | |
Thomas Kerbusch | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B Unit Award | | | | | 11/17/2017 | | | | | | 42,636 | | | | | | 383,724 | | | | | | 71,060 | | | | | | 0 | | |
Class B Unit Award | | | | | 2/27/2018 | | | | | | 11,369 | | | | | | 90,952 | | | | | | 14,212 | | | | | | 0 | | |
Class B Unit Award | | | | | 3/15/2019 | | | | | | 28,424 | | | | | | 176,229 | | | | | | 28,424 | | | | | | 0 | | |
Name | | | Shares of Common Stock Received Upon Conversion of Vested Class B Units | | | Unvested Shares of Restricted Stock Received Upon Conversion of Unvested Class B Units | | ||||||
| | | # | | | $ | | | # | | | $ | |
William F. Feehery | | | | | | | | | | ||||
Edmundo Muniz | | | | | | | | | | ||||
Craig R. Rayner | | | | | | | | | | ||||
Justin Edge | | | | | | | | | | ||||
Thomas Kerbusch | | | | | | | | | |
Name | | | Fees Earned or Paid in Cash ($) | | | Total ($) | |
Sherilyn S. McCoy | | | 181,000 | | | 181,000 | |
James E. Cashman III | | | 40,000 | | | 40,000 | |
William F. Feehery | | | — | | | — | |
William E. Klitgaard | | | 40,000 | | | 40,000 | |
Eric C. Liu | | | — | | | — | |
Stephen M. McLean | | | — | | | — | |
Mason P. Slaine | | | 40,000 | | | 40,000 | |
| | | Shares Beneficially Owned Prior to the Offering | | | Shares Beneficially Owned After the Offering | | |||||||||||||||||||||
| | | | | | | | | | | | If Underwriters’ Option to Purchase Additional Shares is Not Exercised | | | If Underwriters’ Option to Purchase Additional Shares is Exercised in Full | | ||||||||||||
Name of Beneficial Owner | | | Shares | | | Percentage | | | Shares | | | Percentage | | | Shares | | | Percentage | | |||||||||
5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EQT Investor(1) | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
Arsenal Investors(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
William F. Feehery | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
Justin Edge | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Thomas Kerbusch | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Craig R. Rayner | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sherilyn S. McCoy | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
James E. Cashman III | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eric C. Liu(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stephen M. McLean | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Edmundo Muniz | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mason P. Slaine | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Matthew Walsh | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ethan Waxman(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
All directors and executive officers as a group 16 persons) | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
Other Selling Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name | | | Number of Shares | | |||
Jefferies LLC | | | | | | | |
Morgan Stanley & Co. LLC | | | | | | | |
BofA Securities, Inc. | | | | | | | |
Credit Suisse Securities (USA) LLC | | | | | | | |
Barclays Capital Inc. | | | | | | | |
William Blair & Company, L.L.C. | | | | | | | |
Total: | | | | | | | |
|
| | | | | | | | | Total | | |||||||||
| | | Per Share | | | No Exercise | | | Full Exercise | | |||||||||
Public offering price | | | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount to be paid by: | | | | | | | | | | | | | | | | | | | |
Us | | | | $ | | | | | $ | | | | | $ | | | |||
The selling stockholders | | | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us | | | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to selling stockholders | | | | $ | | | | | $ | | | | | $ | | | |
| | | PAGE | | |||
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-37 | | | |
| | | | F-38 | | |
| | | December 31, | | |||||||||
(in thousands, except per common share and share data) | | | 2019 | | | 2018 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 29,256 | | | | | $ | 11,684 | | |
Accounts receivable, net of allowance for doubtful accounts of $185 and $175, respectively | | | | | 49,642 | | | | | | 46,493 | | |
Restricted cash | | | | | 506 | | | | | | 503 | | |
Prepaid expenses and other current assets | | | | | 8,119 | | | | | | 8,763 | | |
Current portion of interest rate swap asset | | | | | — | | | | | | 1,487 | | |
Total current assets | | | | | 87,523 | | | | | | 68,930 | | |
Other assets: | | | | | | | | | | | | | |
Property and equipment, net | | | | | 4,623 | | | | | | 5,401 | | |
Long-term deposits | | | | | 1,096 | | | | | | 1,264 | | |
Goodwill | | | | | 514,996 | | | | | | 514,274 | | |
Intangible assets, net of accumulated amortization of $85,925 and $46,649, respectively | | | | | 427,998 | | | | | | 459,623 | | |
Long-term portion of interest rate swap asset | | | | | — | | | | | | 1,164 | | |
Deferred income taxes | | | | | 833 | | | | | | 837 | | |
Total assets | | | | $ | 1,037,069 | | | | | $ | 1,051,493 | | |
Liabilities and stockholder’s equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 4,917 | | | | | $ | 4,908 | | |
Accrued expenses | | | | | 27,036 | | | | | | 19,585 | | |
Current portion of deferred revenue | | | | | 26,240 | | | | | | 37,521 | | |
Current portion of interest rate swap liability | | | | | 551 | | | | | | — | | |
Current portion of long-term debt | | | | | 4,210 | | | | | | 3,153 | | |
Current portion of capital lease obligations | | | | | 48 | | | | | | 284 | | |
Total current liabilities | | | | | 63,002 | | | | | | 65,451 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Capital lease obligations, net of current portion | | | | | — | | | | | | 48 | | |
Deferred revenue, net of current portion | | | | | 1,137 | | | | | | 2,763 | | |
Deferred income taxes | | | | | 82,160 | | | | | | 85,667 | | |
Long-term portion of interest rate swap liability | | | | | 1,601 | | | | | | — | | |
Long-term debt, net of current portion and debt discount | | | | | 397,121 | | | | | | 404,795 | | |
Total liabilities | | | | | 545,021 | | | | | | 558,724 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholder’s equity | | | | | | | | | | | | | |
Common shares, 0.01 par value, 1,000 shares authorized, 100 shares issued and outstanding | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | 510,486 | | | | | | 508,848 | | |
Accumulated deficit | | | | | (12,941) | | | | | | (14,432) | | |
Accumulated other comprehensive loss | | | | | (5,497) | | | | | | (1,647) | | |
Total stockholder’s equity | | | | | 492,048 | | | | | | 492,769 | | |
Total liabilities and stockholder’s equity | | | | $ | 1,037,069 | | | | | $ | 1,051,493 | | |
|
| | | Year Ended December 31 | | |||||||||
(in thousands, except common share and share data)) | | | 2019 | | | 2018 | | ||||||
Revenues | | | | $ | 208,511 | | | | | $ | 163,719 | | |
Cost of revenues | | | | | 79,770 | | | | | | 71,043 | | |
Operating expenses: | | | | | | | | | | | | | |
Sales and marketing | | | | | 10,732 | | | | | | 9,416 | | |
Research and development | | | | | 11,633 | | | | | | 10,478 | | |
General and administrative | | | | | 47,926 | | | | | | 43,393 | | |
Intangible asset amortization | | | | | 36,241 | | | | | | 31,625 | | |
Depreciation and amortization expense | | | | | 2,596 | | | | | | 2,416 | | |
Total operating expenses | | | | | 109,128 | | | | | | 97,328 | | |
Income (loss) from operations | | | | | 19,613 | | | | | | (4,652) | | |
Other expenses: | | | | | | | | | | | | | |
Interest expense | | | | | (28,004) | | | | | | (27,802) | | |
Miscellaneous, net | | | | | (760) | | | | | | (107) | | |
Total other expenses | | | | | (28,764) | | | | | | (27,909) | | |
Loss before income taxes | | | | | (9,151) | | | | | | (32,561) | | |
(Benefit from) provision for income taxes | | | | | (225) | | | | | | 697 | | |
Net loss | | | | | (8,926) | | | | | | (33,258) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | 433 | | | | | | (16,721) | | |
Change in fair value of interest rate swap, net of tax | | | | | (4,283) | | | | | | 1,079 | | |
Total other comprehensive loss | | | | | (3,850) | | | | | | (15,642) | | |
Comprehensive loss | | | | $ | (12,776) | | | | | $ | (48,900) | | |
Net loss per common share – basic and diluted | | | | $ | (89,260) | | | | | $ | (332,580) | | |
Basic and diluted weighted average common shares outstanding | | | | | 100 | | | | | | 100 | | |
| | | Common stock | | | Additional paid-in capital | | | Retained earnings (accumulated deficit) | | | Accumulated other comprehensive income (loss) | | | Total stockholder’s equity | | |||||||||||||||||||||
(in thousands, except share data) | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance as of December 31, 2017 | | | | | 100 | | | | | $ | — | | | | | $ | 507,127 | | | | | $ | 18,826 | | | | | $ | 13,995 | | | | | $ | 539,948 | | |
Equity compensation | | | | | — | | | | | | — | | | | | | 1,711 | | | | | | — | | | | | | — | | | | | | 1,711 | | |
Capital contribution | | | | | — | | | | | | — | | | | | | 1,110 | | | | | | — | | | | | | — | | | | | | 1,110 | | |
Repurchase of Parent Class B units | | | | | — | | | | | | — | | | | | | (1,100) | | | | | | — | | | | | | — | | | | | | (1,100) | | |
Change in fair value of interest rate swap, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,079 | | | | | | 1,079 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (33,258) | | | | | | — | | | | | | (33,258) | | |
Foreign currency translation adjustment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,721) | | | | | | (16,721) | | |
Balance as of December 31, 2018 | | | | | 100 | | | | | | — | | | | | | 508,848 | | | | | | (14,432) | | | | | | (1,647) | | | | | | 492,769 | | |
Cumulative effect adjustment upon adoption of Topic 606 | | | | | — | | | | | | — | | | | | | — | | | | | | 10,417 | | | | | | — | | | | | | 10,417 | | |
Equity compensation | | | | | — | | | | | | — | | | | | | 1,691 | | | | | | — | | | | | | — | | | | | | 1,691 | | |
Repurchase of Parent Class B units | | | | | — | | | | | | — | | | | | | (703) | | | | | | — | | | | | | — | | | | | | (703) | | |
Capital contribution | | | | | — | | | | | | — | | | | | | 650 | | | | | | — | | | | | | — | | | | | | 650 | | |
Change in fair value of interest rate swap, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,283) | | | | | | (4,283) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (8,926) | | | | | | — | | | | | | (8,926) | | |
Foreign currency translation adjustment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 433 | | | | | | 433 | | |
Balance as of December 31, 2019 | | | | | 100 | | | | | $ | — | | | | | $ | 510,486 | | | | | $ | (12,941) | | | | | $ | (5,497) | | | | | $ | 492,048 | | |
|
| | | Year Ended December 31 | | |||||||||
(in thousands) | | | 2019 | | | 2018 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (8,926) | | | | | $ | (33,258) | | |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization of property and equipment | | | | | 2,596 | | | | | | 2,416 | | |
Amortization of intangible assets | | | | | 38,964 | | | | | | 34,595 | | |
Amortization of debt issuance costs | | | | | 1,536 | | | | | | 1,517 | | |
Provision for doubtful accounts | | | | | 10 | | | | | | (250) | | |
Loss on retirement of assets | | | | | 113 | | | | | | 91 | | |
Equity compensation expense | | | | | 1,691 | | | | | | 1,711 | | |
Deferred income taxes | | | | | (6,703) | | | | | | (3,548) | | |
Changes in assets and liabilities, net of acquisitions: | | | | | | | | | | | | | |
Accounts receivable | | | | | (1,521) | | | | | | (2,031) | | |
Prepaid expenses and other assets | | | | | (1,831) | | | | | | (2,614) | | |
Accounts payable and accrued expenses | | | | | 10,031 | | | | | | (6,357) | | |
Deferred revenue | | | | | 2,065 | | | | | | 19,320 | | |
Net cash provided by operating activities | | | | | 38,025 | | | | | | 11,592 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital expenditures | | | | | (2,107) | | | | | | (4,758) | | |
Capitalized development costs | | | | | (7,410) | | | | | | (6,727) | | |
Business acquisitions, net of cash acquired | | | | | — | | | | | | (62,420) | | |
Net cash used in investing activities | | | | | (9,517) | | | | | | (73,905) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Capital contributions | | | | | 650 | | | | | | 1,110 | | |
Unit repurchase | | | | | (703) | | | | | | (1,100) | | |
Proceeds from borrowings on long-term debt | | | | | — | | | | | | 65,000 | | |
Payments on long-term debt and capital lease obligations | | | | | (3,436) | | | | | | (3,981) | | |
Proceeds on line of credit | | | | | — | | | | | | 10,000 | | |
Payment of contingent consideration obligations | | | | | — | | | | | | (7,670) | | |
Payments on line of credit | | | | | (5,000) | | | | | | (5,000) | | |
Debt issuance costs payments | | | | | — | | | | | | (1,063) | | |
Net cash (used in) provided by financing activities | | | | | (8,489) | | | | | | 57,296 | | |
Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash | | | | | (2,444) | | | | | | (1,337) | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash | | | | | 17,575 | | | | | | (6,354) | | |
Cash, cash equivalents, and restricted cash, at beginning of year | | | | | 12,187 | | | | | | 18,541 | | |
Cash, cash equivalents, and restricted cash, at end of year | | | | $ | 29,762 | | | | | $ | 12,187 | | |
Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
Cash paid for interest | | | | $ | 26,428 | | | | | $ | 25,713 | | |
Cash paid for taxes | | | | $ | 4,109 | | | | | $ | 3,165 | | |
Supplemental schedules of noncash investing and financing activities | | | | | | | | | | | | | |
Liabilities assumed in connection with business acquisition | | | | $ | — | | | | | $ | 12,805 | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Cash and cash equivalents | | | | $ | 29,256 | | | | | $ | 11,684 | | |
Restricted cash, current | | | | | 506 | | | | | | 503 | | |
Total cash and cash equivalents, and restricted cash | | | | $ | 29,762 | | | | | $ | 12,187 | | |
|
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Trade receivables | | | | $ | 43,649 | | | | | $ | 41,933 | | |
Unbilled receivables | | | | | 5,635 | | | | | | 4,403 | | |
Other receivables | | | | | 358 | | | | | | 157 | | |
Accounts receivable, net | | | | $ | 49,642 | | | | | $ | 46,493 | | |
|
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Liability | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap liability | | | | $ | — | | | | | $ | 2,152 | | | | | $ | — | | | | | $ | 2,152 | | |
Total | | | | $ | — | | | | | $ | 2,152 | | | | | $ | — | | | | | $ | 2,152 | | |
|
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Liability | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap asset | | | | $ | — | | | | | $ | 2,651 | | | | | $ | — | | | | | $ | 2,651 | | |
Total | | | | $ | — | | | | | $ | 2,651 | | | | | $ | — | | | | | $ | 2,651 | | |
|
| | | December 31, 2019 | | |||
Software licenses transferred at a point in time | | | | $ | 35,261 | | |
Software licenses transferred over time | | | | | 33,080 | | |
Service revenues earned over time | | | | | 140,170 | | |
Total | | | | $ | 208,511 | | |
|
| | | January 25, 2018 | | |||
Cash | | | | $ | 1,151 | | |
Accounts receivable | | | | | 2,622 | | |
Prepaid expenses and other assets | | | | | 171 | | |
Property and equipment | | | | | 87 | | |
Separately identifiable intangible assets | | | | | 7,580 | | |
Total identifiable assets acquired | | | | | 11,611 | | |
Accounts payable | | | | | 174 | | |
Accrued expenses | | | | | 3,617 | | |
Deferred revenue | | | | | 830 | | |
Deferred tax liability | | | | | 2,927 | | |
Total liabilities assumed | | | | | 7,548 | | |
Net identifiable assets acquired | | | | | 4,063 | | |
Goodwill arising in the acquisition | | | | | 21,260 | | |
Purchase price | | | | $ | 25,323 | | |
|
| | | April 3, 2018 | | |||
Cash | | | | $ | 427 | | |
Accounts receivable | | | | | 3,629 | | |
Prepaid expenses and other assets | | | | | 721 | | |
Property and equipment | | | | | 111 | | |
Separately identifiable intangible assets | | | | | 17,630 | | |
Total identifiable assets acquired | | | | | 22,518 | | |
Accounts payable | | | | | 118 | | |
Accrued expenses | | | | | 1,727 | | |
Deferred revenue | | | | | 62 | | |
Deferred tax liability | | | | | 3,350 | | |
Total liabilities assumed | | | | | 5,257 | | |
Net identifiable assets acquired | | | | | 17,261 | | |
Goodwill arising in the acquisition | | | | | 22,739 | | |
Purchase price | | | | $ | 40,000 | | |
|
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Prepaid expenses | | | | $ | 3,774 | | | | | $ | 3,543 | | |
Income tax receivable | | | | | 302 | | | | | | 3,039 | | |
R&D tax credit receivable | | | | | 2,412 | | | | | | 349 | | |
Other current assets | | | | | 1,631 | | | | | | 1,832 | | |
Prepaid expenses and other current assets | | | | $ | 8,119 | | | | | $ | 8,763 | | |
|
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Computer equipment | | | | $ | 3,736 | | | | | $ | 3,768 | | |
Furniture | | | | | 2,776 | | | | | | 2,127 | | |
Purchased software for internal use | | | | | 212 | | | | | | 79 | | |
Leasehold improvements | | | | | 2,254 | | | | | | 2,137 | | |
Property and equipment | | | | | 8,978 | | | | | | 8,111 | | |
Less: Accumulated depreciation and amortization | | | | | (4,355) | | | | | | (2,710) | | |
Property and equipment, net | | | | $ | 4,623 | | | | | $ | 5,401 | | |
|
| | | Weighted average amortization period (in years) | | | December 31, 2019 | | | December 31, 2018 | | |||||||||||||||||||||||||||||||||
| | | Gross Carrying Amount | | | Accumulated Amortization | | | Net | | | Gross Carrying Amount | | | Accumulated Amortization | | | Net | | ||||||||||||||||||||||||
Acquired software | | | | | 10.65 | | | | | $ | 23,571 | | | | | $ | 5,307 | | | | | $ | 18,264 | | | | | $ | 23,139 | | | | | $ | 2,584 | | | | | $ | 20,555 | | |
Capitalized software development costs | | | | | 1.75 | | | | | | 16,566 | | | | | | 6,896 | | | | | | 9,670 | | | | | | 9,023 | | | | | | 1,518 | | | | | | 7,505 | | |
Non-compete agreements | | | | | 1.74 | | | | | | 1,318 | | | | | | 977 | | | | | | 341 | | | | | | 1,324 | | | | | | 773 | | | | | | 551 | | |
Trade names | | | | | 16.64 | | | | | | 40,683 | | | | | | 4,810 | | | | | | 35,873 | | | | | | 40,684 | | | | | | 2,776 | | | | | | 37,908 | | |
Customer relationships | | | | | 11.63 | | | | | | 431,785 | | | | | | 67,935 | | | | | | 363,850 | | | | | | 432,102 | | | | | | 38,998 | | | | | | 393,104 | | |
Total | | | | | | | | | | $ | 513,923 | | | | | $ | 85,925 | | | | | $ | 427,998 | | | | | $ | 506,272 | | | | | $ | 46,649 | | | | | $ | 459,623 | | |
|
| | | Acquired software | | | Capitalized software development costs | | | Non-compete agreements | | | Trade names | | | Customer relationships | | | Total | | ||||||||||||||||||
2020 | | | | $ | 2,448 | | | | | $ | 6,055 | | | | | $ | 148 | | | | | $ | 2,034 | | | | | $ | 28,862 | | | | | $ | 39,547 | | |
2021 | | | | | 2,381 | | | | | | 2,410 | | | | | | 102 | | | | | | 2,034 | | | | | | 28,862 | | | | | | 35,789 | | |
2022 | | | | | 2,178 | | | | | | 1,205 | | | | | | 77 | | | | | | 2,034 | | | | | | 28,862 | | | | | | 34,356 | | |
2023 | | | | | 1,997 | | | | | | — | | | | | | 14 | | | | | | 2,034 | | | | | | 28,862 | | | | | | 32,907 | | |
2024 | | | | | 1,825 | | | | | | — | | | | | | — | | | | | | 2,034 | | | | | | 28,862 | | | | | | 32,721 | | |
Thereafter | | | | | 7,436 | | | | | | — | | | | | | — | | | | | | 25,703 | | | | | | 219,539 | | | | | | 252,678 | | |
Total | | | | $ | 18,265 | | | | | $ | 9,670 | | | | | $ | 341 | | | | | $ | 35,873 | | | | | $ | 363,849 | | | | | $ | 427,998 | | |
|
| Balance, December 31, 2017 | | | | $ | 481,401 | | |
| Goodwill addition — BaseCase acquisition | | | | | 21,260 | | |
| Goodwill addition — Analytica Laser acquisition | | | | | 22,739 | | |
| Goodwill addition — Other acquisitions | | | | | 1,234 | | |
| Foreign currency translation | | | | | (12,360) | | |
| Balance, December 31, 2018 | | | | | 514,274 | | |
| Foreign currency translation | | | | | 722 | | |
| Balance, December 31, 2019 | | | | $ | 514,996 | | |
|
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Accrued compensation | | | | $ | 18,476 | | | | | $ | 11,423 | | |
Accrued severance | | | | | 762 | | | | | | — | | |
Product royalties and distributor fees | | | | | 102 | | | | | | 50 | | |
Legal and professional accruals | | | | | 2,461 | | | | | | 2,917 | | |
Local sales and VAT taxes | | | | | 51 | | | | | | 39 | | |
Interest payable | | | | | 3,871 | | | | | | 3,831 | | |
Income taxes payable | | | | | — | | | | | | 168 | | |
Deferred rent | | | | | 1,066 | | | | | | 561 | | |
Other | | | | | 247 | | | | | | 596 | | |
Total accrued expenses | | | | $ | 27,036 | | | | | $ | 19,585 | | |
|
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Term loans | | | | $ | 408,170 | | | | | $ | 411,323 | | |
Revolving line of credit | | | | | — | | | | | | 5,000 | | |
Less: debt issuance costs | | | | | (6,839) | | | | | | (8,375) | | |
Total | | | | | 401,331 | | | | | | 407,948 | | |
Current portion of long-term debt | | | | | (4,210) | | | | | | (3,153) | | |
Long-term debt, net of current portion and debt issuance costs | | | | $ | 397,121 | | | | | $ | 404,795 | | |
|
| | | 2020 | | | 2021 | | | 2022 | | | 2023 | | | 2024 | | | Thereafter | | | Total | | |||||||||||||||||||||
Maturities | | | | $ | 4,210 | | | | | $ | 3,153 | | | | | $ | 3,153 | | | | | $ | 3,153 | | | | | $ | 294,501 | | | | | $ | 100,000 | | | | | $ | 408,170 | | |
| | | Operating Leases | | | Capital Leases | | ||||||
Year ending December 31, | | | | | | | | | | | | | |
2020 | | | | $ | 6,286 | | | | | $ | 56 | | |
2021 | | | | | 5,377 | | | | | | — | | |
2022 | | | | | 4,128 | | | | | | — | | |
2023 | | | | | 3,092 | | | | | | — | | |
2024 | | | | | 2,497 | | | | | | — | | |
Thereafter | | | | | 4,390 | | | | | | — | | |
Non-cancelable future minimum lease payments | | | | | 25,770 | | | | | | 56 | | |
Less amount representing interest | | | | | — | | | | | | (8) | | |
Net non-cancelable future minimum lease payments | | | | $ | 25,770 | | | | | $ | 48 | | |
|
| | | December 31, | | |||
| | | 2019 | | | 2018 | |
Pricing model | | | Monte Carlo | | | Black-Scholes | |
Risk-free interest rate(1) | | | 1.6% | | | 2.2% | |
Expected stock price volatility(2) | | | 55% | | | 50% | |
Expected exercise term (in years)(3) | | | 2.0 | | | 6.7 | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Cost of revenues | | | | $ | 156 | | | | | $ | 138 | | |
Sales and marketing | | | | | 110 | | | | | | 95 | | |
Research and development | | | | | 121 | | | | | | 121 | | |
General and administrative expenses | | | | | 1,304 | | | | | | 1,357 | | |
Total | | | | $ | 1,691 | | | | | $ | 1,711 | | |
|
| | | Units | | | Weighted Average Grant-Date Fair Value Per Unit | | ||||||
Outstanding, January 1, 2018 | | | | | 4,424,413 | | | | | $ | 3.27 | | |
Granted | | | | | 682,169 | | | | | | 3.27 | | |
Forfeited | | | | | (565,632) | | | | | | 3.27 | | |
Outstanding, December 31, 2018 | | | | | 4,540,950 | | | | | | 3.30 | | |
Granted | | | | | 2,501,290 | | | | | | 3.82 | | |
Exercised | | | | | (176,511) | | | | | | 3.55 | | |
Forfeited | | | | | (1,429,430) | | | | | | 3.19 | | |
Outstanding, December 31, 2019 | | | | | 5,436,299 | | | | | | 3.53 | | |
Vested, December 31, 2019 | | | | | 952,166 | | | | | | 3.60 | | |
Unvested, December 31, 2019 | | | | | 4,484,133 | | | | | $ | 3.51 | | |
|
| Outstanding, January 1, 2019 | | | | $ | 9.76 | | |
| Granted | | | | | 12.86 | | |
| Exercised | | | | | 10.00 | | |
| Forfeited | | | | | 10.03 | | |
| Outstanding, December 31, 2019 | | | | $ | 11.43 | | |
|
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Revenue(1): | | | | | | | | | | | | | |
United States | | | | $ | 152,368 | | | | | $ | 116,765 | | |
EMEA | | | | | 40,299 | | | | | | 34,259 | | |
Others | | | | | 15,844 | | | | | | 12,695 | | |
Total | | | | $ | 208,511 | | | | | $ | 163,719 | | |
|
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Property, plant and equipment, net: | | | | | | | | | | | | | |
United States | | | | $ | 2,825 | | | | | $ | 2,721 | | |
EMEA | | | | | 1,243 | | | | | | 1,507 | | |
Others | | | | | 555 | | | | | | 1,173 | | |
Total | | | | $ | 4,623 | | | | | $ | 5,401 | | |
|
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Domestic | | | | $ | (12,995) | | | | | $ | (35,318) | | |
Foreign | | | | | 3,844 | | | | | | 2,757 | | |
Total | | | | $ | (9,151) | | | | | $ | (32,561) | | |
|
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Current tax expense (benefit) | | | | | | | | | | | | | |
Federal | | | | $ | 483 | | | | | $ | (300) | | |
State and local | | | | | 1,692 | | | | | | 312 | | |
Foreign | | | | | 4,303 | | | | | | 4,233 | | |
Total current | | | | | 6,478 | | | | | | 4,245 | | |
Deferred tax expense (benefit) | | | | | | | | | | | | | |
Federal | | | | | 3,137 | | | | | | (3,207) | | |
State and local | | | | | (5,431) | | | | | | (603) | | |
Foreign | | | | | (4,409) | | | | | | 262 | | |
Total deferred | | | | | (6,703) | | | | | | (3,548) | | |
Total (benefit) provision | | | | $ | (225) | | | | | $ | 697 | | |
|
| | | December 31, 2019 | | | December 31, 2018 | | ||||||||||||||||||
Tax at U.S. federal statutory rate | | | | $ | (1,919) | | | | | | 21.00% | | | | | $ | (6,833) | | | | | | 21.00% | | |
State taxes, net of federal benefit | | | | | (3,852) | | | | | | 42.14% | | | | | | (357) | | | | | | 1.10% | | |
Foreign rate differential | | | | | 1,654 | | | | | | (18.09)% | | | | | | 5,170 | | | | | | (15.89)% | | |
Permanent items | | | | | 806 | | | | | | (8.82)% | | | | | | 1,296 | | | | | | (3.99)% | | |
Tax credits | | | | | (4,264) | | | | | | 46.65% | | | | | | (2,625) | | | | | | 8.07% | | |
Other adjustments | | | | | 813 | | | | | | (8.90)% | | | | | | 548 | | | | | | (1.68)% | | |
Return to provision adjustments | | | | | (139) | | | | | | 1.52% | | | | | | — | | | | | | 0.00% | | |
Valuation allowance | | | | | 6,676 | | | | | | (73.04)% | | | | | | 3,498 | | | | | | (10.75)% | | |
Effective tax rate | | | | $ | (225) | | | | | | 2.46% | | | | | $ | 697 | | | | | | (2.14)% | | |
|
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Deferred tax assets | | | | | | | | | | | | | |
Accounts receivable | | | | $ | 23 | | | | | $ | 42 | | |
Accrued compensation | | | | | 2,868 | | | | | | 1,061 | | |
Accrued expenses | | | | | 810 | | | | | | 251 | | |
Net operating loss carryforwards | | | | | 5,807 | | | | | | 8,778 | | |
R&D credit carryforward | | | | | 4,005 | | | | | | 3,859 | | |
Foreign tax credits | | | | | 8,513 | | | | | | 5,154 | | |
Interest rate hedge | | | | | 520 | | | | | | — | | |
Other assets | | | | | 242 | | | | | | 479 | | |
Interest expense | | | | | 5,406 | | | | | | 3,158 | | |
Deferred revenue | | | | | — | | | | | | 305 | | |
Total gross deferred tax asset | | | | | 28,194 | | | | | | 23,087 | | |
Less: Valuation allowance | | | | | (20,546) | | | | | | (13,107) | | |
Net deferred tax asset | | | | | 7,648 | | | | | | 9,980 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Property, equipment, and other long-lived assets | | | | | (307) | | | | | | (108) | | |
Goodwill and intangible assets | | | | | (85,664) | | | | | | (94,065) | | |
Prepaid expenses | | | | | (786) | | | | | | (637) | | |
Deferred revenue | | | | | (2,218) | | | | | | — | | |
Total gross deferred tax liability | | | | | (88,975) | | | | | | (94,810) | | |
Net deferred tax liability | | | | $ | (81,327) | | | | | $ | (84,830) | | |
|
| Balance at December 31, 2017 | | | | $ | 460 | | |
| Additions for tax positions related to the current year | | | | | 50 | | |
| Additions for tax positions of prior years | | | | | 82 | | |
| Balance at December 31, 2018 | | | | | 592 | | |
| Additions for tax positions related to the current year | | | | | 68 | | |
| Additions for tax positions of prior years | | | | | 30 | | |
| Balance at December 31, 2019 | | | | $ | 690 | | |
|
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Numerator: | | | | | | | | | | | | | |
Net loss | | | | $ | (8,926) | | | | | $ | (33,258) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted | | | | | 100 | | | | | | 100 | | |
Net loss per common share, basic and diluted | | | | $ | (89,260) | | | | | $ | (332,580) | | |
|
(in thousands, except per common share and share data) | | | September 30, 2020 | | | December 31, 2019 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 29,937 | | | | | $ | 29,256 | | |
Accounts receivable, net of allowance for doubtful accounts of $216 and $185, respectively | | | | | 48,830 | | | | | | 49,642 | | |
Restricted cash | | | | | 1,812 | | | | | | 506 | | |
Prepaid expenses and other current assets | | | | | 12,219 | | | | | | 8,119 | | |
Total current assets | | | | | 92,798 | | | | | | 87,523 | | |
Other assets: | | | | | | | | | | | | | |
Property and equipment, net | | | | | 4,355 | | | | | | 4,623 | | |
Long-term deposits | | | | | 1,140 | | | | | | 1,096 | | |
Goodwill | | | | | 515,587 | | | | | | 514,996 | | |
Intangible assets, net of accumulated amortization of $115,595 and $85,925, respectively | | | | | 404,255 | | | | | | 427,998 | | |
Deferred offering costs | | | | | 1,430 | | | | | | — | | |
Deferred income taxes | | | | | 815 | | | | | | 833 | | |
Total assets | | | | $ | 1,020,380 | | | | | $ | 1,037,069 | | |
Liabilities and stockholder’s equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 5,436 | | | | | $ | 4,917 | | |
Accrued expenses | | | | | 23,888 | | | | | | 27,036 | | |
Due to affiliate | | | | | 237 | | | | | | — | | |
Current portion of deferred revenue | | | | | 24,900 | | | | | | 26,240 | | |
Current portion of interest rate swap liability | | | | | 2,475 | | | | | | 551 | | |
Current portion of long-term debt | | | | | 3,153 | | | | | | 4,210 | | |
Current portion of capital lease obligations | | | | | 252 | | | | | | 48 | | |
Total current liabilities | | | | | 60,341 | | | | | | 63,002 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Capital lease obligations, net of current portion | | | | | 399 | | | | | | — | | |
Deferred revenue, net of current portion | | | | | 885 | | | | | | 1,137 | | |
Deferred income taxes | | | | | 83,485 | | | | | | 82,160 | | |
Long-term portion of interest rate swap liability | | | | | 1,695 | | | | | | 1,601 | | |
Long-term debt, net of current portion and debt discount | | | | | 376,037 | | | | | | 397,121 | | |
Total liabilities | | | | | 522,842 | | | | | | 545,021 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Stockholder’s equity | | | | | | | | | | | | | |
Common shares, 0.01 par value, 1,000 shares authorized, 100 shares issued and outstanding | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | 511,943 | | | | | | 510,486 | | |
Accumulated deficit | | | | | (7,891) | | | | | | (12,941) | | |
Accumulated other comprehensive loss | | | | | (6,514) | | | | | | (5,497) | | |
Total stockholder’s equity | | | | | 497,538 | | | | | | 492,048 | | |
Total liabilities and stockholder’s equity | | | | $ | 1,020,380 | | | | | $ | 1,037,069 | | |
|
| | | Nine months ended September 30, | | |||||||||
(in thousands, except per common share and share data) | | | 2020 | | | 2019 | | ||||||
Revenues | | | | $ | 178,889 | | | | | $ | 154,654 | | |
Cost of revenues | | | | | 65,860 | | | | | | 57,817 | | |
Operating expenses: | | | | | | | | | | | | | |
Sales and marketing | | | | | 8,773 | | | | | | 7,946 | | |
Research and development | | | | | 9,139 | | | | | | 8,651 | | |
General and administrative | | | | | 36,125 | | | | | | 35,630 | | |
Intangible asset amortization | | | | | 28,056 | | | | | | 26,908 | | |
Depreciation and amortization expense | | | | | 1,836 | | | | | | 2,140 | | |
Total operating expenses | | | | | 83,929 | | | | | | 81,275 | | |
Income from operations | | | | | 29,100 | | | | | | 15,562 | | |
Other expenses: | | | | | | | | | | | | | |
Interest expense | | | | | (19,810) | | | | | | (21,011) | | |
Miscellaneous, net | | | | | 456 | | | | | | (163) | | |
Total other expenses | | | | | (19,354) | | | | | | (21,174) | | |
Income (loss) before income taxes | | | | | 9,746 | | | | | | (5,612) | | |
Provision for (benefit) from income taxes | | | | | 4,696 | | | | | | (2,701) | | |
Net income (loss) | | | | | 5,050 | | | | | | (2,911) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | 513 | | | | | | (3,383) | | |
Change in fair value from interest rate swap, net of taxes of $488 and $607, respectively | | | | | (1,530) | | | | | | (4,441) | | |
Total other comprehensive loss | | | | | (1,017) | | | | | | (7,824) | | |
Comprehensive income (loss) | | | | $ | 4,033 | | | | | $ | (10,735) | | |
Net income (loss) per common shares — basic and diluted | | | | $ | 50,500 | | | | | $ | (29,110) | | |
Basic and diluted weighted average common shares outstanding | | | | | 100 | | | | | | 100 | | |
| | | Common stock | | | Additional paid-in capital | | | Accumulated deficit | | | Accumulated other comprehensive loss | | | Total stockholder’s equity | | |||||||||||||||||||||
(in thousands, except share data) | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance as of December 31, 2018 | | | | | 100 | | | | | $ | — | | | | | $ | 508,848 | | | | | $ | (14,432) | | | | | $ | (1,647) | | | | | $ | 492,769 | | |
Cumulative effect adjustment upon adoption of Topic 606 | | | | | — | | | | | | — | | | | | | — | | | | | | 10,417 | | | | | | — | | | | | | 10,417 | | |
Equity compensation | | | | | — | | | | | | — | | | | | | 1,141 | | | | | | — | | | | | | — | | | | | | 1,141 | | |
Repurchase of Parent Class B units | | | | | — | | | | | | — | | | | | | (703) | | | | | | — | | | | | | — | | | | | | (703) | | |
Capital contribution | | | | | — | | | | | | — | | | | | | 650 | | | | | | — | | | | | | — | | | | | | 650 | | |
Change in fair value of interest rate swap, net of tax of $607 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,441) | | | | | | (4,441) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (2,911) | | | | | | — | | | | | | (2,911) | | |
Foreign currency translation adjustment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,383) | | | | | | (3,383) | | |
Balance as of September 30, 2019 | | | | | 100 | | | | | $ | — | | | | | $ | 509,936 | | | | | $ | (6,926) | | | | | $ | (9,471) | | | | | $ | 493,539 | | |
|
| | | Common stock | | | Additional paid-in capital | | | Accumulated deficit | | | Accumulated other comprehensive loss | | | Total stockholder’s equity | | |||||||||||||||||||||
(in thousands, except share data) | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance as of December 31, 2019 | | | | | 100 | | | | | $ | — | | | | | $ | 510,486 | | | | | $ | (12,941) | | | | | $ | (5,497) | | | | | $ | 492,048 | | |
Equity compensation | | | | | — | | | | | | — | | | | | | 2,286 | | | | | | — | | | | | | — | | | | | | 2,286 | | |
Repurchase of Parent Class B units | | | | | — | | | | | | — | | | | | | (1,079) | | | | | | — | | | | | | — | | | | | | (1,079) | | |
Capital contribution | | | | | — | | | | | | — | | | | | | 250 | | | | | | | | | | | | | | | | | | 250 | | |
Change in fair value of interest rate swap, net of tax of $488 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,530) | | | | | | (1,530) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 5,050 | | | | | | — | | | | | | 5,050 | | |
Foreign currency translation adjustment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 513 | | | | | | 513 | | |
Balance as of September 30, 2020 | | | | | 100 | | | | | $ | — | | | | | $ | 511,943 | | | | | $ | (7,891) | | | | | $ | (6,514) | | | | | $ | 497,538 | | |
|
| | | Nine months ended September 30, | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 5,050 | | | | | $ | (2,911) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization of property and equipment | | | | | 1,836 | | | | | | 2,140 | | |
Amortization of intangible assets | | | | | 29,804 | | | | | | 28,505 | | |
Amortization of debt issuance costs | | | | | 1,142 | | | | | | 1,536 | | |
Provision for doubtful accounts | | | | | 31 | | | | | | — | | |
Loss on retirement of assets | | | | | 9 | | | | | | 10 | | |
Equity compensation expense | | | | | 2,286 | | | | | | 1,141 | | |
Deferred income taxes | | | | | 1,263 | | | | | | (6,605) | | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable | | | | | 1,565 | | | | | | 2,416 | | |
Prepaid expenses and other assets | | | | | (8,610) | | | | | | (1,716) | | |
Accounts payable and accrued expenses | | | | | (1,658) | | | | | | (2,004) | | |
Deferred revenue | | | | | (589) | | | | | | (6,729) | | |
Net cash provided by operating activities | | | | | 32,129 | | | | | | 15,783 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital expenditures | | | | | (782) | | | | | | (1,335) | | |
Capitalized software development costs | | | | | (5,752) | | | | | | (5,531) | | |
Business acquisitions, net of cash acquired | | | | | (675) | | | | | | — | | |
Net cash used in investing activities | | | | | (7,209) | | | | | | (6,866) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Capital contributions | | | | | 250 | | | | | | 650 | | |
Unit repurchase | | | | | (1,079) | | | | | | (703) | | |
Proceeds from borrowings on line of credit | | | | | 19,880 | | | | | | — | | |
Proceeds from borrowings from affiliate | | | | | 237 | | | | | | — | | |
Payments on long-term debt and capital lease obligations | | | | | (23,511) | | | | | | (2,587) | | |
Payment on line of credit | | | | | (19,880) | | | | | | (5,000) | | |
Net cash used in financing activities | | | | | (24,103) | | | | | | (7,640) | | |
Effect due to foreign exchange rate changes on cash, cash equivalents, and restricted cash | | | | | 1,170 | | | | | | 1,546 | | |
Net increase in cash, cash equivalents, and restricted cash | | | | | 1,987 | | | | | | 2,823 | | |
Cash, cash equivalents, and restricted cash, at beginning of period | | | | | 29,762 | | | | | | 12,187 | | |
Cash, cash equivalents, and restricted cash, at end of period | | | | $ | 31,749 | | | | | $ | 15,010 | | |
Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
Cash paid for interest | | | | $ | 21,077 | | | | | $ | 21,407 | | |
Cash paid for taxes | | | | $ | 6,675 | | | | | $ | 3,149 | | |
Supplemental schedule of noncash investing and financing activities | | | | | | | | | | | | | |
Capital leases | | | | $ | 831 | | | | | $ | — | | |
Deferred offering costs | | | | $ | 1,430 | | | | | $ | — | | |
| | | September 30, 2020 | | | December 31, 2019 | | ||||||
Cash and cash equivalents | | | | $ | 29,937 | | | | | $ | 29,256 | | |
Restricted cash, current | | | | | 1,812 | | | | | | 506 | | |
Total cash and cash equivalents, and restricted cash | | | | $ | 31,749 | | | | | $ | 29,762 | | |
|
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Liability | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap liability | | | | $ | — | | | | | $ | 4,170 | | | | | $ | — | | | | | $ | 4,170 | | |
Total | | | | $ | — | | | | | $ | 4,170 | | | | | $ | — | | | | | $ | 4,170 | | |
|
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Liability | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap liability | | | | $ | — | | | | | $ | 2,152 | | | | | $ | — | | | | | $ | 2,152 | | |
Total | | | | $ | — | | | | | $ | 2,152 | | | | | $ | — | | | | | $ | 2,152 | | |
|
| | | Nine months ended September 30, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Software licenses transferred at a point in time | | | | $ | 28,652 | | | | | $ | 25,168 | | |
Software licenses transferred over time | | | | | 27,273 | | | | | | 26,285 | | |
Service revenues earned over time | | | | | 122,964 | | | | | | 103,201 | | |
Total | | | | $ | 178,889 | | | | | $ | 154,654 | | |
|
| | | September 30, 2020 | | | December 31, 2019 | | ||||||
Term loans | | | | $ | 384,888 | | | | | $ | 408,170 | | |
Revolving line of credit | | | | | — | | | | | | — | | |
Less: debt issuance costs | | | | | (5,698) | | | | | | (6,839) | | |
Total | | | | | 379,190 | | | | | | 401,331 | | |
Current portion of long-term debt | | | | | (3,153) | | | | | | (4,210) | | |
Long-term debt, net of current portion and debt issuance costs | | | | $ | 376,037 | | | | | $ | 397,121 | | |
|
| | | 2020 | | | 2021 | | | 2022 | | | 2023 | | | 2024 | | | Thereafter | | | Total | | |||||||||||||||||||||
Maturities | | | | $ | 789 | | | | | $ | 3,153 | | | | | $ | 3,153 | | | | | $ | 3,153 | | | | | $ | 294,640 | | | | | $ | 80,000 | | | | | $ | 384,888 | | |
| | | Operating Lease | | | Capital Leases | | ||||||
Remainder of 2020 | | | | $ | 1,547 | | | | | $ | 76 | | |
2021 | | | | | 5,779 | | | | | | 304 | | |
2022 | | | | | 4,538 | | | | | | 304 | | |
2023 | | | | | 3,054 | | | | | | 25 | | |
2024 | | | | | 2,459 | | | | | | — | | |
Thereafter | | | | | 4,287 | | | | | | — | | |
Non-cancelable future minimum lease payments | | | | | 21,664 | | | | | | 709 | | |
Less amount representing interest | | | | | — | | | | | | (58) | | |
Net non-cancelable future minimum lease payments | | | | $ | 21,664 | | | | | | 651 | | |
Current portion of net non-cancelable future minimum lease payments | | | | | | | | | | | 252 | | |
Net long-term non-cancelable future minimum lease payments | | | | | | | | | | $ | 399 | | |
|
| | | Nine months ended September 30, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Cost of revenues | | | | $ | 151 | | | | | $ | 103 | | |
Sales and marketing | | | | | 99 | | | | | | 82 | | |
Research and development | | | | | 97 | | | | | | 91 | | |
General and administrative expenses | | | | | 1,939 | | | | | | 865 | | |
Total | | | | $ | 2,286 | | | | | $ | 1,141 | | |
|
| | | Nine months ended September 30, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Revenue(1): | | | | | | | | | | | | | |
United States | | | | $ | 134,053 | | | | | $ | 112,707 | | |
EMEA | | | | | 30,601 | | | | | | 29,975 | | |
Others | | | | | 14,235 | | | | | | 11,972 | | |
Total | | | | $ | 178,889 | | | | | $ | 154,654 | | |
|
| | | Nine months ended September 30, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Numerator: | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 5,050 | | | | | $ | (2,911) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted | | | | | 100 | | | | | | 100 | | |
Net income (loss) per common share, basic and diluted | | | | $ | 50,500 | | | | | $ | (29,110) | | |
|
| | | Amount to be paid | | |||
SEC Registration Fee | | | | $ | 10,910 | | |
FINRA Filing Fee | | | | | * | | |
Initial Nasdaq Listing Fee | | | | | * | | |
Legal Fees and Expenses | | | | | * | | |
Accounting Fees and Expenses | | | | | * | | |
Printing Fees and Expenses | | | | | * | | |
Blue Sky Fees and Expenses | | | | | * | | |
Transfer Agent and Registrar Fees | | | | | * | | |
Miscellaneous Expenses | | | | | * | | |
Total | | | | $ | * | | |
Exhibit Number | | | Description | | |||
| | 10.18†* | | | | Certara, Inc. 2020 Incentive Plan | |
| | 10.19†* | | | | Form of Exchange Acknowledgement and Agreement under the Certara, Inc. 2020 Incentive Plan | |
| | 10.20†* | | | | Form of Restricted Stock Agreement under the Certara, Inc. 2020 Incentive Plan | |
| | 10.21†* | | | | Certara, Inc. 2020 Employee Stock Purchase Plan | |
| | 21.1† | | | | Subsidiaries of the Registrant | |
| | 23.1† | | | | Consent of Simpson Thacher & Bartlett LLP (included in Exhibit 5.1) | |
| | 23.2 | | | | Consent of CohnReznick LLP | |
| | 24.1 | | | | Power of Attorney (included in the signature page to the Registration Statement) | |
| Signature | | | Title | |
| /s/ WILLIAM F. FEEHERY William F. Feehery | | | Chief Executive Officer (Principal Executive Officer) | |
| /s/ M. ANDREW SCHEMICK M. Andrew Schemick | | | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | |
| /s/ SHERILYN S. MCCOY Sherilyn S. McCoy | | | Chairman | |
| /s/ JAMES E. CASHMAN III James E. Cashman III | | | Director | |
| /s/ ERIC C. LIU Eric C. Liu | | | Director | |
| /s/ STEPHEN M. MCLEAN Stephen M. McLean | | | Director | |
| Signature | | | Title | |
| /s/ MASON P. SLAINE Mason P. Slaine | | | Director | |
| /s/ MATTHEW WALSH Matthew Walsh | | | Director | |
| /s/ ETHAN WAXMAN Ethan Waxman | | | Director | |