REVISION OF PREVIOUSLY REPORTED CONSOLIDATED FINANCIAL STATEMENTS | NOTE 3 – REVISION OF PREVIOUSLY REPORTED CONSOLIDATED FINANCIAL STATEMENTS In connection with the Company’s review of our intercompany transfer pricing methodology, and in preparation of finalizing the consolidated financial statements for the year ended December 31, 2022, the Company identified errors in its historical financial statements relating to income taxes and indirect taxes. The Company assessed the materiality of these errors along with other immaterial errors from previous reviews and annual audits in 2021, and 2022 under ASC 250, “Accounting Changes and Error Corrections,” Staff Accounting Bulletin No. 99, “Materiality,” and Staff Accounting Bulletin No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements” and concluded that the annual consolidated financial statements for the year ended December 31, 2021, and the unaudited interim consolidated financial statements for the first three quarters of 2021, and 2022 were not materially misstated but should be revised. The amounts and disclosures included in this Form 10-K have been revised to reflect the correct presentation. Income Tax Adjustments In connection with a review of the Company’s intercompany transfer pricing methodology, we determined that the Company should have recorded income tax expense related to an uncertain tax position associated with certain intercompany balances between our legal entities in several domestic and foreign jurisdictions. Management has concluded that we have an income tax exposure on a consolidated basis which resulted in an understatement of income tax expense and other long-term liabilities for the following amount: • For the year ended December 31, 2021 - $0.7 million. • First quarter of 2021 - $0.2 million. • Second quarter of 2021 - $0.2 million. • Third quarter of 2021 - $0.3 million. • First quarter of 2022 - $0.4 million. • Second quarter of 2022 - $0.4 million. • Third quarter of 2022 - $0.8 million. Indirect Tax Adjustments As part of our fourth quarter 2022 financial statement close process, we determined that the Company should have accrued a liability relating to a historical indirect tax exposure on customer invoices in two subsidiaries within the same foreign jurisdiction. The error resulted in the Company understating selling, general, and administrative expenses and other long-term liabilities for the following amount: • For the year ended December 31, 2021 - $0.5 million. • For each of the three quarters of 2021 - $0.1 million. • For each of the three quarters of 2022 - $0.1 million. Other Adjustments In addition to the income tax and indirect tax errors discussed above, management has decided to revise our financial statements to reflect several immaterial errors identified in prior year audits and quarterly reviews. These immaterial errors relate to the following: • Customer billing error resulted in an understatement of revenue and account receivable of approximately $0.05 million for each of the quarters in 2021 and 2022 and $0.22 million for the year ended December 31, 2021. • A misallocation of the purchase price relating to a prior business combination resulted in an overstatement of intangible assets and an understatement of goodwill, which resulted in an overstatement of intangible asset amortization expense of $0.02 million for each of the quarters in 2021 and 2022 and $0.08 million for the year ended December 31, 2021. • Initial public offering costs of $1.4 million should have been expensed in the quarter ended March 31, 2021 instead of the quarter ended June 30, 2021. We inappropriately capitalized such cost as of March 31, 2021. • Revenue of $0.6 million should have been recognized in the quarter ended June 30, 2022 instead of the quarter ended September 30, 2022. • Tax effect on pre-tax book loss resulting in either an understatement/overstatement of income tax expense/(benefit) and other long-term liabilities for the following periods: • For the year ended December 31, 2021 - $0.19 million. • First quarter of 2021 - ($0.23) million. • Second quarter of 2021 - $0.69 million. • Third quarter of 2021 - ($0.46) million. • First quarter of 2022 - ($0.04) million. • Second quarter of 2022 - $0.14 million. • Third quarter of 2022 - ($0.07) million. • Several immaterial cutoff errors between quarters related to revenue, cost of sales, and selling, general & administrative expenses. The following tables present the impact of the revisions on our annual consolidated financial statements for the year ended December 31, 2021, including the impact to the accumulated other comprehensive income (loss) and the accumulated deficit balances as of December 31, 2020. The revised unaudited interim consolidated financial statements are included in Note 17 to the consolidated financial statements. KORE Group Holdings, Inc. and Subsidiaries Consolidated Balance Sheets (In thousands USD, except share and per share amounts) December 31, 2021 As previously reported Income tax adjustments Indirect tax adjustments Other adjustments* As revised Assets Current assets Cash $ 85,976 — — — $ 85,976 Accounts receivable, net 51,304 — — 311 51,615 Inventories, net 15,470 — — — 15,470 Income taxes receivable 954 — — (20) 934 Prepaid expenses and other receivables 7,448 — — (85) 7,363 Total current assets 161,152 — — 206 161,358 Non-current assets Restricted cash 367 — — — 367 Property and equipment, net 12,240 — — — 12,240 Intangibles assets, net 203,474 — — (924) 202,550 Goodwill 381,962 — — 1,453 383,415 Other long-term assets 407 — — — 407 Total assets $ 759,602 $ — $ — $ 735 $ 760,337 Liabilities and stockholders’ equity Current liabilities Accounts payable $ 16,004 — — — $ 16,004 Accrued liabilities 21,311 — — 1,042 22,353 Income taxes payable 467 — — — 467 Current portion of capital lease obligations 191 — — (191) — Deferred revenue 6,889 — — — 6,889 Current portion of long-term debt and other borrowings, net 3,326 — — — 3,326 Total current liabilities 48,188 — — 851 49,039 Non-current liabilities Deferred tax liabilities 36,722 1,435 — (232) 37,925 Warrant liability 286 — — — 286 Capital lease obligations 264 — — (264) — Long-term debt and other borrowings, net 399,115 — — — 399,115 Other long-term liabilities 2,884 1,994 1,257 315 6,450 Total liabilities $ 487,459 $ 3,429 $ 1,257 $ 670 $ 492,815 Stockholders’ equity Common stock, voting; par value $0.0001 per share; 315,000,000 shares authorized, 72,027,743 shares issued and outstanding at December 31, 2021 $ 7 — — — $ 7 Additional paid-in capital 413,646 — — (331) 413,315 Accumulated other comprehensive loss (3,331) (46) — (86) (3,463) Accumulated deficit (138,179) (3,383) (1,257) 482 (142,337) Total stockholders’ equity 272,143 (3,429) (1,257) 65 267,522 Total liabilities and stockholders’ equity $ 759,602 $ — $ — $ 735 $ 760,337 __________________ * Certain reclassifications have been made to the 2021 consolidated balance sheet to conform to the 2022 presentation for leases. KORE Group Holdings, Inc. and Subsidiaries Consolidated Statements of Operations (In thousands USD, except share and per share amounts) December 31, 2021 As previously reported Income tax adjustments Indirect tax adjustments Other Adjustments As Revised Revenue Services $ 187,962 $ — $ — $ 218 $ 188,180 Products 60,255 — — — 60,255 Total revenue 248,217 — — 218 248,435 Cost of revenue Cost of services 69,867 — — (482) 69,385 Cost of products 52,357 — — (382) 51,975 Total cost of revenue (exclusive of depreciation and amortization shown separately below) 122,224 — — (864) 121,360 Operating expenses — Selling, general and administrative 91,733 — 457 113 92,303 Depreciation and amortization 50,414 — — (83) 50,331 Total operating expenses 142,147 — 457 30 142,634 Operating loss (16,154) — (457) 1,052 (15,559) Interest expense, including amortization of deferred financing costs, net 23,260 — — — 23,260 Change in fair value of warrant liability (5,267) — — — (5,267) Loss before income taxes (34,147) — (457) 1,052 (33,552) Income tax expense (benefit) (9,694) 732 — 186 (8,776) Net loss $ (24,453) $ (732) $ (457) $ 866 $ (24,776) Loss per share: Basic $ (1.03) $ (0.02) $ (0.01) $ 0.02 $ (1.04) Diluted $ (1.03) $ (0.02) $ (0.01) $ 0.02 $ (1.04) Weighted average shares outstanding (in Number): Basic 41,933,050 — — — 41,933,050 Diluted 41,933,050 — — — 41,933,050 KORE Group Holdings, Inc. and Subsidiaries Consolidated Statements of Comprehensive Loss (In thousands USD) December 31, 2021 As previously reported Income tax adjustments Indirect tax adjustments Other Adjustments As Revised Net loss $ (24,453) $ (732) $ (457) $ 866 $ (24,776) Other comprehensive income (loss): Foreign currency translation adjustment (1,654) 53 — (300) (1,901) Comprehensive loss $ (26,107) $ (679) $ (457) $ 566 $ (26,677) KORE Group Holdings, Inc. and Subsidiaries Consolidated Statements of Temporary Equity and Stockholders’ Equity (In thousands, USD, except share amounts) Series A Preferred Series A-1 Series B Preferred Series C Convertible Total Temporary Equity Common Stock Additional paid-in capital Accumulated Accumulated Total Temporary Equity Shares Amount Shares Amount Shares Amount Shares Amount Amount Shares Amount Amount Amount Amount Amount As Reported Balance at December 31, 2020 7,756,158 $ 77,562 7,862,107 $ 78,621 9,090,975 $ 90,910 2,566,186 $ 16,802 $ 263,895 30,281,520 $ 3 $ 135,616 $ (1,677) $ (113,726) $ 20,216 Derecognition of shares — — — — — — (45,818) (300) (300) — — — — — — Accrued dividends payable 765,609 7,656 824,076 8,241 692,543 6,925 — — 22,822 — — (22,822) — — (22,822) Foreign currency translation adjustment — — — — — — — — — — — — (1,654) — (1,654) Share-based compensation — — — — — — — — — 200,426 — (1,856) — — (1,856) Distributions to and conversions of preferred stock (8,521,767) (85,218) (8,686,183) (86,862) (9,783,518) (97,835) (2,520,368) (16,502) (286,417) 7,120,368 1 56,502 — — 56,503 CTAC shares recapitalized, net of equity issuance costs of $15,943 — — — — — — — — — 10,373,491 1 6,428 — — 6,429 Conversion of KORE warrants — — — — — — — — — 1,365,612 — 10,663 — — 10,663 Private offering and merger financing, net of equity issuance costs of $8123 — — — — — — — — — 22,686,326 2 216,875 — — 216,877 Equity portion of convertible debt, net of deferred financing costs of $384, net of sponsor shares of $683, net of deferred tax liability of $3,999 — — — — — — — — — — — 12,240 — — 12,240 Net loss — — — — — — — — — — — — — (24,453) (24,453) Balance at December 31, 2021 — $ — — $ — — $ — — $ — $ — 72,027,743 $ 7 $ 413,646 $ (3,331) $ (138,179) $ 272,143 Adjustments Balance, December 31, 2020 — — — — — — (45,818) (300) (300) — — — 115 (3,835) (3,720) Derecognition of shares — — — — — — 45,818 300 300 — — — — — — Foreign currency translation adjustment — — — — — — — — — — — — (247) — (247) Private offering and merger financing — — — — — — — — — — — (331) — — (331) Net loss — — — — — — — — — — — — — (323) (323) Total Adjustments — — — — — — — — — — — $ (331) $ (132) $ (4,158) $ (4,621) As Revised Balance at December 31, 2020 7,756,158 77,562 7,862,107 78,621 9,090,975 90,910 2,520,368 16,502 263,595 30,281,520 3 135,616 (1,562) (117,561) 16,496 Derecognition of shares — — — — — — — — — — — — — — — Accrued dividends payable 765,609 7,656 824,076 8,241 692,543 6,925 — — 22,822 — — (22,822) — — (22,822) Foreign currency translation adjustment — — — — — — — — — — — — (1,901) — (1,901) Share-based compensation — — — — — — — — — 200,426 — (1,856) — — (1,856) Distributions to and conversions of preferred stock (8,521,767) (85,218) (8,686,183) (86,862) (9,783,518) (97,835) (2,520,368) (16,502) (286,417) 7,120,368 1 56,502 — — 56,503 CTAC shares recapitalized, net of equity issuance costs of $15,943 — — — — — — — — — 10,373,491 1 6,428 — — 6,429 Conversion of KORE warrants — — — — — — — — — 1,365,612 — 10,663 — — 10,663 Private offering and merger financing, net of equity issuance costs of $8123 — — — — — — — — — 22,686,326 2 216,544 — — 216,546 Equity portion of convertible debt, net of deferred financing costs of $384, net of sponsor shares of $683, net of deferred tax liability of $3,999 — — — — — — — — — — — 12,240 — — 12,240 Net loss — — — — — — — — — — — — — (24,776) (24,776) Balance at December 31, 2021 — $ — — $ — — $ — — $ — $ — 72,027,743 $ 7 $ 413,315 $ (3,463) $ (142,337) $ 267,522 KORE Group Holdings, Inc. and Subsidiaries Consolidated Statements of Cash Flows (In thousands USD) December 31, 2021 As previously reported Income tax adjustments Indirect tax adjustments Other adjustments As Revised Cash flows from operating activities Net loss $ (24,453) $ (732) $ (457) $ 866 $ (24,776) Adjustments to reconcile net loss to net cash (used in) provided by operating activities Depreciation and amortization 50,414 — — (83) 50,331 Amortization of deferred financing costs 2,097 — — — 2,097 Amortization of discount on Backstop Notes 424 — — — 424 Deferred income taxes (9,871) 323 (143) (9,691) Non-cash foreign currency loss 344 — — — 344 Share-based compensation 4,564 — — — 4,564 Provision for doubtful accounts 322 — — — 322 Change in fair value of warrant liability (5,267) — — — (5,267) Change in operating assets and liabilities, net of operating assets and liabilities acquired: Accounts receivable (11,884) — — (218) (12,102) Inventories (9,875) — — — (9,875) Prepaid expenses and other receivables (1,700) — — 456 (1,244) Accounts payable and accrued liabilities (8,371) 409 457 (914) (8,419) Deferred revenue (805) — — — (805) Income taxes payable (697) — — 36 (661) Cash used in operating activities $ (14,758) $ — $ — $ — $ (14,758) Cash flows used in investing activities Additions to intangible assets (9,247) — — — (9,247) Additions to property and equipment (4,172) (4,172) Net cash (used) in investing activities $ (13,419) $ — $ — $ — $ (13,419) Cash flows from financing activities Proceeds from revolving credit facility 25,000 — — — 25,000 Repayment on revolving credit facility (25,000) — — — (25,000) Repayment of term loan (3,161) — — — (3,161) Repayment of other borrowings - notes payable (173) — — — (173) Proceeds from convertible debt 104,167 — — — 104,167 Proceeds from equity portion of convertible debt, net of issuance costs 15,697 — — — 15,697 Payment of deferred financing costs (1,579) — — — (1,579) Repayment of related party note (1,538) — — — (1,538) December 31, 2021 As previously reported Income tax adjustments Indirect tax adjustments Other adjustments As Revised Proceeds from CTAC and PIPE financing, net of issuance costs 223,688 — — — 223,688 Settlements of preferred shares (229,915) — — — (229,915) Payment of capital lease obligations (828) — — — (828) Payment of stock option share employee withholding taxes (2,305) — — — (2,305) Cash provided by/(used in) financing activities $ 104,053 $ — $ — $ — $ 104,053 Effect of Exchange Rate Change on Cash (226) — — — (226) Change in Cash and Restricted Cash 75,650 — — — 75,650 Cash and Restricted Cash, beginning of period 10,693 — — — 10,693 Cash and Restricted Cash, end of period $ 86,343 $ — $ — $ — $ 86,343 Non-cash investing and financing activities: Equity financing fees accrued $ 3,602 $ — $ — $ — $ 3,602 Common shares issued to preferred shareholders 56,502 — — — 56,502 Equity financing fees settled in common shares 1,863 — — — 1,863 Common shares issued to warrant holders 10,663 — — — 10,663 Common shares issued to option holders pursuant to the Cancellation Agreements 1,072 — — — 1,072 Sponsor shares distributed to lender under Backstop Agreement 683 — — — 683 Supplemental cash flow information: Interest paid $ 19,874 $ — $ — $ — $ 19,874 Taxes paid (net of refunds) 957 — — — 957 KORE Group Holdings, Inc. and Subsidiaries Condensed Consolidated Statements of Temporary Equity and Stockholders’ Equity (In thousands, USD, except share amounts) (unaudited) Series A Preferred Stock Series A-1 Preferred Stock Series B Preferred Stock Series C Convertible Preferred Stock Total Temporary Equity Common Stock Additional paid-in capital Accumulated Other Comprehensive Income (Loss) Accumulated Deficit Total Stockholders’ Equity Temporary Equity Shares Amount Shares Amount Shares Amount Shares Amount Amount Shares Amount Amount Amount Amount Amount As Reported Balance at December 31, 2020 (as previously reported) 7,756,158 $ 77,562 7,862,107 $ 78,621 9,090,975 $ 90,910 2,566,186 $ 16,802 $ 263,895 30,281,520 $ 3 $ 135,616 $ (1,677) $ (113,726) $ 20,216 Accrued dividends payable 248,622 2,486 266,558 2,666 224,161 2,241 — — 7,393 — — (7,393) — — (7,393) Foreign currency translation adjustment — — — — — — — — — — — — (900) — (900) Stock-based compensation — — — — — — — — — — — 315 — — 315 Net loss — — — — — — — — — — — — — (1,081) (1,081) Balance at March 31, 2021 8,004,780 80,048 8,128,665 81,287 9,315,136 93,151 2,566,186 16,802 271,288 30,281,520 3 128,538 (2,577) (114,807) 11,157 Adjustments Balance, December 31, 2020 — — — — — — (45,818) (300) (300) — — — 115 (3,835) (3,720) March 31, 2021 — — — — — — Foreign currency translation adjustment — — — — — — — — — — — — 4 — 4 Net loss — — — — — — — — — — — — — (918) (918) Total Adjustments - March 31, 2021 — — — — — — (45,818) (300) (300) — — — 119 (4,753) (4,634) As Revised Balance at December 31, 2020 7,756,158 77,562 7,862,107 78,621 9,090,975 90,910 2,520,368 16,502 263,595 30,281,520 3 135,616 (1,562) (117,561) 16,496 Accrued dividends payable 248,622 2,486 266,558 2,666 224,161 2,241 — — 7,393 — — (7,393) — — (7,393) Foreign currency translation adjustment — — — — — — — — — — — — (896) — (896) Stock-based compensation — — — — — — — — — — — 315 — — 315 Net loss — — — — — — — — — — — — — (1,999) (1,999) Balance at March 31, 2021 8,004,780 $ 80,048 8,128,665 $ 81,287 9,315,136 $ 93,151 2,520,368 $ 16,502 $ 270,988 30,281,520 $ 3 $ 128,538 $ (2,458) $ (119,560) $ 6,523 KORE Group Holdings, Inc. and Subsidiaries Condensed Consolidated Statements of Cash Flows (In thousands USD) (unaudited) For the three months ended March 31, 2021 As previously reported Income tax adjustments Indirect tax adjustments Other adjustments Revised Cash flows from operating activities Net loss $ (1,081) $ (238) $ (114) $ (566) $ (1,999) Adjustments to reconcile net loss to net cash used in operating activities Depreciation and amortization 13,114 — — (21) 13,093 Amortization of deferred financing costs 524 — — — 524 Deferred income taxes (1,366) 238 — (259) (1,387) Non-cash foreign currency loss (70) — — — (70) Share-based compensation 315 — — — 315 Provision for doubtful accounts (18) — — — (18) Change in fair value of warrant liability (2,424) — — — (2,424) Change in operating assets and liabilities, net of operating assets and liabilities acquired: Accounts receivable (1,855) — — (55) (1,910) Inventories (878) — — — (878) Prepaid expenses and other receivables (5,375) — — 1,274 (4,101) Accounts payable and accrued liabilities (13,311) — 114 (365) (13,562) Deferred revenue (81) — — — (81) Income taxes payable 186 — — (8) 178 Net cash used in operating activities $ (12,320) $ — $ — $ — $ (12,320) Net cash used in investing activities $ (3,091) $ — $ — $ — $ (3,091) Net cash provided financing activities $ 18,291 $ — $ — $ — $ 18,291 Effect of Exchange Rate Change on Cash and Restricted Cash (67) — — — (67) Change in Cash and Restricted Cash 2,813 — — — 2,813 Cash and Restricted Cash, beginning of period 10,693 — — — 10,693 Cash and Restricted Cash, end of period $ 13,506 $ — $ — $ — $ 13,506 KORE Group Holdings, Inc. and Subsidiaries Condensed Consolidated Statements of Stockholders’ Equity (In thousands, USD, except share amounts) (unaudited) Series A Preferred Stock Series A-1 Preferred Stock Series B Preferred Stock Series C Convertible Preferred Stock Total Temporary Equity Common Stock Additional paid-in capital Accumulated Other Comprehensive Income (Loss) Accumulated Deficit Total Stockholders’ Equity Temporary Equity Shares Amount Shares Amount Shares Amount Shares Amount Amount Shares Amount Amount Amount Amount Amount As Reported Balance at December 31, 2020 7,756,158 $ 77,562 7,862,107 $ 78,621 9,090,975 $ 90,910 2,566,186 $ 16,802 $ 263,895 30,281,520 $ 3 $ 135,616 $ (1,677) $ (113,726) $ 20,216 Accrued dividends payable 248,622 2,486 266,558 2,666 224,161 2,241 — — 7,393 — — (7,393) — — (7,393) Foreign currency translation adjustment — — — — — — — — — — — — (900) — (900) Stock-based compensation — — — — — — — — — — — 315 — — 315 Net loss — — — — — — — — — — — — — (1,081) (1,081) Balance at March 31, 2021 8,004,780 80,048 8,128,665 81,287 9,315,136 93,151 2,566,186 16,802 271,288 30,281,520 3 128,538 (2,577) (114,807) 11,157 Derecognition of shares — — — — — — (45,818) (300) (300) — — — — — — Accrued dividends payable 251,385 2,514 269,520 2,695 232,240 2,323 — — 7,532 — — (7,532) — — (7,532) Foreign currency translation adjustment — — — — — — — — — — — — 743 — 743 Stock-based compensation — — — — — — — — — — — 315 — — 315 Net loss — — — — — — — — — — — — — (6,885) (6,885) Balance at June 30, 2021 8,256,165 82,562 8,398,185 83,982 9,547,376 95,474 2,520,368 16,502 278,520 30,281,520 3 121,321 (1,834) (121,692) (2,202) Adjustments Balance, December 31, 2020 — — — — — — (45,818) (300) (300) — — — 115 (3,835) (3,720) March 31, 2021 — — — — — — Foreign currency translation adjustment — — — — — — — — — — — — 4 — 4 Net loss — — — — — — — — — — — — — (918) (918) Total Adjustments - March 31, 2021 — — — — — — (45,818) (300) (300) — — — 119 (4,753) (4,634) June 30, 2021 — — — — — — Derecognition of shares — — — — — — 45,818 300 300 — — — — — — Foreign currency translation adjustment — — — — — — — — — — — — (325) — (325) Net loss — — — — — — — — — — — — — 683 683 Total Adjustments - June 30, 2021 — — — — — — — — — — — — (206) (4,070) (4,276) As Revised Balance at December 31, 2020 7,756,158 77,562 7,862,107 78,621 9,090,975 90,910 2,520,368 16,502 263,595 30,281,520 3 135,616 (1,562) (117,561) 16,496 Accrued dividends payable 248,622 2,486 266,558 2,666 224,161 2,241 — — 7,393 — — (7,393) — — (7,393) Foreign currency translation adjustment — — — — — — — — — — — — (896) — (896) Stock-based compensation — — — — — — — — — — — 315 — — 315 Net loss — — — — — — — — — — — — — (1,999) (1,999) Balance at March 31, 2021 8,004,780 80,048 8,128,665 81,287 9,315,136 93,151 2,520,368 16,502 270,988 30,281,520 3 128,538 (2,458) (119,560) 6,523 Accrued dividends payable 251,385 2,514 269,520 2,695 232,240 2,323 — — 7,532 — — (7,532) — — (7,532) Foreign currency translation adjustment — — — — — — — — — — — — 418 — 418 Stock-based compensation — — — — — — — — — — — 315 — — 315 Net loss — — — — — — — — — — — — — (6,202) (6,202) Balance at June 30, 2021 8,256,165 $ 82,562 8,398,185 $ 83,982 9,547,376 $ 95,474 2,520,368 $ 16,502 $ 278,520 30,281,520 $ 3 $ 121,321 $ (2,040) $ (125,762) $ (6,478) KORE Group Holdings, Inc. and Subsidiaries Condensed Consolidated Statements of Cash Flows (In thousands USD) (unaudited) For the six months ended June 30, 2021 As previously reported Income tax adjustments Indirect tax adjustments Other adjustments Revised Cash flows from operating activities Net loss $ (7,966) $ (403) $ (228) $ 396 $ (8,201) Adjustments to reconcile net loss to net cash used in operating activities Depreciation and amortization 25,507 — — (42) 25,465 Amortization of deferred financing costs 1,047 — — — 1,047 Deferred income taxes (4,308) 237 — 694 (3,377) Non-cash foreign currency loss 77 — — — 77 Share-based compensation 630 — — — 630 Provision for doubtful accounts 11 — — — 11 Change in fair value of warrant liability (2,383) — — — (2,383) Change in operating assets and liabilities, net of operating assets and liabilities acquired: Accounts receivable (7,049) — — (109) (7,158) Inventories (4,089) — — — (4,089) Prepaid expenses and other receivables (9,016) — — (109) (9,125) Accounts payable and accrued liabilities (6,103) 166 228 (563) (6,272) Deferred revenue (671) — — — (671) Income taxes payable (32) — — (267) (299) Net cash used in operating activities $ (14,345) $ — $ — $ — $ (14,345) Net cash used in investing activities $ (5,973) $ — $ — $ — $ (5,973) Net cash provided by financing activities $ 18,375 $ — $ 18,375 Effect of exchange rate change on cash and restricted cash (82) — — — (82) Change in cash and restricted cash (2,025) — — — (2,025) Cash and restricted cash, beginning of period 10,693 — — — 10,693 Cash and restricted cash, end of period $ 8,668 $ — $ — $ — $ 8,668 KORE Group Holdings, Inc. and Subsidiaries Consolidated Statements of Stockholders’ Equity (Unaudited) (In thousands, USD) Series A Preferred Stock Series A-1 Preferred Stock Series B Preferred Stock Series C Convertible Preferred Stock Total Temporary Equity Common Stock Additional paid-in capital Accumulated Other Comprehensive Income (Loss) Accumulated Accumulated Total Stockholders’ Equity Temporary Equity Shares Amount Shares Amount Shares Amount Shares Amount Amount Shares Amount Amount Amount Amount Amount As Reported Balance at December 31, 2020 7,756,158 $ 77,562 7,862,107 $ 78,621 9,090,975 $ 90,910 2,566,186 $ 16,802 $ 263,895 30,281,520 $ 3 $ 135,616 $ (1,677) $ (113,726) $ 20,216 Accrued dividends payable 248,622 2,486 266,558 2,666 224,161 2,241 — — 7,393 — — (7,393) — — (7,393) Foreign currency translation adjustment — — — — — — — — — — — — (900) — (900) Stock-based compensation — — — — — — — — — — — 315 — — 315 Net loss — — — — — — — — — — — — — (1,081) (1,081) Balance at March 31, 2021 8,004,780 80,048 8,128,665 81,287 9,315,136 93,151 2,566,186 16,802 271,288 30,281,520 3 128,538 (2,577) (114,807) 11,157 Derecognition of shares — — — — — — (45,818) (300) (300) — — — — — — Accrued dividends payable 251,385 2,514 269,520 2,695 232,240 2,323 — — 7,532 — — (7,532) — — (7,532) Foreign currency translation adjustment — — — — — — — — — — — — 743 — 743 Stock-based compensation — — — — — — — — — — — 315 — — 315 Net loss — — — — — — — — — — — — — (6,885) (6,885) Balance at June 30, 2021 8,256,165 82,562 8,398,185 83,982 9,547,376 95,474 2,520,368 16,502 278,520 30,281,520 3 121,321 (1,834) (121,692) (2,202) Accrued dividends payable 265,602 2,656 287,998 2,880 236,142 2,361 — — 7,897 — — (7,897) — — (7,897) Foreign currency translation adjustment — — — — — — — — — — — — (1,322) — (1,322) Stock-based compensation — — — — — — — — — — — (3,519) — — (3,519) Distributions to and conversions of preferred stock (8,521,767) (85,218) (8,686,183) (86,862) (9,783,518) (97,835) (2,520,368) (16,502) (286,417) 7,120,368 1 56,502 — — 56,503 CTAC shares recapitalized, net of equity issuance costs of $15,912 — — — — — — — — — 10,373,491 1 6,456 — — 6,457 Conversion of KORE warrants — — — — — — — — — 1,365,612 10,663 — — 10,663 Private offering and merger financing, net of equity issuance costs of $7,718 — — — — — — — — — 22,686,326 2 217,280 — — 217,282 Equity portion of convertible debt, net of issuance costs of $224 — — — — — — — — — — — 12,510 — — 12,510 Net loss — — — — — — — — — — — — — (4,508) (4,508) Balance at September 30, 2021 — — — — — — — — — 71,827,317 7 413,316 (3,156) (126,200) 283,967 Adjustments Series A Preferred Stock Series A-1 Preferred Stock Series B Preferred Stock Series C Convertible Preferred Stock Total Temporary Equity Common Stock Additional paid-in capital Accumulated Other Comprehensive Income (Loss) Accumulated Accumulated Total Stockholders’ Equity Temporary Equity Balance, December 31, 2020 — — — — — — (45,818) (300) (300) — — — 115 (3,835) (3,720) March 31, 2021 Foreign currency translation adjustment — — — — — — — — — — — — 4 — 4 Net loss — — — — — — — — — — — — — (918) (918) Total Adjustments - March 31, 2021 — — — — — — (45,818) (300) (300) — — — 119 (4,753) (4,634) June 30, 2021 Derecognition of shares — — — — — — 45,818 300 300 — — — — — — Foreign currency translation adjustment — — — — — — — — — — — — (325) — (325) Net loss — — — — — — — — — — — — — 683 683 Total Adjustments - June 30, 2021 — — — — — — — — — — — — (206) (4,070) (4,276) September 30, 2021 Foreign currency translation adjustment — — — — — — — — — — — — 67 — 67 Private offering and merger financing — — — — — — — — — — — (331) — — (331) Net loss — — — — — — — — — — — — — 135 135 Total Adjustments - September 30, 2021 — — — — — — — — — — — (331) (139) (3,935) (4,405) As Revised Balance at December 31, 2020 7,756,158 77,562 7,862,107 78,621 9,090,975 90,910 2,520,368 16,502 263,595 30,281,520 3 135,616 (1,562) (117,561) 16,496 Accrued dividends payable 248,622 2,486 266,558 2,666 224,161 2,241 — — 7,393 — — (7,393) — — (7,393) Foreign currency translation adjustment — — — — — — — — — — — — (896) — (896) Stock-based compensation — — — — — — — — — — — 315 — — 315 Net loss — — — — — — — — — — — — — (1,999) (1,999) Balance at March 31, 2021 8,004,780 80,048 8,128,665 81,287 9,315,136 93,151 2,520,368 16,502 270,988 30,281,520 3 128,538 (2,458) (119,560) 6,523 Accrued dividends payable 251,385 2,514 269,520 2,695 232,240 2,323 — — 7,532 — — (7,532) — — (7,532) Foreign currency translation adjustment — — — — — — — — — — — — 418 — 418 Stock-based compensation — — — — — — — — — — — 315 — — 315 Series A Preferred Stock Series A-1 Preferred Stock Series B Preferred Stock Series C Convertible Preferred Stock Total Temporary Equity Common Stock Additional paid-in capital Accumulated Other Comprehensive Income (Loss) Accumulated Accumulated Total Stockholders’ Equity Temporary Equity Net loss — — — — — — — — — — — — — (6,202) (6,202) Balance at June 30, 2021 8,256,165 82,562 8,398,185 83,982 9,547,376 95,474 2,520,368 16,502 278,520 30,281,520 3 121,321 (2,040) (125,762) (6,478) Accrued dividends payable 265,602 2,656 287,998 2,880 236,142 2,361 — — 7,897 — — (7,897) — — (7,897) Foreign currency translation adjustment — — — — — — — — — — — — (1,255) — (1,255) Stock-based compensation — — — — — — — — — — — (3,519) — — (3,519) Distributions to and conversions of preferred stock (8,521,767) (85,218) (8,686,183) (86,862) (9,783,518) (97,835) (2,520,368) (16,502) (286,417) 7,120,368 1 56,502 — — 56,503 CTAC shares recapitalized, net of equity issuance costs of $15,912 — — — — — — — — — 10,373,491 1 6,456 — — 6,457 Conversion of KORE warrants — — — — — — — — — 1,365,612 — 10,663 — — 10,663 Private offering and merger financing, net of equity issuance costs of $7,718 — — — — — — — — — 22,686,326 2 216,949 — — 216,951 Equity portion of convertible debt, net of issuance costs of $224 — — — — — — — — — — — 12,510 — — 12,510 Net loss — — — — — — — — — — — — — (4,373) (4,373) Balance at September 30, 2021 — — — — — — — — — 71,827,317 $ 7 $ 412,985 $ (3,295) $ (130,135) $ 279,562 KORE Group Holdings, Inc. and Subsidiaries Consolidated Statements of Cash Flows (Unaudited) (In thousands USD) For nine months ended September 30, 2021 As previously reported Income tax adjustments Indirect tax adjustments Other adjustments Revised Cash flows from operating activities Net loss $ (12,474) $ (702) $ (342) $ 944 $ (12,574) Adjustments to reconcile net loss to net cash provided by (used in) operating activities Depreciation and amortization 37,947 — — (63) 37,884 Amortization of deferred financing costs 1,569 — — — 1,569 Deferred income taxes (8,197) 293 — 463 (7,441) Non-cash foreign currency loss (gain) (163) — — — (163) Stock-based compensation 4,564 — — — 4,564 Provision for doubtful accounts 117 — — — 117 Change in fair value of warrant liability (5,281) — — — (5,281) Change in operating assets and liabilities, net of operating assets and liabilities acquired: Accounts receivable (12,792) — — (164) (12,956) Inventories (6,461) — — — (6,461) Prepaid expenses and other current assets (5,054) — — (51) (5,105) Accounts payable and accrued liabilities (2,366) 409 342 (749) (2,364) Deferred revenue (911) — — — (911) Income taxes payable 63 — — (380) (317) Net cash used in operating activities $ (9,439) $ — $ — $ — $ (9,439) Net cash used in investing activities $ (9,782) $ — $ — $ — $ (9,782) Net cash provided by financing activities $ 81,772 $ — $ — $ — $ 81,772 Effect of exchange rate change on cash (188) (188) Change in cash and restricted cash 62,363 — — — 62,363 Cash and restricted cash, beginning of period $ 10,693 — — — $ 10,693 Cash and restricted cash, end of period $ 73,056 $ — $ — $ — $ 73,056 |