Skillsoft Raises Full Year Guidance and Reports Strong Financial Results for the Second Quarter of Fiscal 2022
Skillsoft Corp. (NYSE: SKIL) reported strong Q2 2022 results with total bookings growing 18%, driven by Content up 9%, Global Knowledge up 30%, and SumTotal up 15%. Adjusted revenue reached $176 million, a 5% increase, while GAAP revenue was $106 million. The company acquired Pluma for $22 million to enhance digital coaching offerings. Skillsoft raised its full-year guidance for bookings to $690-710 million and adjusted revenue to $670-690 million. However, it noted delays in realizing synergies from its business combination and higher insurance costs, maintaining its adjusted EBITDA outlook.
- Total bookings increased by 18%, reaching $154.7 million.
- Adjusted revenue grew 5% to $176 million.
- Acquired Pluma for $22 million, enhancing digital coaching solutions.
- Raised full-year bookings guidance to $690-710 million.
- Increased adjusted revenue guidance to $670-690 million.
- GAAP net loss was $49 million.
- Delays in realizing business combination synergies.
- Higher than anticipated D&O insurance costs.
Results Exceed Expectations with Bookings1 Up
Percipio Bookings Up
Acquired Pluma for
Recruited Experienced Leadership Team to Oversee Execution of Strategic Priorities, Accelerate Growth and Drive Value Creation
“We are pleased with Skillsoft’s strong performance during our initial quarter as a public company,” said
Fiscal 2022 Second Quarter Financial Highlights2
-
Strong bookings growth across all three business segments, with Content up
9% ,Global Knowledge up30% andSumTotal up15% ; bookings in Content andGlobal Knowledge combined were up19% , and total bookings were up18% ; -
GAAP3 revenue for the reported period was
and GAAP net loss was$106 million ;$49 million -
Adjusted revenue of
grew$176 million 5% and adjusted EBITDA of grew$43 million 2% ; -
Combined Percipio and dual deployment dollar retention rate of
103% compared to102% ; and -
Refinanced long-term debt, reducing annual cash interest expense by approximately
.$25 million
Updated Full Year Fiscal 2022 Outlook
|
Updated Outlook |
Previous Outlook |
Bookings |
|
|
Adjusted Revenue |
|
|
Adjusted EBITDA |
Unchanged |
|
|
|
|
1 Bookings is identical to what the Company previously referred to as “order intake” and includes (i) subscription renewals, upgrades, churn, and downgrades to existing customers, (ii) non-subscription services, and (iii) sales to new customers. Bookings generally represents a customer’s annual obligation (versus the life of the contract), and, for the subscription business, revenue is recognized for such bookings over the following 12 months.
2 Growth calculated as if pre-combination Skillsoft and
3 GAAP results include the periods from
Skillsoft increased its bookings and adjusted revenue outlook for full year fiscal 2022 primarily to reflect better than expected performance in the first half of the year.
The unchanged adjusted EBITDA outlook reflects the Company’s growth investments in content, platform and go-to-market capabilities. Additionally, the Company experienced a delay in realizing business combination synergies due to the timing of transaction close and higher than anticipated D&O insurance costs.
Key Operational Metrics and Non-GAAP Financial Measures
Bookings (previously Order Intake)
The following table sets forth unaudited bookings for the three and six months ended
Bookings (previously Order Intake) | ||||||||||||
Three Months | Six Months | |||||||||||
Ended |
Change | Ended |
Change | |||||||||
|
|
2021 |
2020 |
|
$ |
% |
|
2021 |
2020 |
|
$ |
% |
Content and |
||||||||||||
Percipio |
|
|
|
|
|
|
|
|
||||
Dual Deployment | 31,827 |
26,734 |
5,093 |
|
41,696 |
39,409 |
2,287 |
|
||||
Skillport | 12,730 |
18,160 |
(5,430) |
- |
22,048 |
32,072 |
(10,024) |
- |
||||
Total Subscription |
|
|
|
|
|
|
|
|
||||
Services and One-Time Orders | 3,716 |
3,206 |
510 |
|
6,288 |
5,011 |
1,276 |
|
||||
Total Content |
|
|
5,131 |
|
|
|
5,490 |
|
||||
63,541 |
48,769 |
14,772 |
|
128,798 |
105,806 |
22,992 |
|
|||||
Total Content + |
|
|
|
|
|
|
|
|
||||
Subscription |
|
|
|
|
|
|
( |
- |
||||
Services and One-Time Orders | 6,150 |
4,313 |
1,837 |
|
10,801 |
9,614 |
1,187 |
|
||||
Total |
|
|
|
|
|
|
( |
- |
||||
Total |
|
|
|
|
|
|
|
|
Dollar Retention Rate
The following table sets forth dollar retention rates (“DRR”) for the last twelve month (“LTM”) period ended
|
|
|
||
|
|
LTM |
2021 |
2020 |
|
|
|
|
|
Percipio |
|
|
|
|
Dual Deployment |
|
|
|
|
Percipio + Dual Deployment |
|
|
|
|
Skillport |
|
|
|
|
Total Content Business |
|
|
|
|
SumTotal Business |
|
|
|
|
Capital Structure
The following table sets forth Skillsoft’s cash and cash equivalents and long-term debt as of
|
|
|
|
|
|
|
|
2021 |
Assets |
|
|
Cash and Equivalents |
|
|
|
|
|
Liabilities |
|
|
Long-Term Debt |
|
|
(including current portion) |
|
|
Weighted average shares outstanding during the period from
Webcast and Conference Call Information
Skillsoft will host a conference call and webcast today at
About Skillsoft
NON-GAAP FINANCIAL MEASURES AND KEY PERFORMANCE METRICS
We track several non-GAAP financial measures and key performance metrics that we believe are key financial measures of our success. Non-GAAP measures and key performance metrics are frequently used by securities analysts, investors, and other interested parties in their evaluation of companies comparable to us, many of which present non-GAAP measures and key performance metrics when reporting their results. These measures can be useful in evaluating our performance against our peer companies because we believe the measures provide users with valuable insight into key components of
We do not reconcile our forward-looking non-GAAP financial measures to the corresponding
Forward Looking Statements
This document includes statements that are, or may be deemed to be, “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbors created by those laws. These forward-looking statements include information about possible or assumed future results of our operations. All statements, other than statements of historical facts, that address activities, events or developments that we expect or anticipate may occur in the future, including such things as our outlook, our product development and planning, our pipeline, future capital expenditures, financial results, the impact of regulatory changes, existing and evolving business strategies and acquisitions and dispositions, demand for our services and competitive strengths, goals, the benefits of new initiatives, growth of our business and operations, our ability to successfully implement our plans, strategies, objectives, expectations and intentions are forward-looking statements. Also, when we use words such as “may,” “will,” “would,” “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “projects,” “forecasts,” “seeks,” “outlook,” “target,” goals,” “probably,” or similar expressions, we are making forward-looking statements. Such statements are based upon the current beliefs and expectations of Skillsoft’s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. All forward-looking disclosure is speculative by its nature.
There are important risks, uncertainties, events and factors that could cause our actual results or performance to differ materially from those in the forward-looking statements contained in this document, including:
-
our ability to realize the benefits expected from the business combination between Skillsoft,
Churchill Capital Corp. II andGlobal Knowledge ; - the impact of changes in consumer spending patterns, consumer preferences, local, regional and national economic conditions, crime, weather, demographic trends and employee availability;
- the impact of the ongoing COVID-19 pandemic on our business, operating results and financial condition;
- fluctuations in our future operating results;
- our ability to successfully identify, consummate and achieve strategic objectives in connection with our acquisition opportunities and realize the benefits expected from the acquisition;
- the demand for, and acceptance of, our products and for cloud-based technology learning solutions in general;
- our ability to compete successfully in competitive markets and changes in the competitive environment in our industry and the markets in which we operate;
- our ability to market existing products and develop new products;
- a failure of our information technology infrastructure or any significant breach of security;
- the effects of pending and future legislation;
- future regulatory, judicial and legislative changes in our industry;
- our ability to comply with laws and regulations applicable to our business;
- the impact of natural disasters, public health crises, political crises, or other catastrophic events;
- our ability to attract and retain key employees and qualified technical and sales personnel;
- fluctuations in foreign currency exchange rates;
- our ability to protect or obtain intellectual property rights;
- our ability to raise additional capital;
- the impact of our indebtedness on our financial position and operating flexibility;
- our ability to successfully defend ourselves in legal proceedings;
- our ability to remediate any material weaknesses or maintain effective internal controls over financial reporting; and
- our ability to continue to meet applicable listing standards.
The foregoing list of factors is not exhaustive and new factors may emerge from time to time that could also affect actual performance and results. For more information, please see the risk factors included in
Although we believe that the assumptions underlying our forward-looking statements are reasonable, any of these assumptions, and therefore also the forward-looking statements based on these assumptions, could themselves prove to be inaccurate. Given the significant uncertainties inherent in the forward-looking statements included in this document, our inclusion of this information is not a representation or guarantee by us that our objectives and plans will be achieved. Annualized, pro forma, projected and estimated numbers are used for illustrative purpose only, are not forecasts and may not reflect actual results. Additionally, statements as to market share, industry data and our market position are based on the most currently available data available to us and our estimates regarding market position or other industry data included in this document or otherwise discussed by us involve risks and uncertainties and are subject to change based on various factors, including as set forth above.
Our forward-looking statements speak only as of the date made and we will not update these forward-looking statements unless required by applicable law. With regard to these risks, uncertainties and assumptions, the forward-looking events discussed in this document may not occur, and we caution you against unduly relying on these forward-looking statements.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | |||||
(IN THOUSANDS, EXCEPT NUMBER OF SHARES) | |||||
Successor | Predecessor (SLH) | ||||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | $ | 90,772 |
$ | 71,479 |
|
Restricted cash | 14,742 |
2,964 |
|||
Accounts receivable, less reserves of approximately |
120,980 |
179,784 |
|||
Prepaid expenses and other current assets | 48,584 |
30,326 |
|||
Total current assets | 275,078 |
284,553 |
|||
Property and equipment, net | 15,055 |
13,780 |
|||
761,177 |
495,004 |
||||
Intangible assets, net | 946,731 |
728,633 |
|||
Right of use assets | 24,578 |
15,131 |
|||
Deferred tax asset | 3,710 |
-- |
|||
Other assets | 8,092 |
8,636 |
|||
Total assets | $ | 2,034,421 |
$ | 1,545,737 |
|
LIABILITIES AND SHAREHOLDER'S EQUITY | |||||
Current liabilities: | |||||
Current maturities of long-term debt | $ | 3,600 |
$ | 5,200 |
|
Borrowings under accounts receivable facility | 24,822 |
17,022 |
|||
Accounts payable | 34,514 |
7,425 |
|||
Accrued compensation | 41,097 |
36,375 |
|||
Accrued expenses and other current liabilities | 62,473 |
23,125 |
|||
Lease liabilities | 9,662 |
4,740 |
|||
Deferred revenue | 165,900 |
257,549 |
|||
Total current liabilities | 342,068 |
351,436 |
|||
Long-term debt | 463,799 |
510,236 |
|||
Warrant liabilities | 28,525 |
900 |
|||
Deferred tax liabilities | 116,462 |
81,008 |
|||
Long term lease liabilities | 16,098 |
13,155 |
|||
Deferred revenue - non-current | 1,749 |
3,035 |
|||
Other long-term liabilities | 5,045 |
5,998 |
|||
Total long-term liabilities | 631,678 |
614,332 |
|||
Commitments and contingencies | - |
- |
|||
Shareholders’ equity : | |||||
(Predecessor SLH) Shareholders’ common stock- Class A and Class B common shares, |
- |
40 |
|||
(Successor) Shareholders’ common stock- Class A common shares, |
11 |
- |
|||
Additional paid-in capital | 1,297,716 |
674,333 |
|||
Accumulated deficit | (237,958) |
(93,722) |
|||
Accumulated other comprehensive income (loss) | 906 |
(682) |
|||
Total shareholders’ equity | 1,060,675 |
579,969 |
|||
Total liabilities and shareholders’ equity | $ | 2,034,421 |
$ | 1,545,737 |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) | ||||||||||||||||||||
Successor | Predecessor (SLH) | Predecessor (PL) | ||||||||||||||||||
From | From | From | ||||||||||||||||||
to |
2021 to June 11, 2021 |
Three months ended |
Six months ended |
|||||||||||||||||
Revenues: | ||||||||||||||||||||
Total revenues | $ | 57,912 |
|
47,935 |
|
139,636 |
|
116,835 |
|
235,164 |
|
|||||||||
Operating expenses: | ||||||||||||||||||||
Cost of revenues | 28,006 |
|
11,360 |
|
35,881 |
|
21,618 |
|
45,831 |
|
||||||||||
Content and software development | 9,878 |
|
7,477 |
|
24,084 |
|
16,835 |
|
33,778 |
|
||||||||||
Selling and marketing | 22,234 |
|
13,438 |
|
41,940 |
|
34,033 |
|
66,769 |
|
||||||||||
General and administrative | 17,073 |
|
4,855 |
|
17,217 |
|
15,324 |
|
32,015 |
|
||||||||||
Amortization of intangible assets | 20,023 |
|
15,959 |
|
50,902 |
|
12,779 |
|
30,148 |
|
||||||||||
Impairment of goodwill and intangible assets | - |
|
- |
|
- |
|
- |
|
332,376 |
|
||||||||||
Recapitalization and transaction-related costs | 9,995 |
|
5,006 |
|
6,938 |
|
16,659 |
|
32,035 |
|
||||||||||
Restructuring | 316 |
|
(1,240 |
) |
(703 |
) |
771 |
|
1,141 |
|
||||||||||
Total operating expenses | 107,525 |
|
56,855 |
|
176,259 |
|
118,019 |
|
574,093 |
|
||||||||||
Operating loss | (49,613 |
) |
(8,920 |
) |
(36,623 |
) |
(1,184 |
) |
(338,929 |
) |
||||||||||
Other (expense) income, net | (697 |
) |
(41 |
) |
(493 |
) |
898 |
|
1,809 |
|
||||||||||
Fair value adjustment of warrants | 17,115 |
|
800 |
|
900 |
|
- |
|
- |
|
||||||||||
Interest income | 12 |
|
54 |
|
64 |
|
65 |
|
84 |
|
||||||||||
Interest expense, net | (9,856 |
) |
(5,371 |
) |
(16,820 |
) |
(61,076 |
) |
(167,054 |
) |
||||||||||
Reorganization items, net | - |
|
- |
|
- |
|
(10,593 |
) |
(10,593 |
) |
||||||||||
Loss before benefit from income taxes | (43,039 |
) |
(13,478 |
) |
(52,972 |
) |
(71,890 |
) |
(514,683 |
) |
||||||||||
Benefit from income taxes | (5,504 |
) |
(1,619 |
) |
(3,708 |
) |
(909 |
) |
(9,800 |
) |
||||||||||
Net loss | $ | (37,535 |
) |
(11,859 |
) |
(49,264 |
) |
(70,981 |
) |
(504,883 |
) |
|||||||||
Loss per share: | ||||||||||||||||||||
Ordinary – Basic and Diluted (Predecessor (PL)) | * | * | * | $ | (709.10 |
) |
$ | (5,043.79 |
) |
|||||||||||
Class A and B – Basic and Diluted (Predecessor (SLH)) | * | $ | (2.96 |
) |
$ | (12.32 |
) |
* | * | |||||||||||
Ordinary – Basic and Diluted (Successor) | $ | (0.28 |
) |
* | * | * | * | |||||||||||||
Weighted average common share outstanding: | ||||||||||||||||||||
Ordinary – Basic and Diluted (Predecessor (PL)) | * | * | * | 100.1 |
|
100.1 |
|
|||||||||||||
Class A and B – Basic and Diluted (Predecessor (SLH)) | * | 4,000 |
|
4,000 |
|
* | * | |||||||||||||
Ordinary – Basic and Diluted (Successor) | 133,059 |
|
* | * | * | * | ||||||||||||||
*Not applicable | ||||||||||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(IN THOUSANDS) | ||||||||
Successor | Predecessor (SLH) | Predecessor (PL) | ||||||
From | From | |||||||
Six months ended |
||||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (37,535) |
$ | (49,264) |
$ | (504,883) |
||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||
Share-based compensation | 4,817 |
- |
- |
|||||
Depreciation | 1,705 |
3,572 |
5,120 |
|||||
Amortization of intangible assets | 20,023 |
50,902 |
30,148 |
|||||
Change in bad debt reserve | (170) |
(174) |
19 |
|||||
Provision for (benefit from) income taxes – non-cash | (6,180) |
(5,886) |
(11,478) |
|||||
Non-cash interest expense | 434 |
487 |
2,829 |
|||||
Impairment of goodwill and intangible assets | - |
- |
332,376 |
|||||
Right-of-use assets amortizations | 1,445 |
748 |
1,435 |
|||||
Fair value adjustment to warrants | (17,115) |
(900) |
- |
|||||
Non-cash reorganization items, net | - |
- |
4,818 |
|||||
Changes in current assets and liabilities, net of effects from acquisitions: | ||||||||
Accounts receivable | 6,963 |
88,622 |
93,124 |
|||||
Prepaid expenses and other assets | (13,065) |
3,379 |
(9,265) |
|||||
Accounts payable | 5,175 |
(6,417) |
(5,520) |
|||||
Accrued expenses and non-current liabilities | 18,026 |
(18,592) |
159,565 |
|||||
Lease liability | (1,690) |
(1,301) |
(1,942) |
|||||
Deferred revenue | 17,905 |
(31,365) |
(84,773) |
|||||
Net cash provided by operating activities | 738 |
33,811 |
11,573 |
|||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment | (75) |
(641) |
(2,985) |
|||||
Internal use software development costs | (881) |
(2,350) |
(3,401) |
|||||
Acquisition of Skillsoft, net of cash received | (386,035) |
- |
- |
|||||
Acquisition of |
(156,926) |
- |
- |
|||||
Acquisition of Pluma, net of cash received | (18,646) |
- |
- |
|||||
Net cash used in investing activities | (562,563) |
(2,991) |
(6,386) |
|||||
Cash flows from financing activities: | ||||||||
Borrowings under revolving line of credit, net of repayments | - |
- |
19,500 |
|||||
Borrowings under DIP Facility | - |
- |
60,000 |
|||||
Proceeds from issuance of Term Loan, net of fees | 464,290 |
- |
- |
|||||
Proceeds from equity investment (PIPE) | 530,000 |
- |
- |
|||||
Principal repayments of capital lease obligations | (137) |
(370) |
(430) |
|||||
Repayments of accounts receivable facility, net of borrowings | (9,456) |
16,577 |
(19,270) |
|||||
Repayments of First and Second Out loans | (605,591) |
(1,300) |
- |
|||||
Net cash provided by financing activities | 379,106 |
14,907 |
59,800 |
|||||
Effect of exchange rate changes on cash and cash equivalents | (250) |
203 |
(2,264) |
|||||
Net (decrease) increase in cash, cash equivalents and restricted cash | (182,969) |
45,930 |
62,723 |
|||||
Cash, cash equivalents and restricted cash, beginning of period | 288,483 |
74,443 |
33,804 |
|||||
Cash, cash equivalents and restricted cash, end of period | $ | 105,514 |
$ | 120,373 |
$ | 96,527 |
Key Performance Metrics
We use key performance metrics to help us evaluate our performance and make strategic decisions. Additionally, we believe these metrics are useful as a supplement to investors in evaluating the Company’s ongoing operational performance and trends. These key performance metrics are not based on any standardized methodology prescribed by GAAP and are not necessarily comparable to similarly titled metrics presented by other companies.
Annualized Recurring Revenue (“ARR”)
ARR represents the annualized recurring value of all active subscription contracts at the end of a reporting period. We believe ARR is useful for assessing the performance of our recurring subscription revenue base and identifying trends affecting our business.
Dollar Retention Rate (“DRR”)
For existing customers at the beginning of a given period, DRR represents subscription renewals, upgrades, churn, and downgrades in such period divided by the beginning total renewable base for such customers for such period. Renewals reflect customers who renew their subscription, inclusive of auto-renewals for multi-year contracts, while churn reflects customers who choose to not renew their subscription. Upgrades include orders from customers that purchase additional licenses or content (e.g., a new Leadership and Business module), while downgrades reflect customers electing to decrease the number of licenses or reduce the size of their content package. Upgrades and downgrades also reflect changes in pricing. We use our DRR to measure the long-term value of customer contracts as well as our ability to retain and expand the revenue generated from our existing customers.
Bookings
Bookings (previously referred to as order intake) in any particular period represents orders received during that period and reflects (i) subscription renewals, upgrades, churn, and downgrades to existing customers, (ii) non- subscription services, and (iii) sales to new customers. Bookings generally represents a customer’s annual obligation (versus the life of the contract), and, for the subscription business, revenue is recognized for such bookings over the following 12 months. We use bookings to measure and monitor current period business activity with respect to our ability to sell subscriptions and services to our platform
KEY OPERATING METRICS
Bookings | ||||||
Three Months | Six Months | |||||
(in thousands) | Ended |
Ended |
||||
2021 |
2020 |
2021 |
2020 |
|||
Content and |
||||||
Percipio |
|
|
|
|
||
Dual Deployment | 31,827 |
26,734 |
41,696 |
39,409 |
||
Skillport | 12,730 |
18,160 |
22,048 |
32,072 |
||
Total Subscription |
|
|
|
|
||
Services and One-Time Orders | 3,716 |
3,206 |
6,288 |
5,011 |
||
Total Content |
|
|
|
|
||
63,541 |
48,769 |
128,798 |
105,806 |
|||
Total Content and |
|
|
|
|
||
SumTotal Business | ||||||
Subscription |
|
|
|
|
||
Services and One-Time Orders | 6,150 |
4,313 |
10,801 |
9,614 |
||
Total |
|
|
|
|
||
Total Bookings |
|
|
|
|
||
Annualized Recurring Revenue | ||||
(in thousands) | ||||
2021 |
2021 |
|||
Content and |
||||
Percipio |
|
|
||
Dual Deployment | 173,256 |
161,327 |
||
Skillport | 60,282 |
80,245 |
||
Total Content |
|
|
||
15,273 |
10,504 |
|||
Total Content and |
|
|
||
96,020 |
99,148 |
|||
Total Annualized Recurring Revenue |
|
|
Dollar Retention Rate | ||||
LTM | 2021 |
2020 |
||
Percipio |
|
|
|
|
Dual Deployment |
|
|
|
|
Percipio + Dual Deployment |
|
|
|
|
Skillport |
|
|
|
|
Total Content Business |
|
|
|
|
SumTotal Business |
|
|
|
|
Non-GAAP Financial Measures – Adjusted Revenue
RECONCILIATION OF NON-GAAP (in thousands) (Unaudited)
|
|||||||||||||
Skillsoft and Global Knowledge Combined | |||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|||
Consolidated | |||||||||||||
Adjusted subscription revenue | $ |
104,628 |
$ |
107,874 |
$ |
205,976 |
$ |
215,162 |
|||||
Adjusted non-subscription revenue |
|
10,883 |
|
10,561 |
|
21,011 |
|
21,611 |
|||||
Adjusted |
|
60,976 |
|
49,811 |
|
115,742 |
|
111,216 |
|||||
Total Consolidated adjusted revenue |
|
176,487 |
|
168,246 |
|
342,729 |
|
347,989 |
|||||
Content Business | |||||||||||||
Adjusted subscription revenue |
|
80,428 |
|
81,860 |
|
157,950 |
|
162,287 |
|||||
Adjusted non-subscription revenue |
|
4,015 |
|
3,827 |
|
8,178 |
|
7,727 |
|||||
Total Content Business adjusted revenue |
|
84,443 |
|
85,687 |
|
166,128 |
|
170,014 |
|||||
Global Knowledge Business | |||||||||||||
Virtual and on-demand |
|
50,836 |
|
40,447 |
|
97,563 |
|
72,400 |
|||||
Classroom and all other |
|
10,140 |
|
9,364 |
|
18,179 |
|
38,816 |
|||||
Total |
|
60,976 |
|
49,811 |
|
115,742 |
|
111,216 |
|||||
SumTotal Business | |||||||||||||
Adjusted subscription revenue |
|
24,200 |
|
26,014 |
|
48,026 |
|
52,875 |
|||||
Adjusted non-subscription revenue |
|
6,868 |
|
6,734 |
|
12,833 |
|
13,884 |
|||||
Total |
$ |
31,068 |
$ |
32,748 |
$ |
60,859 |
$ |
66,759 |
For the Three Months Ended |
||||||||||
For the Period from |
For the Period from |
For the Period from |
Non-GAAP Revenue Adjustments (1) | |||||||
Skillsoft | Skillsoft (2) | Combined | ||||||||
Revenues: | ||||||||||
Total revenues |
|
|
|
|
|
|||||
Operating expenses | ||||||||||
Cost of revenues | 11,836 |
11,360 |
28,006 |
6,468 |
57,670 |
|||||
Content and software development | 258 |
7,477 |
9,878 |
- |
17,613 |
|||||
Selling and marketing | 5,398 |
13,438 |
22,234 |
- |
41,070 |
|||||
General and administrative | 10,765 |
4,855 |
17,073 |
- |
32,693 |
|||||
Amortization of intangible assets | 1,063 |
15,959 |
20,023 |
- |
37,045 |
|||||
Recapitalization and transaction-related costs | 5,006 |
9,995 |
- |
15,001 |
||||||
Restructuring | 146 |
(1,240) |
316 |
- |
(778) |
|||||
Total operating expenses | 29,466 |
56,855 |
107,525 |
6,468 |
200,314 |
|||||
Operating loss: |
|
|
|
|
|
|||||
Other income (expense), net | (852) |
759 |
16,418 |
- |
16,325 |
|||||
Interest income | 54 |
12 |
- |
66 |
||||||
Interest expense | (1,901) |
(5,371) |
(9,856) |
- |
(17,128) |
|||||
Reorganization items, net | - |
- |
- |
|||||||
Loss before provision for (benefit from) income taxes | (6,965) |
(13,478) |
(43,039) |
38,917 |
(24,565) |
|||||
Provision for (benefit from) income taxes | 481 |
(1,619) |
(5,504) |
- |
(6,642) |
|||||
Net loss |
|
|
|
|
|
|||||
EBITDA Computation | ||||||||||
Interest expense, net |
|
|
|
$ - |
|
|||||
Provision for (benefit from) income taxes | 481 |
(1,619) |
(5,504) |
- |
(6,642) |
|||||
Depreciation and amortization | 1,530 |
17,112 |
21,728 |
- |
40,370 |
|||||
Impairment of goodwill and intangible assets | - |
- |
- |
- |
||||||
EBITDA | (3,534) |
8,951 |
(11,467) |
38,917 |
32,867 |
|||||
Adjusted EBITDA Computation | ||||||||||
Plus: Non-recurring retention and consulting costs | 28 |
446 |
15 |
- |
489 |
|||||
Plus: Recapitalization and transaction-related costs | 7,469 |
5,006 |
9,995 |
- |
22,470 |
|||||
Plus: Restructuring and contract terminations | 266 |
(1,240) |
316 |
- |
(658) |
|||||
Plus: Integration and migration related | - |
381 |
500 |
- |
881 |
|||||
Plus: Foreign currency and other non-cash expense | 632 |
(37) |
(16,677) |
- |
(16,082) |
|||||
Plus: Impact of fresh-start and purchase accounting | - |
5,374 |
32,485 |
(38,917) |
(1,058) |
|||||
Plus: Stock-based compensation expense | - |
4,817 |
- |
4,817 |
||||||
Plus: Other add backs | 49 |
(722) |
259 |
- |
(414) |
|||||
Adjusted EBITDA |
|
|
|
$ - |
|
(1) Non-GAAP revenue adjustments include the add back of (i) non-cash deferred revenue fair value adjustments and (ii) reseller fees, which are presented on a net basis in GAAP revenue. |
(2) GAAP results of Skillsoft include |
For the Six Months Ended |
||||||||||
For the Period from |
For the Period from |
For the Period from |
Non-GAAP Revenue Adjustments (1) | |||||||
Skillsoft | Skillsoft (2) | Combined | ||||||||
Revenues: | ||||||||||
Total revenues |
|
|
|
|
|
|||||
Operating expenses | ||||||||||
Cost of revenues | 34,698 |
35,881 |
28,006 |
14,557 |
113,142 |
|||||
Content and software development | 492 |
24,084 |
9,878 |
- |
34,454 |
|||||
Selling and marketing | 16,404 |
41,940 |
22,234 |
- |
80,578 |
|||||
General and administrative | 19,765 |
17,217 |
17,073 |
- |
54,055 |
|||||
Amortization of intangible assets | 2,646 |
50,902 |
20,023 |
- |
73,571 |
|||||
Recapitalization and transaction-related costs | - |
6,938 |
9,995 |
- |
16,933 |
|||||
Restructuring | 2,764 |
(703) |
316 |
- |
2,377 |
|||||
Total operating expenses | 76,770 |
176,259 |
107,525 |
14,557 |
375,111 |
|||||
Operating loss: |
|
|
|
|
|
|||||
Other income, net | 624 |
407 |
16,418 |
- |
17,449 |
|||||
Interest income | - |
64 |
12 |
- |
76 |
|||||
Interest expense | (11,970) |
(16,820) |
(9,856) |
- |
(38,646) |
|||||
Reorganization items, net | - |
- |
- |
- |
||||||
Loss before benefit from income taxes | (16,184) |
(52,972) |
(43,039) |
58,692 |
(53,503) |
|||||
Benefit from income taxes | (359) |
(3,708) |
(5,504) |
- |
(9,571) |
|||||
Net loss |
|
|
|
|
|
|||||
EBITDA Computation | ||||||||||
Interest expense, net |
|
|
|
$ - |
|
|||||
Benefit from income taxes | (359) |
(3,708) |
(5,504) |
- |
(9,571) |
|||||
Depreciation and amortization | 4,119 |
54,474 |
21,728 |
- |
80,321 |
|||||
Impairment of goodwill and intangible assets | - |
- |
- |
- |
- |
|||||
EBITDA | (95) |
18,258 |
(11,467) |
58,692 |
65,388 |
|||||
Adjusted EBITDA Computation | ||||||||||
Plus: Non-recurring retention and consulting costs | 28 |
1,153 |
15 |
- |
1,196 |
|||||
Plus: Recapitalization and transaction-related costs | 8,862 |
6,938 |
9,995 |
- |
25,795 |
|||||
Plus: Restructuring and contract terminations | 2,884 |
(703) |
316 |
- |
2,497 |
|||||
Plus: Integration and migration related | - |
1,160 |
500 |
- |
1,660 |
|||||
Plus: Foreign currency and other non-cash expense | 377 |
134 |
(16,677) |
- |
(16,166) |
|||||
Plus: Impact of fresh-start and purchase accounting | - |
23,395 |
32,485 |
(58,692) |
(2,812) |
|||||
Plus: Stock-based compensation expense | - |
- |
4,817 |
- |
4,817 |
|||||
Plus: Other add backs | (1,119) |
(300) |
259 |
- |
(1,160) |
|||||
Adjusted EBITDA |
|
|
|
$ - |
|
(1) Non-GAAP revenue adjustments include the add back of (i) non-cash deferred revenue fair value adjustments and (ii) reseller fees, which are presented on a net basis in GAAP revenue. |
(2) GAAP results of Skillsoft include |
For the Three Months Ended |
||||||||
Non-GAAP Revenue Adjustments (1) |
||||||||
Skillsoft | ||||||||
Combined | ||||||||
Revenues: | ||||||||
Total revenues |
|
|
|
|
||||
Operating expenses | ||||||||
Cost of revenues | 23,339 |
21,618 |
6,889 |
51,846 |
||||
Content and software development | 721 |
16,835 |
- |
17,556 |
||||
Selling and marketing | 9,302 |
34,033 |
- |
43,335 |
||||
General and administrative | 7,934 |
15,324 |
- |
23,258 |
||||
Amortization of intangible assets | 1,862 |
12,779 |
- |
14,641 |
||||
Recapitalization and transaction-related costs | - |
16,659 |
- |
16,659 |
||||
Restructuring | 2,275 |
771 |
- |
3,046 |
||||
Total operating expenses | 45,434 |
118,019 |
6,889 |
170,342 |
||||
Operating loss: |
|
|
$ - |
|
||||
Other income, net | 622 |
898 |
- |
1,520 |
||||
Interest income | 65 |
- |
65 |
|||||
Interest expense | (7,507) |
(61,076) |
- |
(68,583) |
||||
Reorganization items, net | - |
(10,593) |
(10,593) |
|||||
Loss before provision for (benefit from) income taxes | (7,797) |
(71,890) |
- |
(79,687) |
||||
Provision for (benefit from) income taxes | 96 |
(909) |
- |
(813) |
||||
Net loss |
|
|
$ - |
|
||||
EBITDA Computation | ||||||||
Interest expense, net |
|
|
$ - |
|
||||
Provision for (benefit from) income taxes | 96 |
(909) |
- |
(813) |
||||
Depreciation and amortization | 3,640 |
15,267 |
- |
18,907 |
||||
Impairment of goodwill and intangible assets | - |
- |
- |
- |
||||
EBITDA | 3,350 |
4,388 |
- |
7,738 |
||||
Adjusted EBITDA Computation | ||||||||
Plus: Non-recurring retention and consulting costs | 673 |
3,607 |
- |
4,280 |
||||
Plus: Recapitalization and transaction-related costs | 455 |
16,659 |
- |
17,114 |
||||
Plus: Restructuring and contract terminations | 1,603 |
771 |
- |
2,374 |
||||
Plus: Integration and migration related | - |
609 |
- |
609 |
||||
Plus: Foreign currency and other non-cash expense | (868) |
(36) |
- |
(904) |
||||
Plus: Impact of fresh-start and purchase accounting | - |
10,593 |
- |
10,593 |
||||
Plus: Stock-based compensation expense | - |
- |
- |
|||||
Plus: Other add backs | 291 |
156 |
- |
447 |
||||
Adjusted EBITDA |
|
|
$ - |
|
(1) Non-GAAP revenue adjustments include the add back of (i) non-cash deferred revenue fair value adjustments and (ii) reseller fees, which are presented on a net basis in GAAP revenue. |
For the Six Months Ended |
||||||||
Non-GAAP Revenue Adjustments (1) |
||||||||
Skillsoft | ||||||||
Combined | ||||||||
Revenues: | ||||||||
Total revenues |
|
|
|
|
||||
Operating expenses | ||||||||
Cost of revenues | 54,057 |
45,831 |
14,323 |
114,211 |
||||
Content and software development | 1,520 |
33,778 |
- |
35,298 |
||||
Selling and marketing | 19,918 |
66,769 |
- |
86,687 |
||||
General and administrative | 16,086 |
32,015 |
- |
48,101 |
||||
Amortization of intangible assets | 3,723 |
362,524 |
- |
366,247 |
||||
Recapitalization and transaction-related costs | - |
32,035 |
- |
32,035 |
||||
Restructuring | 4,307 |
1,141 |
- |
5,448 |
||||
Total operating expenses | 99,612 |
574,093 |
14,323 |
688,028 |
||||
Operating loss: |
|
|
$ - |
|
||||
Other income (expense), net | (781) |
1,809 |
- |
1,028 |
||||
Interest income | - |
84 |
- |
84 |
||||
Interest expense | (14,562) |
(167,054) |
- |
(181,616) |
||||
Reorganization items, net | - |
(10,593) |
(10,593) |
|||||
Loss before benefit from income taxes | (16,453) |
(514,683) |
- |
(531,136) |
||||
Benefit from income taxes | (211) |
(9,800) |
- |
(10,011) |
||||
Net loss |
|
|
$ - |
|
||||
EBITDA Computation | ||||||||
Interest expense, net |
|
|
$ - |
|
||||
Benefit from income taxes | (211) |
(9,800) |
- |
(10,011) |
||||
Depreciation and amortization | 7,625 |
35,268 |
- |
42,893 |
||||
Impairment of goodwill and intangible assets | - |
332,376 |
- |
332,376 |
||||
EBITDA | 5,734 |
19,931 |
- |
25,665 |
||||
Adjusted EBITDA Computation | ||||||||
Plus: Non-recurring retention and consulting costs | 1,362 |
9,485 |
- |
10,847 |
||||
Plus: Recapitalization and transaction-related costs | 704 |
32,035 |
- |
32,739 |
||||
Plus: Restructuring and contract terminations | 2,939 |
1,141 |
- |
4,080 |
||||
Plus: Integration and migration related | 8 |
1,167 |
- |
1,175 |
||||
Plus: Foreign currency and other non-cash expense | 953 |
(890) |
- |
63 |
||||
Plus: Impact of fresh-start and purchase accounting | - |
10,593 |
- |
10,593 |
||||
Plus: Stock-based compensation expense | - |
- |
- |
- |
||||
Plus: Other add backs | (16) |
214 |
- |
198 |
||||
Adjusted EBITDA |
|
|
$ - |
|
(1) Non-GAAP revenue adjustments include the add back of (i) non-cash deferred revenue fair value adjustments and (ii) reseller fees, which are presented on a net basis in GAAP revenue. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20210914006156/en/
Investors
james.gruskin@skillsoft.com
Media
caitlin.leddy@skillsoft.com
Source:
FAQ
What were Skillsoft's Q2 2022 earnings results?
How did Skillsoft's bookings perform in Q2 2022?
What is Skillsoft's updated full-year guidance for 2022?
What acquisition did Skillsoft announce?