Skillsoft Reports Financial Results for the Fourth Quarter and Full Year of Fiscal 2025
Skillsoft (NYSE: SKIL) reported its Q4 and FY2025 financial results, delivering revenue above guidance and adjusted EBITDA at the top end of outlook range. Full-year revenue reached $531 million, with Talent Development Solutions contributing $406 million and Global Knowledge $125 million.
The company reported Q4 revenue of $134 million, with a GAAP net loss of $31 million ($3.75 per share). Q4 adjusted EBITDA was $30 million, representing a 22% margin. Free cash flow improved to $13 million in Q4.
For the full year, Skillsoft reduced its GAAP net loss to $122 million from $349 million in the previous year. The company achieved adjusted EBITDA of $109 million (21% margin) and positive free cash flow of $12 million. Gross debt decreased to $581 million, with $103 million in cash and equivalents at quarter-end.
For FY2026, Skillsoft projects revenue between $530-545 million and adjusted EBITDA of $112-118 million.
Skillsoft (NYSE: SKIL) ha comunicato i risultati finanziari del quarto trimestre e dell'intero anno fiscale 2025, superando le previsioni di ricavi e posizionando l'EBITDA rettificato al limite superiore del range stimato. I ricavi annuali hanno raggiunto 531 milioni di dollari, con Talent Development Solutions che ha contribuito per 406 milioni e Global Knowledge per 125 milioni.
La società ha registrato ricavi nel quarto trimestre pari a 134 milioni di dollari, con una perdita netta GAAP di 31 milioni di dollari (3,75 dollari per azione). L'EBITDA rettificato del Q4 è stato di 30 milioni di dollari, corrispondente a un margine del 22%. Il flusso di cassa libero è migliorato a 13 milioni di dollari nel trimestre.
Per l'intero anno, Skillsoft ha ridotto la perdita netta GAAP a 122 milioni di dollari rispetto ai 349 milioni dell'anno precedente. La società ha raggiunto un EBITDA rettificato di 109 milioni di dollari (margine del 21%) e un flusso di cassa libero positivo di 12 milioni di dollari. Il debito lordo è sceso a 581 milioni di dollari, con 103 milioni di dollari in liquidità e equivalenti a fine trimestre.
Per l'anno fiscale 2026, Skillsoft prevede ricavi compresi tra 530 e 545 milioni di dollari e un EBITDA rettificato tra 112 e 118 milioni di dollari.
Skillsoft (NYSE: SKIL) informó sus resultados financieros del cuarto trimestre y del año fiscal 2025, superando las expectativas de ingresos y situando el EBITDA ajustado en el extremo superior del rango previsto. Los ingresos anuales alcanzaron los 531 millones de dólares, con Talent Development Solutions aportando 406 millones y Global Knowledge 125 millones.
La compañía reportó ingresos en el cuarto trimestre de 134 millones de dólares, con una pérdida neta GAAP de 31 millones de dólares (3,75 dólares por acción). El EBITDA ajustado del Q4 fue de 30 millones de dólares, representando un margen del 22%. El flujo de caja libre mejoró a 13 millones de dólares en el trimestre.
Para todo el año, Skillsoft redujo su pérdida neta GAAP a 122 millones de dólares desde 349 millones el año anterior. La empresa logró un EBITDA ajustado de 109 millones de dólares (margen del 21%) y un flujo de caja libre positivo de 12 millones de dólares. La deuda bruta disminuyó a 581 millones de dólares, con 103 millones en efectivo y equivalentes al final del trimestre.
Para el año fiscal 2026, Skillsoft proyecta ingresos entre 530 y 545 millones de dólares y un EBITDA ajustado de 112 a 118 millones de dólares.
Skillsoft (NYSE: SKIL)는 2025 회계연도 4분기 및 연간 실적을 발표하며 매출이 예상치를 상회하고 조정 EBITDA가 전망 범위 상단에 위치했다고 밝혔습니다. 연간 매출은 5억 3,100만 달러에 달했으며, Talent Development Solutions가 4억 600만 달러, Global Knowledge가 1억 2,500만 달러를 기여했습니다.
회사는 4분기에 1억 3,400만 달러의 매출을 기록했으며, GAAP 기준 순손실은 3,100만 달러(주당 3.75달러)였습니다. 4분기 조정 EBITDA는 3,000만 달러로 22%의 마진을 나타냈습니다. 자유현금흐름은 4분기에 1,300만 달러로 개선되었습니다.
연간 기준으로 Skillsoft는 전년도의 3억 4,900만 달러 순손실에서 GAAP 순손실을 1억 2,200만 달러로 줄였습니다. 회사는 1억 900만 달러(21% 마진)의 조정 EBITDA와 1,200만 달러의 긍정적인 자유현금흐름을 기록했습니다. 총 부채는 5억 8,100만 달러로 감소했으며, 분기 말 현금 및 현금성 자산은 1억 300만 달러였습니다.
2026 회계연도에 Skillsoft는 매출을 5억 3,000만~5억 4,500만 달러 사이, 조정 EBITDA를 1억 1,200만~1억 1,800만 달러로 예상하고 있습니다.
Skillsoft (NYSE : SKIL) a publié ses résultats financiers du quatrième trimestre et de l'exercice 2025, affichant des revenus supérieurs aux prévisions et un EBITDA ajusté situé dans la partie haute de la fourchette prévue. Le chiffre d'affaires annuel a atteint 531 millions de dollars, avec Talent Development Solutions contribuant à hauteur de 406 millions et Global Knowledge à 125 millions.
La société a déclaré un chiffre d'affaires de 134 millions de dollars pour le quatrième trimestre, avec une perte nette GAAP de 31 millions de dollars (3,75 dollars par action). L'EBITDA ajusté du T4 s'est élevé à 30 millions de dollars, représentant une marge de 22 %. Le flux de trésorerie disponible s'est amélioré à 13 millions de dollars au T4.
Sur l'ensemble de l'année, Skillsoft a réduit sa perte nette GAAP à 122 millions de dollars contre 349 millions l'année précédente. La société a réalisé un EBITDA ajusté de 109 millions de dollars (marge de 21 %) et un flux de trésorerie disponible positif de 12 millions de dollars. La dette brute a diminué à 581 millions de dollars, avec 103 millions de dollars en liquidités et équivalents à la fin du trimestre.
Pour l'exercice 2026, Skillsoft prévoit un chiffre d'affaires compris entre 530 et 545 millions de dollars et un EBITDA ajusté entre 112 et 118 millions de dollars.
Skillsoft (NYSE: SKIL) meldete seine Finanzergebnisse für das vierte Quartal und das Geschäftsjahr 2025 und übertraf dabei die Umsatzprognosen sowie das bereinigte EBITDA am oberen Ende der erwarteten Spanne. Der Jahresumsatz erreichte 531 Millionen US-Dollar, wobei Talent Development Solutions 406 Millionen und Global Knowledge 125 Millionen beitrugen.
Das Unternehmen verzeichnete im vierten Quartal einen Umsatz von 134 Millionen US-Dollar und einen GAAP-Nettoverlust von 31 Millionen US-Dollar (3,75 US-Dollar pro Aktie). Das bereinigte EBITDA im Q4 betrug 30 Millionen US-Dollar, was einer Marge von 22 % entspricht. Der freie Cashflow verbesserte sich im vierten Quartal auf 13 Millionen US-Dollar.
Für das Gesamtjahr konnte Skillsoft den GAAP-Nettoverlust von 349 Millionen US-Dollar im Vorjahr auf 122 Millionen US-Dollar reduzieren. Das Unternehmen erzielte ein bereinigtes EBITDA von 109 Millionen US-Dollar (21 % Marge) und einen positiven freien Cashflow von 12 Millionen US-Dollar. Die Bruttoverschuldung sank auf 581 Millionen US-Dollar, mit 103 Millionen US-Dollar an liquiden Mitteln zum Quartalsende.
Für das Geschäftsjahr 2026 prognostiziert Skillsoft einen Umsatz zwischen 530 und 545 Millionen US-Dollar sowie ein bereinigtes EBITDA von 112 bis 118 Millionen US-Dollar.
- Adjusted EBITDA margin expanded to 22% in Q4 and 21% for full year
- Positive free cash flow of $12 million, improved from -$15 million previous year
- Reduced gross debt by $48 million year-over-year
- Top 10 TDS deals generated $22 million in total contract value
- AI simulator reached 1 million launches
- Full-year revenue declined to $531 million from $553 million
- Q4 revenue decreased to $134 million from $138 million
- Global Knowledge revenue dropped to $125 million from $148 million
- GAAP net loss of $122 million for the full year
- Flat Talent Development Solutions revenue year-over-year
Insights
Skillsoft's Q4 and full-year FY2025 results demonstrate meaningful progress in the company's transformation strategy despite top-line challenges. The most significant achievement is the company's improved profitability and cash flow generation, which signals operational efficiency gains taking hold.
Revenue came in at
The financial improvement story centers on profitability metrics. Adjusted EBITDA reached
The debt reduction of
The company's AI initiatives, particularly Skillsoft CAISY™ with nearly 1 million launches, represent potential future growth drivers, though monetization timelines remain unclear. With multi-year enterprise deals in the pipeline and focus on ecosystem integrations, Skillsoft appears to be stabilizing its core business while improving financial fundamentals.
Skillsoft's results reveal a company in transition, balancing legacy business constraints with emerging technology opportunities. The contrasting performance between segments tells an important story about the evolving corporate learning landscape – traditional training delivery (Global Knowledge) continues its structural decline (
The company's strategic pivot toward AI capabilities appears well-timed. The early traction of their AI simulator, Skillsoft CAISY™, with 1 million launches and 100 enterprise design partners, indicates market interest in AI-enhanced learning solutions. However, this remains in early adoption phases with unclear revenue impact timing.
The ecosystem expansion strategy, highlighted by integrations with major platforms like SAP Talent Intelligence Hub, addresses a critical competitive necessity in the enterprise learning space. These integrations help defend against potential displacement by expanding HR platforms while enhancing stickiness with existing customers.
Their top ten TDS deals totaling
The outlook for FY2026 indicates management expects continued headwinds in Global Knowledge while anticipating stable to modest growth in their digital platform business. The emphasis on transformation execution suggests ongoing operational restructuring rather than aggressive growth investments, aligning with the observed margin improvements and cash flow generation focus.
- Delivers full year revenue above the top end of outlook range and adjusted EBITDA at the top end of outlook range
- Continued strong growth in adjusted EBITDA and margin expansion
- Strong free cash flow performance for the quarter and full year
- Execution of strategic transformation initiatives positions Company well for continued improvement in fiscal 2026
- Provides financial outlook for full year fiscal 2026
Fiscal 2025 Fourth Quarter Select Metrics and Financials from Continuing Operations (1)(2)
-
Total revenue of
compared to$134 million in the prior year.$138 million -
Talent Development Solutions revenue of
up$103 million 1% from the prior year. -
Global Knowledge revenue of
compared to$31 million in the prior year.$36 million -
GAAP net loss of
compared to GAAP net loss of$31 million in the prior year. GAAP net loss per share of$245 million compared to GAAP net loss per share of$3.75 in the prior year.$30.38 -
Adjusted net income of
and adjusted net income per share of$17 million were flat to prior year.$2.11 -
Adjusted EBITDA from continuing operations of
, reflecting a margin of$30 million 22% of Revenue, compared to and a margin of$28 million 21% of Revenue in the prior year. -
Free cash flow of
compared to$13 million in the prior year.$5 million -
Gross debt of
at the end of the quarter, down$581 million compared to$48 million in the prior year.$629 million -
Ended the quarter with
of cash, cash equivalents, and restricted cash.$103 million
Fiscal 2025 Full Year Select Metrics and Financials from Continuing Operations (1)(2)
-
Total revenue of
compared to$531 million in the prior year.$553 million -
Talent Development Solutions revenue of
compared to$406 million in the prior year.$405 million -
Global Knowledge revenue of
compared to$125 million in the prior year.$148 million -
GAAP net loss of
compared to GAAP net loss of$122 million in the prior year. GAAP net loss per share of$349 million compared to GAAP net loss per share of$14.87 in the prior year.$43.38 -
Adjusted net income of
improved from adjusted net income of$35 million in the prior year. Adjusted net income per share of$34 million improved slightly from adjusted net income per share of$4.33 in the prior year.$4.25 -
Adjusted EBITDA from continuing operations of
, reflecting a margin of$109 million 21% of revenue, compared to and a margin of$105 million 19% of revenue in the prior year. -
Positive free cash flow of
compared to negative free cash flow of$12 million in the prior year.$15 million
“We continue to deliver strong execution of our Investor Day transformation plan, which is demonstrated in our fourth quarter and full year results,” said Ron Hovsepian, Skillsoft’s Executive Chair and Chief Executive Officer. “We delivered on our previously communicated fiscal 2025 commitments, driven by strong execution in the second half, and we are well positioned for continued improvement in fiscal 2026, subject to an evolving macroeconomic environment.”
Fiscal 2025 Fourth Quarter Business Highlights
-
Within our TDS segment, our top ten deals during the fourth quarter represented
in total contract value with many multi-year deals focused on skill building, skill measurement, ecosystem integrations, and ability to deliver custom content and content from other providers to support the full talent development lifecycle.$22 million -
GK's top ten deals during the fourth quarter represented nearly
in total contract value.$6 million - Our growing portfolio of AI capabilities is demonstrating solid early interest by customers and prospects reaching nearly a total of 1 million launches of our AI simulator, Skillsoft CAISY™, by individual learners and through our limited preview program with 100 enterprise organizations participating as design partners.
- Continued to enhance our ecosystem, highlighted by new integrations with several leading technology partners like SAP Talent Intelligence Hub.
“We are very pleased with our financial results for the fourth quarter and full fiscal year which came in at or above the high end of our previously issued guidance ranges,” said Rich Walker, Skillsoft’s Chief Financial Officer. “Looking ahead, we are confident in our ability to continue executing on our transformation initiatives and believe we are firmly on track to return to top line growth, drive continued margin expansion, and generate positive free cash flow this fiscal year as indicated by our outlook.”
Full-Year Fiscal 2026 Financial Outlook (2)
The following table reflects Skillsoft’s financial outlook for the fiscal year ending January 31, 2026, based on current market conditions, expectations, and assumptions:
GAAP Revenue |
|
||
Adjusted EBITDA |
|
(1) |
Growth calculated relative to the comparable prior year period unless otherwise noted. |
(2) |
See “Non-GAAP Financial Measures and Key Performance Metrics” below for the definitions of our key operational and non-GAAP metrics and how they are calculated and more information regarding the fact that the Company is unable to reconcile forward-looking non-GAAP measures without unreasonable efforts. We have provided at the back of this release reconciliations of our historical non-GAAP financial measures to the comparable GAAP measures. |
Webcast and Conference Call Information
Skillsoft will host a conference call and webcast today at 5:00 p.m. Eastern Time to discuss its financial results. To access the call, dial (877) 413‑9278 from
About Skillsoft
Skillsoft (NYSE: SKIL) empowers organizations and learners to unlock their full potential by delivering personalized, interactive learning experiences and enterprise-ready solutions. Powered by AI and strengthened by a broad ecosystem of partners, the Skillsoft platform helps customers solve some of today’s most complex business challenges including bridging skill gaps, improving talent retention, driving digital transformation, and future-proofing the workforce. Skillsoft is the talent development partner of choice for thousands of organizations – including
Non-GAAP Financial Measures And Key Performance Metrics
The Company has organized its business into two segments (or Business Units): Talent Development Solutions (formerly referred to as Content & Platform) and Global Knowledge (formerly referred to as Instructor-Led Training). We track the 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 have provided at the back of this release reconciliations of our historical non-GAAP financial measures to the comparable GAAP measures. We do not reconcile our forward-looking non-GAAP financial measures to the corresponding
We disclose the following non-GAAP financial measures and key performance metrics in this press release because we believe these non-GAAP financial measures and key performance metrics provide meaningful supplemental information.
-
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.
-
Adjusted net income (loss) - Adjusted net income (loss) is defined as net income (loss) excluding non-cash items, discrete and event-specific costs that do not represent normal, recurring, cash operating expenses necessary for our business operations, and certain accounting income and/or expenses that management believes are necessary to enhance the comparability and are useful in assessing our operating performance, include the following (including the related tax effects):
- Impairment charges - Non-cash goodwill, intangible or other asset impairment charges.
- Amortization of acquired intangible assets – Non-cash amortization expense of finite-lived intangible assets recognized as a part of business combination accounting.
- Acquisition and integration related costs – Costs incurred to effectuate an acquisition, including contingent compensation expenses, and integration related costs.
- Restructuring charges – Charges related to strategic cost saving initiatives, including severance costs, losses associated with the abandonment of right-of-use assets, and contract termination costs.
- Transformation costs – Costs incurred to transform our operations through significant strategic non-ordinary course transactions.
- System migration costs – Costs of temporary resources needed for the migration of content and customers from our legacy system to a global platform.
- Long-term incentive compensation expenses – Charges associated with long-term incentive compensation programs, including stock-based compensation, cash awards tied to stock performance, and awards granted in-lieu of stock that are intended to be settled in cash.
- Executive exit costs – Costs associated with the departure of executives.
- Fair value adjustments – Mark-to-market adjustments of warrants and hedge instruments.
-
Other (income) expense, net – Unrealized and realized gains or losses primarily resulting from fluctuations of
U.S. dollar appreciating or depreciating against other currencies, and impairments associated with property and equipment and other assets when their carrying values are not recoverable. - (Gain) loss sale of business – Gain or loss on non-routine sale on business.
- Income from discontinued operations – Income from discontinued operations that do not reflect our current operating performance.
Non-GAAP Financial Measures And Key Performance Metrics - continued
-
Adjusted EBITDA - Adjusted EBITDA is defined as net income (loss) is defined as net income (loss) excluding non-cash items, benefit from or provision for income taxes, discrete and event-specific costs that do not represent normal, recurring, cash operating expenses necessary for our business operations, and certain accounting income and/or expenses that management believes are necessary to enhance the comparability and are useful in assessing our operating performance, include the following (including the related tax effects):
- Impairment charges - Non-cash goodwill, intangible or other asset impairment charges.
- Acquisition and integration related costs – Costs incurred to effectuate an acquisition, including contingent compensation expenses, and integration related costs.
- Restructuring charges – Charges related to strategic cost saving initiatives, including severance costs, losses associated with the abandonment of right-of-use assets, and contract termination costs.
- Transformation costs – Costs incurred to transform our operations through significant strategic non-ordinary course transactions.
- System migration costs – Costs of temporary resources needed for the migration of content and customers from our legacy system to a global platform.
- Long-term incentive compensation expenses – Charges associated with long-term incentive compensation programs, including stock-based compensation, cash awards tied to stock performance, and awards granted in-lieu of stock that are intended to be settled in cash.
- Executive exit costs – Costs associated with the departure of executives.
- Fair value adjustments – Mark-to-market adjustments of warrants and hedge instruments.
-
Other (income) expense, net – Unrealized and realized gains or losses primarily resulting from fluctuations of
U.S. dollar appreciating or depreciating against other currencies, and impairments associated with property and equipment and other assets when their carrying values are not recoverable. - (Gain) loss sale of business – Gain or loss on non-routine sale on business.
- Income from discontinued operations – Income from discontinued operations that do not reflect our current operating performance.
- Interest expense (income), net – Interest expense on our term loan (net of the interest rate hedge affect) and accounts receivable facility borrowings, partially offset by interest income primarily from the use of money market investments to realize returns on cash balances.
- Amortization of intangible assets – Non-cash amortization expense for all finite-lived intangible assets.
- Depreciation expense – Non-cash depreciation expense for property and equipment assets.
-
Provision for (benefit from) income taxes – Current and deferred federal, state and foreign income taxes.
-
Adjusted operating expenses -Adjusted operating expenses are defined as costs of revenues, content and software development, selling and marketing, and general and administrative expenses, excluding depreciation expense, long-term incentive compensation expense, system migration costs, transformation costs, and other non-cash charges, as applicable.
-
Adjusted contribution margin – Adjusted contribution margin is defined as revenue less adjusted operating expenses, divided by revenue for the same period.
-
Business unit contribution profit - Segment ("business unit") contribution profit is defined as revenue, less business unit cost of revenues and business unit content and software development expenses, and business unit product research and management expenses.
-
Business unit contribution margin - Business unit contribution margin is defined as revenue, less business unit cost of revenues and business unit content and software development expenses, and business unit product research and management expenses, divided by revenue for the same period.
-
Business unit cost of revenues - Business unit cost of revenue is defined as cost of revenues, excluding depreciation expense, long-term incentive compensation expense, system migration, and transformation expenses.
-
Business unit content and software development expenses - Business unit content and software development expenses are defined as content and software development expenses, excluding depreciation, long-term incentive compensation, system migration, and transformation expenses.
-
Business unit product research and management expenses - Business unit product research and management expenses are defined as certain selling and marketing costs reflected in the business unit contribution profit.
-
Free cash flow – Free cash flow is defined as net cash provided by (used in) operating activities less purchases of property and equipment and internally developed software.
-
Adjusted free cash flow (levered) – Adjusted free cash flow (levered) is defined as free cash flow plus the cash impact for adjusted EBITDA excluded charges.
-
Free cash flow conversion – Free cash flow conversion is defined as free cash flow divided by adjusted EBITDA for the same period.
- Net leverage – Net leverage is defined as current maturities of long-term debt, plus borrowings under accounts receivable facility, plus long-term debt, less cash and equivalents and restricted cash, divided by adjusted EBITDA for the preceding twelve-month period.
Cautionary Notes Regarding 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. For all such statements, we claim the protection of the safe harbor for forward-looking statements provided by such sections and the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts, are forward-looking statements. These forward-looking statements include, but are not limited to, statements 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, future share repurchases, anticipated financial results, the impact of regulatory changes, our current and evolving business strategies, including with respect to acquisitions and dispositions, demand for our services, our competitive position, the benefits of new initiatives, growth of our business and operations, the effectiveness of our products, the outcomes of litigation proceedings and claims, the state and future of skilling in the workplace, our ability to successfully implement our plans, strategies, objectives, and our expectations and intentions. Forward-looking statements may, without limitation, be preceded by, followed by, or include words such as “may,” “will,” “would,” “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “continue,” “project,” “forecast,” “seek,” “outlook,” “target,” “goal,” “objective,” “potential,” “possible,” “probably,” or similar expressions, or employ such future or conditional verbs as “may,” “might,” “will,” “could,” “should,” or “would,” or may otherwise be indicated as forward-looking statements by grammatical construction, phrasing or context. 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 materially from those set forth in the forward-looking statements. All forward-looking disclosure is speculative by its nature, and we caution you against unduly relying on these forward-looking statements.
Factors that could cause or contribute to such differences include those described under “Part I - Item 1A. Risk Factors” and Part II, Item 7 - Management's Discussion and Analysis of Financial Condition and Results of Operations in our Form 10‑K for the fiscal year ended January 31, 2025. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements included in this document and in our other periodic filings with the Securities and Exchange Commission. The forward-looking statements contained in this document represent our estimates only as of the date of this filing and should not be relied upon as representing our estimates as of any subsequent date. While we may elect to update these forward-looking statements in the future, we specifically disclaim any obligation to do so, whether to reflect actual results, changes in assumptions, changes in other factors affecting such forward-looking statements, or otherwise, except as required by law.
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 purposes 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 current data available to us and our estimates regarding market position or other industry statistics 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.
SKILLSOFT CORP. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except number of shares and per share amounts) |
||||||||
|
|
January 31, 2025 |
|
|
January 31, 2024 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
100,766 |
|
|
$ |
136,308 |
|
Restricted cash |
|
|
2,571 |
|
|
|
10,215 |
|
Accounts receivable, net of allowance for credit losses of approximately |
|
|
178,989 |
|
|
|
185,638 |
|
Prepaid expenses and other current assets |
|
|
50,527 |
|
|
|
53,170 |
|
Total current assets |
|
|
332,853 |
|
|
|
385,331 |
|
Goodwill |
|
|
317,071 |
|
|
|
317,071 |
|
Intangible assets, net |
|
|
427,221 |
|
|
|
539,293 |
|
Operating right-of-use assets |
|
|
4,936 |
|
|
|
8,044 |
|
Other assets |
|
|
23,988 |
|
|
|
23,895 |
|
Total assets |
|
$ |
1,106,069 |
|
|
$ |
1,273,634 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT) |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current maturities of long-term debt |
|
$ |
6,404 |
|
|
$ |
6,404 |
|
Borrowings under accounts receivable facility |
|
|
1,000 |
|
|
|
44,980 |
|
Accounts payable |
|
|
13,458 |
|
|
|
14,512 |
|
Accrued compensation |
|
|
47,803 |
|
|
|
31,774 |
|
Accrued expenses and other current liabilities |
|
|
24,231 |
|
|
|
29,939 |
|
Operating lease liabilities |
|
|
1,791 |
|
|
|
3,049 |
|
Deferred revenue |
|
|
282,295 |
|
|
|
282,570 |
|
Total current liabilities |
|
|
376,982 |
|
|
|
413,228 |
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
573,267 |
|
|
|
577,487 |
|
Deferred tax liabilities |
|
|
42,039 |
|
|
|
52,148 |
|
Operating long-term lease liabilities |
|
|
6,431 |
|
|
|
9,251 |
|
Deferred revenue - non-current |
|
|
1,656 |
|
|
|
2,402 |
|
Other long-term liabilities |
|
|
11,848 |
|
|
|
13,531 |
|
Total long-term liabilities |
|
|
635,241 |
|
|
|
654,819 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Shareholders’ equity (deficit): |
|
|
|
|
|
|
|
|
Shareholders’ common stock - Class A common shares, |
|
|
1 |
|
|
|
1 |
|
Additional paid-in capital |
|
|
1,565,040 |
|
|
|
1,551,005 |
|
Accumulated deficit |
|
|
(1,443,386 |
) |
|
|
(1,321,478 |
) |
Treasury stock, at cost- 299,777 as of January 31, 2025 and January 31, 2024 |
|
|
(10,891 |
) |
|
|
(10,891 |
) |
Accumulated other comprehensive income (loss) |
|
|
(16,918 |
) |
|
|
(13,050 |
) |
Total shareholders’ equity (deficit) |
|
|
93,846 |
|
|
|
205,587 |
|
Total liabilities and shareholders’ equity (deficit) |
|
$ |
1,106,069 |
|
|
$ |
1,273,634 |
|
SKILLSOFT CORP. UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except number of shares and per share amounts) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
133,753 |
|
|
$ |
137,540 |
|
|
$ |
530,994 |
|
|
$ |
553,237 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of revenues |
|
|
33,625 |
|
|
|
38,459 |
|
|
|
134,879 |
|
|
|
153,157 |
|
Content and software development |
|
|
15,321 |
|
|
|
17,007 |
|
|
|
60,757 |
|
|
|
68,031 |
|
Selling and marketing |
|
|
40,288 |
|
|
|
40,661 |
|
|
|
162,879 |
|
|
|
170,982 |
|
General and administrative |
|
|
25,974 |
|
|
|
23,207 |
|
|
|
92,364 |
|
|
|
95,896 |
|
Amortization of intangible assets |
|
|
32,019 |
|
|
|
36,425 |
|
|
|
127,216 |
|
|
|
152,511 |
|
Impairment of goodwill and intangible assets |
|
|
— |
|
|
|
202,233 |
|
|
|
— |
|
|
|
202,233 |
|
Acquisition and integration related costs |
|
|
898 |
|
|
|
2,225 |
|
|
|
4,247 |
|
|
|
5,063 |
|
Restructuring |
|
|
2,912 |
|
|
|
5,386 |
|
|
|
18,273 |
|
|
|
13,978 |
|
Total operating expenses |
|
|
151,037 |
|
|
|
365,603 |
|
|
|
600,615 |
|
|
|
861,851 |
|
Operating income (loss) |
|
|
(17,284 |
) |
|
|
(228,063 |
) |
|
|
(69,621 |
) |
|
|
(308,614 |
) |
Other income (expense), net |
|
|
(584 |
) |
|
|
(696 |
) |
|
|
677 |
|
|
|
(1,986 |
) |
Fair value adjustment of warrants |
|
|
— |
|
|
|
4 |
|
|
|
— |
|
|
|
4,754 |
|
Fair value adjustment of interest rate swaps |
|
|
869 |
|
|
|
(8,430 |
) |
|
|
1,287 |
|
|
|
2,756 |
|
Interest income |
|
|
629 |
|
|
|
981 |
|
|
|
3,526 |
|
|
|
3,557 |
|
Interest expense |
|
|
(14,978 |
) |
|
|
(16,652 |
) |
|
|
(63,516 |
) |
|
|
(65,335 |
) |
Income (loss) before provision for (benefit from) income taxes |
|
|
(31,348 |
) |
|
|
(252,856 |
) |
|
|
(127,647 |
) |
|
|
(364,868 |
) |
Provision for (benefit from) income taxes |
|
|
(241 |
) |
|
|
(7,530 |
) |
|
|
(5,739 |
) |
|
|
(16,265 |
) |
Income (loss) from continuing operations |
|
|
(31,107 |
) |
|
|
(245,326 |
) |
|
|
(121,908 |
) |
|
|
(348,603 |
) |
Gain (loss) on sale of business |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(682 |
) |
Net income (loss) |
|
$ |
(31,107 |
) |
|
$ |
(245,326 |
) |
|
$ |
(121,908 |
) |
|
$ |
(349,285 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted - continuing operations |
|
$ |
(3.75 |
) |
|
$ |
(30.38 |
) |
|
$ |
(14.87 |
) |
|
$ |
(43.29 |
) |
Basic and diluted - discontinued operations |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.09 |
) |
Basic and diluted |
|
$ |
(3.75 |
) |
|
$ |
(30.38 |
) |
|
$ |
(14.87 |
) |
|
$ |
(43.38 |
) |
Weighted average common share outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
8,288,631 |
|
|
|
8,074,976 |
|
|
|
8,200,077 |
|
|
|
8,051,593 |
|
SKILLSOFT CORP. UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
||||||||
|
|
Twelve Months Ended January 31, |
|
|||||
|
|
2025 |
|
|
2024 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(121,908 |
) |
|
$ |
(349,285 |
) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
Impairment of goodwill and intangible assets |
|
|
— |
|
|
|
202,233 |
|
Amortization expense for intangible assets |
|
|
127,216 |
|
|
|
152,511 |
|
Stock-based compensation expense |
|
|
19,587 |
|
|
|
31,067 |
|
Non-cash operating lease right-of-use asset expense |
|
|
2,175 |
|
|
|
5,015 |
|
Depreciation expense |
|
|
3,374 |
|
|
|
3,330 |
|
Non-cash interest expense |
|
|
2,184 |
|
|
|
2,074 |
|
Non-cash property, equipment, software and operating right-of-use asset impairment charges |
|
|
2,622 |
|
|
|
5,230 |
|
Provision for credit loss expense (recovery) |
|
|
(61 |
) |
|
|
341 |
|
(Gain) loss on sale of business |
|
|
— |
|
|
|
682 |
|
Provision for (benefit from) deferred income taxes – non-cash |
|
|
(9,990 |
) |
|
|
(22,066 |
) |
Fair value adjustment of warrants |
|
|
— |
|
|
|
(4,754 |
) |
Fair value adjustment of interest rate swaps |
|
|
(1,287 |
) |
|
|
(2,756 |
) |
Changes in current assets and liabilities, net of effects from acquisitions: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
4,087 |
|
|
|
(2,091 |
) |
Prepaid expenses and other assets, including long-term |
|
|
(132 |
) |
|
|
(4,601 |
) |
Operating right-of-use assets and operating lease liabilities |
|
|
(4,487 |
) |
|
|
(6,041 |
) |
Accounts payable |
|
|
(855 |
) |
|
|
(3,848 |
) |
Accrued expenses and other liabilities, including long-term |
|
|
5,348 |
|
|
|
(6,425 |
) |
Deferred revenue |
|
|
2,092 |
|
|
|
2,202 |
|
Net cash provided by (used in) operating activities |
|
|
29,965 |
|
|
|
2,818 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(1,603 |
) |
|
|
(4,181 |
) |
Proceeds from sale of property and equipment |
|
|
10 |
|
|
|
— |
|
Internally developed software - capitalized costs |
|
|
(16,765 |
) |
|
|
(13,722 |
) |
Sale of SumTotal, net of cash transferred |
|
|
— |
|
|
|
(5,137 |
) |
Net cash provided by (used in) investing activities |
|
|
(18,358 |
) |
|
|
(23,040 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Shares repurchased for tax withholding upon vesting of restricted stock-based awards |
|
|
(1,127 |
) |
|
|
(1,649 |
) |
Payments to acquire treasury stock |
|
|
— |
|
|
|
(8,046 |
) |
Proceeds from (payments on) accounts receivable facility |
|
|
(43,980 |
) |
|
|
5,287 |
|
Principal payments on term loans |
|
|
(6,404 |
) |
|
|
(6,404 |
) |
Net cash provided by (used in) financing activities |
|
|
(51,511 |
) |
|
|
(10,812 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
(3,282 |
) |
|
|
1 |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
(43,186 |
) |
|
|
(31,033 |
) |
Cash, cash equivalents and restricted cash, beginning of period |
|
|
146,523 |
|
|
|
177,556 |
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
103,337 |
|
|
$ |
146,523 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
100,766 |
|
|
$ |
136,308 |
|
Restricted cash |
|
|
2,571 |
|
|
|
10,215 |
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
103,337 |
|
|
$ |
146,523 |
|
SKILLSOFT CORP. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (in thousands, except percentages, unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Talent Development Solutions |
|
$ |
102,805 |
|
|
$ |
101,957 |
|
|
$ |
405,530 |
|
|
$ |
404,850 |
|
Global Knowledge |
|
|
30,948 |
|
|
|
35,583 |
|
|
|
125,464 |
|
|
|
148,387 |
|
Total revenues, as reported |
|
$ |
133,753 |
|
|
$ |
137,540 |
|
|
$ |
530,994 |
|
|
$ |
553,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss), as reported |
|
$ |
(31,107 |
) |
|
$ |
(245,326 |
) |
|
$ |
(121,908 |
) |
|
$ |
(349,285 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of goodwill and intangible assets |
|
|
— |
|
|
|
202,233 |
|
|
|
— |
|
|
|
202,233 |
|
Amortization of acquired intangible assets (1) |
|
|
29,455 |
|
|
|
34,950 |
|
|
|
118,642 |
|
|
|
147,700 |
|
Acquisition and integration related costs |
|
|
898 |
|
|
|
2,225 |
|
|
|
4,247 |
|
|
|
5,063 |
|
Restructuring |
|
|
2,912 |
|
|
|
5,386 |
|
|
|
18,273 |
|
|
|
13,978 |
|
Transformation costs |
|
|
252 |
|
|
|
607 |
|
|
|
1,567 |
|
|
|
3,333 |
|
System migration costs |
|
|
— |
|
|
|
594 |
|
|
|
118 |
|
|
|
2,174 |
|
Long-term incentive compensation expenses |
|
|
10,164 |
|
|
|
8,150 |
|
|
|
20,602 |
|
|
|
31,067 |
|
Executive exit costs |
|
|
— |
|
|
|
— |
|
|
|
3,326 |
|
|
|
— |
|
Fair value adjustment of warrants |
|
|
— |
|
|
|
(4 |
) |
|
|
— |
|
|
|
(4,754 |
) |
Fair value adjustment of interest rate swaps |
|
|
(869 |
) |
|
|
8,430 |
|
|
|
(1,287 |
) |
|
|
(2,756 |
) |
Other (income) expense, net |
|
|
584 |
|
|
|
696 |
|
|
|
(677 |
) |
|
|
1,986 |
|
Loss (gain) on sale of business |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
682 |
|
Tax impact of adjustments |
|
|
5,199 |
|
|
|
(1,026 |
) |
|
|
(7,416 |
) |
|
|
(17,230 |
) |
Adjusted net income (loss) from continuing operations |
|
|
17,488 |
|
|
|
16,915 |
|
|
|
35,487 |
|
|
|
34,191 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
14,349 |
|
|
|
15,671 |
|
|
|
59,990 |
|
|
|
61,778 |
|
Expense (benefit from) income taxes, excluding tax impacts above |
|
|
(5,440 |
) |
|
|
(6,504 |
) |
|
|
1,677 |
|
|
|
965 |
|
Depreciation |
|
|
970 |
|
|
|
701 |
|
|
|
3,374 |
|
|
|
3,330 |
|
Amortization of capitalized internally developed software (1) |
|
|
2,564 |
|
|
|
1,475 |
|
|
|
8,574 |
|
|
|
4,811 |
|
Adjusted EBITDA from continuing operations |
|
$ |
29,931 |
|
|
$ |
28,258 |
|
|
$ |
109,102 |
|
|
$ |
105,075 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
8,288,631 |
|
|
|
8,074,976 |
|
|
|
8,200,077 |
|
|
|
8,051,593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted per share information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss), as reported |
|
$ |
(3.75 |
) |
|
$ |
(30.38 |
) |
|
$ |
(14.87 |
) |
|
$ |
(43.38 |
) |
Adjusted net income (loss) from continuing operations |
|
$ |
2.11 |
|
|
$ |
2.09 |
|
|
$ |
4.33 |
|
|
$ |
4.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income (loss) margin % |
|
|
13.1 |
% |
|
|
12.3 |
% |
|
|
6.7 |
% |
|
|
6.2 |
% |
Interest expense, net |
|
|
10.7 |
% |
|
|
11.4 |
% |
|
|
11.3 |
% |
|
|
11.2 |
% |
Expense (benefit from) income taxes, excluding tax impacts above |
|
|
(4.1 |
)% |
|
|
(4.7 |
)% |
|
|
0.3 |
% |
|
|
0.2 |
% |
Depreciation |
|
|
0.7 |
% |
|
|
0.5 |
% |
|
|
0.6 |
% |
|
|
0.6 |
% |
Amortization of capitalized internally developed software (1) |
|
|
2.0 |
% |
|
|
1.0 |
% |
|
|
1.6 |
% |
|
|
0.8 |
% |
Adjusted EBITDA margin % |
|
|
22.4 |
% |
|
|
20.5 |
% |
|
|
20.5 |
% |
|
|
19.0 |
% |
(1) All amortization is excluded from EBITDA. |
SKILLSOFT CORP. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES - continued (in thousands, except percentages, unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Talent Development Solutions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
102,805 |
|
|
$ |
101,957 |
|
|
$ |
405,530 |
|
|
$ |
404,850 |
|
Business unit cost of revenues |
|
|
14,702 |
|
|
|
16,921 |
|
|
|
61,183 |
|
|
|
65,426 |
|
Business unit content and software development expenses |
|
|
12,931 |
|
|
|
14,745 |
|
|
|
52,875 |
|
|
|
56,551 |
|
Business unit product research and management expenses |
|
|
2,687 |
|
|
|
1,325 |
|
|
|
9,001 |
|
|
|
7,278 |
|
Business unit contribution profit |
|
$ |
72,485 |
|
|
$ |
68,966 |
|
|
$ |
282,471 |
|
|
$ |
275,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business unit contribution margin |
|
|
70.5 |
% |
|
|
67.6 |
% |
|
|
69.7 |
% |
|
|
68.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Knowledge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
30,948 |
|
|
$ |
35,583 |
|
|
$ |
125,464 |
|
|
$ |
148,387 |
|
Business unit cost of revenues |
|
|
18,634 |
|
|
|
21,099 |
|
|
|
72,593 |
|
|
|
86,416 |
|
Business unit content and software development expenses |
|
|
542 |
|
|
|
633 |
|
|
|
2,637 |
|
|
|
2,752 |
|
Business unit contribution profit |
|
$ |
11,772 |
|
|
$ |
13,851 |
|
|
$ |
50,234 |
|
|
$ |
59,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business unit contribution margin |
|
|
38.0 |
% |
|
|
38.9 |
% |
|
|
40.0 |
% |
|
|
39.9 |
% |
SKILLSOFT CORP. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES - continued (in thousands, unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP costs of revenues |
|
$ |
33,625 |
|
|
$ |
38,459 |
|
|
$ |
134,879 |
|
|
$ |
153,157 |
|
Depreciation |
|
|
(82 |
) |
|
|
(140 |
) |
|
|
(397 |
) |
|
|
(553 |
) |
Long-term incentive compensation expenses |
|
|
(207 |
) |
|
|
(299 |
) |
|
|
(706 |
) |
|
|
(762 |
) |
Adjusted costs of revenues |
|
|
33,336 |
|
|
|
38,020 |
|
|
|
133,776 |
|
|
|
151,842 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP content and software development |
|
|
15,321 |
|
|
|
17,007 |
|
|
|
60,757 |
|
|
|
68,031 |
|
Depreciation |
|
|
(78 |
) |
|
|
(67 |
) |
|
|
(296 |
) |
|
|
(236 |
) |
Long-term incentive compensation expenses |
|
|
(1,770 |
) |
|
|
(968 |
) |
|
|
(4,831 |
) |
|
|
(6,318 |
) |
System migration |
|
|
— |
|
|
|
(594 |
) |
|
|
(118 |
) |
|
|
(2,174 |
) |
Adjusted content and software development |
|
|
13,473 |
|
|
|
15,378 |
|
|
|
55,512 |
|
|
|
59,303 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP selling and marketing |
|
|
40,288 |
|
|
|
40,661 |
|
|
|
162,879 |
|
|
|
170,982 |
|
Depreciation |
|
|
(134 |
) |
|
|
(83 |
) |
|
|
(665 |
) |
|
|
(922 |
) |
Long-term incentive compensation expenses |
|
|
(394 |
) |
|
|
(1,358 |
) |
|
|
(4,042 |
) |
|
|
(3,793 |
) |
Transformation |
|
|
— |
|
|
|
— |
|
|
|
(213 |
) |
|
|
(251 |
) |
Adjusted selling and marketing |
|
|
39,760 |
|
|
|
39,220 |
|
|
|
157,959 |
|
|
|
166,016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative |
|
|
25,974 |
|
|
|
23,207 |
|
|
|
92,364 |
|
|
|
95,896 |
|
Depreciation |
|
|
(676 |
) |
|
|
(411 |
) |
|
|
(2,016 |
) |
|
|
(1,619 |
) |
Long-term incentive compensation expenses |
|
|
(7,793 |
) |
|
|
(5,525 |
) |
|
|
(11,023 |
) |
|
|
(20,194 |
) |
Transformation |
|
|
(252 |
) |
|
|
(607 |
) |
|
|
(1,354 |
) |
|
|
(3,082 |
) |
Executive costs |
|
|
— |
|
|
|
— |
|
|
|
(3,326 |
) |
|
|
— |
|
Adjusted general and administrative |
|
|
17,253 |
|
|
|
16,664 |
|
|
|
74,645 |
|
|
|
71,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total GAAP operating expenses |
|
|
115,208 |
|
|
|
119,334 |
|
|
|
450,879 |
|
|
|
488,066 |
|
Depreciation |
|
|
(970 |
) |
|
|
(701 |
) |
|
|
(3,374 |
) |
|
|
(3,330 |
) |
Long-term incentive compensation expenses |
|
|
(10,164 |
) |
|
|
(8,150 |
) |
|
|
(20,602 |
) |
|
|
(31,067 |
) |
System migration |
|
|
— |
|
|
|
(594 |
) |
|
|
(118 |
) |
|
|
(2,174 |
) |
Transformation |
|
|
(252 |
) |
|
|
(607 |
) |
|
|
(1,567 |
) |
|
|
(3,333 |
) |
Executive costs |
|
|
— |
|
|
|
— |
|
|
|
(3,326 |
) |
|
|
— |
|
Adjusted operating expenses |
|
$ |
103,822 |
|
|
$ |
109,282 |
|
|
$ |
421,892 |
|
|
$ |
448,162 |
|
SKILLSOFT CORP. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES - continued (in thousands, unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Talent Development Solutions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues and content and software development expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP costs of revenues |
|
$ |
14,972 |
|
|
$ |
17,294 |
|
|
$ |
62,154 |
|
|
$ |
66,572 |
|
Depreciation |
|
|
(74 |
) |
|
|
(92 |
) |
|
|
(340 |
) |
|
|
(464 |
) |
Long-term incentive compensation expenses |
|
|
(196 |
) |
|
|
(281 |
) |
|
|
(631 |
) |
|
|
(682 |
) |
Business unit costs of revenues |
|
|
14,702 |
|
|
|
16,921 |
|
|
|
61,183 |
|
|
|
65,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP content and software development |
|
|
14,690 |
|
|
|
16,435 |
|
|
|
58,017 |
|
|
|
65,234 |
|
Depreciation |
|
|
(59 |
) |
|
|
(63 |
) |
|
|
(270 |
) |
|
|
(227 |
) |
Long-term incentive compensation expenses |
|
|
(1,700 |
) |
|
|
(1,033 |
) |
|
|
(4,754 |
) |
|
|
(6,282 |
) |
System migration |
|
|
— |
|
|
|
(594 |
) |
|
|
(118 |
) |
|
|
(2,174 |
) |
Business unit content and software development |
|
|
12,931 |
|
|
|
14,745 |
|
|
|
52,875 |
|
|
|
56,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP cost of revenues and content and software development expenses |
|
|
29,662 |
|
|
|
33,729 |
|
|
|
120,171 |
|
|
|
131,806 |
|
Depreciation |
|
|
(133 |
) |
|
|
(155 |
) |
|
|
(610 |
) |
|
|
(691 |
) |
Long-term incentive compensation expenses |
|
|
(1,896 |
) |
|
|
(1,314 |
) |
|
|
(5,385 |
) |
|
|
(6,964 |
) |
System migration |
|
|
— |
|
|
|
(594 |
) |
|
|
(118 |
) |
|
|
(2,174 |
) |
Business unit total cost of revenues and content and software development expenses |
|
$ |
27,633 |
|
|
$ |
31,666 |
|
|
$ |
114,058 |
|
|
$ |
121,977 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Knowledge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues and content and software development expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP costs of revenues |
|
$ |
18,653 |
|
|
$ |
21,165 |
|
|
$ |
72,725 |
|
|
$ |
86,585 |
|
Depreciation |
|
|
(8 |
) |
|
|
(48 |
) |
|
|
(57 |
) |
|
|
(89 |
) |
Long-term incentive compensation expenses |
|
|
(11 |
) |
|
|
(18 |
) |
|
|
(75 |
) |
|
|
(80 |
) |
Business unit costs of revenues |
|
|
18,634 |
|
|
|
21,099 |
|
|
|
72,593 |
|
|
|
86,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP content and software development |
|
|
631 |
|
|
|
572 |
|
|
|
2,740 |
|
|
|
2,797 |
|
Depreciation |
|
|
(19 |
) |
|
|
(4 |
) |
|
|
(26 |
) |
|
|
(9 |
) |
Long-term incentive compensation expenses |
|
|
(70 |
) |
|
|
65 |
|
|
|
(77 |
) |
|
|
(36 |
) |
System migration |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Business unit content and software development |
|
|
542 |
|
|
|
633 |
|
|
|
2,637 |
|
|
|
2,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP cost of revenues and content and software development expenses |
|
|
19,284 |
|
|
|
21,737 |
|
|
|
75,465 |
|
|
|
89,382 |
|
Depreciation |
|
|
(27 |
) |
|
|
(52 |
) |
|
|
(83 |
) |
|
|
(98 |
) |
Long-term incentive compensation expenses |
|
|
(81 |
) |
|
|
47 |
|
|
|
(152 |
) |
|
|
(116 |
) |
Business unit total cost of revenues and content and software development expenses |
|
$ |
19,176 |
|
|
$ |
21,732 |
|
|
$ |
75,230 |
|
|
$ |
89,168 |
|
SKILLSOFT CORP. FREE CASH FLOW RECONCILIATION (in thousands, unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Free cash flow reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
$ |
17,751 |
|
|
$ |
11,499 |
|
|
$ |
29,965 |
|
|
$ |
2,818 |
|
Purchase of property and equipment, net |
|
|
(783 |
) |
|
|
(428 |
) |
|
|
(1,593 |
) |
|
|
(4,181 |
) |
Internally developed software - capitalized costs |
|
|
(3,747 |
) |
|
|
(5,667 |
) |
|
|
(16,765 |
) |
|
|
(13,722 |
) |
Total free cash flow |
|
|
13,221 |
|
|
|
5,404 |
|
|
|
11,607 |
|
|
|
(15,085 |
) |
Cash impact for adjusted EBITDA excluded charges |
|
|
4,341 |
|
|
|
7,655 |
|
|
|
21,528 |
|
|
|
17,753 |
|
Adjusted free cash flow (levered) |
|
$ |
17,562 |
|
|
$ |
13,059 |
|
|
$ |
33,135 |
|
|
$ |
2,668 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250412726739/en/
Investors
Ross Collins or Stephen Poe
SKIL@alpha-ir.com
Media
Cameron Martin
cameron.martin@skillsoft.com
Source: Skillsoft Corp.