Delaware | | | 7389 | | | 81-4063248 |
(State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification No.) |
Marc D. Jaffe | | | Lisa Storey | | | Thomas Holden |
Benjamin J. Cohen | | | General Counsel | | | Rachel Phillips |
Latham & Watkins LLP | | | 3601 Walnut Street, | | | Ropes & Gray LLP |
885 Third Avenue | | | Suite 400 | | | 1211 Avenue of the Americas |
New York, NY 10022 | | | Denver, Colorado 80205 | | | New York, NY 10036 |
(212) 906-1200 | | | (720) 647-4948 | | | (212) 596-9000 |
Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ |
Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☐ |
| | | | Emerging growth company | | | ☒ |
| | Per Share | | | Total | |
Initial public offering price | | | $ | | | $ |
Underwriting discounts and commissions(1) | | | $ | | | $ |
Proceeds, before expenses, to us | | | $ | | | $ |
(1) | See “Underwriters” for a description of the compensation payable to the underwriters. |
Goldman Sachs & Co. LLC | | | J.P. Morgan | | | RBC Capital Markets | | | KKR |
(listed in alphabetical order) | | | | |
Barclays | | | Deutsche Bank Securities | | | Jefferies | | | Evercore ISI | | | Oppenheimer & Co. | | | Piper Sandler | | | Raymond James | | | Stifel |
Canaccord Genuity | | | JMP Securities | | | Academy Securities | | | Loop Capital Markets | | | R. Seelaus & Co., LLC | | | Ramirez & Co., Inc. |
| | Page | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
• | Accelerating adoption of digital technologies. Consumers’ preferences for digital experiences have accelerated in recent years. At the same time, new digital solutions are emerging to enable businesses to enhance growth, drive efficiencies, and increase customer engagement. |
• | Mobile enablement. Due in large part to consumer demand and purchasing habits, a substantial amount of commerce is now conducted via a mobile device, whether through a standalone mobile application or as an integrated, companion application to a broader web-based software. Mobile commerce is estimated to represent just over $4.00 of every $10.00 spent online, with growth rapidly outpacing other forms of eCommerce. |
• | Digital marketing. Digital channels are allowing businesses to reach their existing and potential end consumers in more innovative, effective and efficient ways than ever before. We estimate that approximately 65% of U.S. SMBs have currently adopted digital marketing tools, of which approximately 60% are expected to increase their spending on such tools, recognizing the power and importance of these digital channels. |
• | Digital payments. Today, we estimate that approximately 68% of SMBs in the United States have adopted digital payment processing solutions, up more than 20% over the last three years, a trend that we expect to continue in the future. Integrated payments (e.g., digital payment acceptance that is integrated into the software that companies use to manage their businesses) have driven operating efficiencies for businesses and have improved payment security and tracking as compared to traditional paper methods. |
• | Increasingly vertical- and micro vertical-specific software needs. SMBs across verticals are specializing in order to better compete and align with end-customer preferences, which has resulted in a greater need for niche, tailored software solutions to address micro-vertical workflows. |
• | Decreasing barriers to software adoption. Given their size and resource capabilities, SMBs generally require lower priced and easier-to-implement technology solutions than larger-scale enterprise businesses. As a result of the innovations in cloud technology and the proliferation of SaaS, today’s solutions are more affordable and easier for SMBs to implement than ever before. |
• | COVID-19 pandemic is accelerating pre-existing trends. We believe the COVID-19 pandemic has accelerated the need for digital transformation, resulting in SMBs increasing investment in technology to modernize customer engagement and drive growth and operational efficiencies. The effects of COVID-19 on businesses in addition to the preventative, and precautionary measures surrounding it have advanced the shift to modern, cloud-based software solutions. |
• | Lacking vertical-specific functionality. Traditional technology companies offer broad, horizontal solutions that apply a “one-size-fits-all” approach and aim to solve functional challenges across different verticals. For service SMBs, these solutions have an excess of broad functionality but lack the vertical specialization required in specific verticals. |
• | Sold as point solutions. Existing solutions typically address a single application, use case, or stage of a broader workflow. These solutions lack the necessary integration of business data and operational workflows that service SMBs need to execute end-to-end processes. Moreover, they limit visibility into business performance and businesses’ ability to optimize data gathered across various processes. |
• | Built on inflexible, legacy technology infrastructure. Existing solutions are often built on legacy, on-premise infrastructure. These technologies lack the flexibility and scalability required by today’s service SMBs, as well as the ability to customize solutions to meet individual customers’ needs. |
• | Cost and resource-intensive. Service SMBs are generally price-sensitive and have limited resources. Existing software solutions often require significant capital, time, and technical resources to implement, inhibiting faster adoption. Moreover, it is difficult for service SMBs to maintain these solutions and roll out new versions and add-on features without significant time and resources. |
• | Business Management Software: Our vertically-tailored Business Management Software is the system of action at the center of a service business’ operation, and is typically the point-of-entry and first solution adopted by a customer. Our software, designed for the day-to-day workflow needs of businesses in specific vertical end markets, streamlines front and back-office processes and provides polished customer-facing experiences. |
• | Billing & Payment Solutions: Our Billing & Payment Solutions provide integrated payments, billing and invoicing automation, and business intelligence and analytics. Our omni-channel payments capabilities include point-of-sale (POS), eCommerce, online bill payments, recurring billing, electronic invoicing, and mobile payments. Supported payment types include credit card, debit card and ACH processing. Based on the monthly average processing volume for the quarter ended March 31, 2021, we estimate that we process annualized total volume of $7.5 billion. Our payments platform also provides a full suite of service commerce features, including customer management as well as cash flow reporting and analytics. |
• | Customer Engagement Applications: Our Customer Engagement Applications modernize how businesses engage and interact with customers by leveraging innovative, bespoke customer listening and communication solutions to improve the customer experience and increase retention. Our software provides customer listening capabilities with real-time customer surveying and analysis to allow standalone businesses and multi-location brands to receive voice-of-the-customer insights and manage |
• | Marketing Technology Solutions: Our Marketing Technology Solutions work with our Customer Engagement Applications to help customers build their businesses by invigorating marketing operations and improving return on investment across the customer lifecycle. These solutions help businesses to manage campaigns, generate quality leads, increase conversion and repeat sales, improve customer loyalty and provide a polished brand experience. Our solutions include: custom website design, development and hosting, responsive web design, marketing campaign design and management, search engine optimization (SEO), paid search and display advertising, social media and blog automation, call tracking, review monitoring, and marketplace lead generation, among others. |
• | EverPro – Home Services: Our EverPro solutions are purpose-built for home service professionals, with varying specialized functionality for micro-verticals. For home improvement and field service professionals, project management and field service management applications serve as their business systems of action, respectively. Professionals in this market rely significantly on driving business from residential homeowners, and thus value tailored solutions which capture and manage lead generation from those end consumers. |
• | EverHealth – Health Services: Our EverHealth solutions are purpose-built for health service professionals. The health services market is rooted in a group of core solutions, including practice management and electronic health record (EHR) / electronic medical record (EMR) software. We believe that our patient and provider engagement solutions position us well to benefit from major industry trends such as the digitalization of front-office operations and patient engagement. |
• | EverWell – Fitness and Wellness: Our EverWell solutions are purpose-built for fitness and wellness service professionals. The fitness and wellness market includes tech-savvy businesses which generally require integrated solutions that provide modern, convenient experiences for end consumers. Member management and consumer-facing scheduling and facility access solutions are “must-have” software capabilities for modern gyms, spas and salons. In addition, adjacent solutions in relationship management, inventory management, personal training scheduling, and fitness tracking are increasingly needed to support a seamless, value-add consumer experience. |
• | Tailored, vertical-specific approach. We are exclusively focused on providing service SMBs with tailored SaaS solutions to help meet their specific needs. Our vertical and micro-vertical approach enables us to provide tailored solutions featuring critical vertical-specific functionality that better serves our customers when compared to industry-agnostic solutions offered by other businesses. |
• | Integrated solutions for end-to-end workflow. Our end-to-end suites integrate solutions across the full range of our customers’ workflows (including internal and back-office functions, and customer-facing services), simplifying their operations and providing a frictionless experience when compared to disjointed point solutions offered by other software businesses. |
• | SaaS-based solutions. Our scalable and flexible SaaS solutions alleviate resource needs associated with implementing and managing costly on-premise infrastructure, which simplifies the management of distributed workforces, enhances operational simplicity, and provides continuous delivery of updates and upgrades to our solutions. |
• | Mobile capabilities. Our SaaS, web-based, and mobile solutions enable business owners, administrators, and in-the-field service professionals to access schedules, customer accounts, and business performance analytics, among other critical features, wherever they are. In addition, our native mobile applications provide in-depth service delivery functionality for technicians and service professionals in-the-field, even out of cellular or wireless network areas. |
• | Exceptional digital experiences. Our customers’ use of our offerings allows them to deliver exceptional digital experiences to consumers across multiple channels, enhancing engagement, retention, and loyalty. For example, our customers can use our technology to develop modern touchpoints for consumers such as online scheduling, appointment reminders, online customer portals, online and mobile payments, SMS text updates, email updates, and consumer-facing mobile applications. |
• | Cost- and resource-efficient. SMBs are generally price-sensitive and resource-constrained, however legacy software solutions are often too expensive to adopt. Our solutions are affordable and easy to implement, and our customers benefit from our strong customer service capabilities, enabling them to optimize their use of digital solutions without significant financial or resource burden. |
• | Customer-driven innovation. The insight we gain into our over 500,000 customers’ use of our offerings informs our product pipeline, allowing us to constantly refine existing solutions and deliver new solutions that are most valuable to them. |
• | Attract new customers: We believe that there is a significant opportunity to attract new customers with our current offerings and within the market segments in which we currently operate. We estimate that there are over 31 million service SMBs in North America alone, and 400 million globally. Our current verticals and adjacent markets in the service economy are highly fragmented. By improving the awareness of our brands and solutions, we believe that we can increase penetration and sell our complete value chain of solutions to service SMB customers. Through acquisitions and organic growth of our business, the number of customers on our platform increased from approximately 110,000 at the end of 2018 to over 500,000 at the end of 2020. |
• | Expand into new products and verticals: Given our position in the service SMB ecosystem, as well as our relationships and level of entrenchment with our customers, we use insights gained through our customer lifecycle to identify additional solutions that are value-additive for our customers. These insights allow us to continually assess opportunities to develop or acquire solutions to further expand market share, drive customer stickiness, and fuel growth for our business. |
• | Cross-sell into existing customers: Today, we serve over 500,000 service SMBs, which represent a significant opportunity for growth. As we become more entrenched in our customers’ daily business |
• | Our limited operating history and our evolving business make it difficult to evaluate our future prospects and the risks and challenges we may encounter. |
• | Our recent growth rates may not be sustainable or indicative of future growth and we expect our growth rate to slow. |
• | We have experienced net losses in the past and we may not achieve profitability in the future. |
• | We may continue to experience significant quarterly and annual fluctuations in our operating results due to a number of factors, which makes our future operating results difficult to predict. |
• | We may reduce our rate of acquisitions and may be unsuccessful in achieving continued growth through acquisitions. |
• | Revenues and profits generated through acquisition may be less than anticipated, and we may fail to uncover all liabilities of acquisition targets. |
• | In order to support the growth of our business and our acquisition strategy, we may need to incur additional indebtedness or seek capital through new equity or debt financings. |
• | We may not be able to continue to expand our share of our existing vertical markets or expand into new vertical markets, which would inhibit our ability to grow and increase our profitability. |
• | We face intense competition in each of the industries in which we operate, which could negatively impact our business, results of operations and financial condition and cause our market share to decline. |
• | The industries in which we operate are rapidly evolving and subject to consolidation and the market for technology-enabled services that empower SMBs is relatively immature and unproven. |
• | We are subject to economic and political risk, the business cycles of our clients and changes in the overall level of consumer and commercial spending, which could negatively impact our business, financial condition and results of operations. |
• | We are dependent on payment card networks, such as Visa and MasterCard, and payment processors, such as Worldpay and PayPal, and if we fail to comply with the applicable requirements of our payment network or payment processors, they can seek to fine us, suspend us or terminate our registrations through our bank sponsors. |
• | If we cannot keep pace with rapid developments and changes in the electronic payments market or are unable to introduce, develop and market new and enhanced versions of our software solutions, we may be put at a competitive disadvantage with respect to our services that incorporated payment technology. |
• | Real or perceived errors, failures or bugs in our solutions could adversely affect our business, results of operations, financial condition and growth prospects. |
• | Unauthorized disclosure, destruction or modification of data, disruption of our software or services could expose us to liability, protracted and costly litigation and damage our reputation. |
• | Our estimated total addressable market is subject to inherent challenges and uncertainties. |
• | Failure to effectively develop and expand our sales and marketing capabilities could harm our ability to increase our customer base and achieve broader market acceptance and utilization of our solutions. |
• | Our systems and our third-party providers’ systems may fail, or our third-party providers may discontinue providing their services or technology generally or to us specifically, which in either case could interrupt our business, cause us to lose business and increase our costs. |
• | If lower margin solutions and services grow at a faster rate than our higher margin solutions and services, we may experience lower aggregate profitability and margins. |
• | The outbreak of the novel strain of coronavirus disease has impacted, and a future pandemic, epidemic or outbreak of an infectious disease in the United States could impact, our business, financial condition and results of operations, as well as the business or operations of third parties with whom we conduct business. |
• | We may be unable to adequately protect or enforce, and we may incur significant costs in enforcing or defending, our intellectual property and other proprietary rights. |
• | We may be subject to patent, trademark and other intellectual property infringement claims, which may be time-consuming, and cause us to incur significant liability and increase our costs of doing business. |
• | We are subject to governmental regulation and other legal obligations, including those related privacy, data protection and information security and the healthcare industry, and our actual or perceived failure to comply with such regulations and obligations could harm our business. Compliance with such laws could also impair our efforts to maintain and expand our customer and user bases, and thereby decrease our revenue. |
• | The parties to our sponsor stockholders agreement, who will also hold a significant portion of our common stock, will control the direction of our business and such parties’ ownership of our common stock will prevent you and other stockholders from influencing significant decisions. |
• | We will be a “controlled company” under the corporate governance rules of The Nasdaq Stock Market and, as a result, will qualify for, and intend to rely on, exemptions from certain corporate governance requirements. You will not have the same protections afforded to stockholders of companies that are subject to such requirements. |
• | the option to present only two years of audited financial statements and only two years of related Management’s Discussion and Analysis of Financial Condition and Results of Operations in this prospectus; |
• | not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002; |
• | reduced disclosure obligations regarding executive compensation in our periodic reports, proxy statements and registration statements; and |
• | exemptions from the requirements of holding nonbinding, advisory stockholder votes on executive compensation or on any golden parachute payments not previously approved. |
• | 15,067,907 shares of our common stock issuable upon the exercise of outstanding options under our Amended & Restated 2016 Equity Incentive Plan, or the 2016 Plan, as of March 31, 2021, at a weighted-average exercise price of $8.83 per share; |
• | 22,000,000 shares of our common stock that will become available for future issuance under our 2021 Incentive Award Plan, or the 2021 Plan, which will become effective in connection with the completion of this offering, as well as any shares that become issuable pursuant to provisions in the 2021 Plan that automatically increase the share reserve under the 2021 Plan; |
• | 320,500 shares of our common stock issuable upon the exercise of options to be granted to certain employees under our 2021 Plan, which will become effective in connection with the completion of this offering, with an exercise price equal to the initial public offering price; |
• | 535,833 shares of our common stock, based on an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, issuable upon the exercise of options to be granted to certain employees under our 2021 Plan, which will become effective in connection with the completion of this offering; |
• | 535,833 shares of our common stock, based on an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, issuable upon the vesting of restricted stock units, or RSUs, to be granted under our 2021 Plan, which will become effective in connection with the completion of this offering; and |
• | 4,500,000 shares of our common stock that will become available for future issuance under our 2021 Employee Stock Purchase Plan, or the ESPP, which will become effective in connection with the completion of this offering, as well as any shares that become issuable pursuant to provisions in the ESPP that automatically increase the share reserve under the ESPP. |
• | the automatic conversion of all 125,040,681 outstanding shares of our convertible preferred stock, which includes shares issuable upon the conversion of 7,857,142 shares of our Series C convertible preferred stock issued subsequent to March 31, 2021, into an equal number of shares of our common stock, which will occur prior to the closing of this offering, or the Preferred Stock Conversion; |
• | the vesting of 571,474 restricted stock awards in connection with the issuance of our Series C convertible preferred stock subsequent to March 31, 2021; |
• | the filing and effectiveness of our amended and restated certificate of incorporation and the adoption of our amended and restated bylaws, each of which will be in effect prior to the closing of this offering; |
• | the issuance of an aggregate of 4,411,764 shares of common stock to entities affiliated with Silver Lake upon the closing of the private placement, based on an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus; |
• | no exercise of outstanding options; and |
• | no exercise of the underwriters’ option to purchase additional shares of our common stock. |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||||||||
| | 2018 | | | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | (unaudited) | | | | | | | (unaudited) | ||||||
| | (in thousands, except share and per share data) | |||||||||||||
Revenues: | | | | | | | | | | | |||||
Subscription and transaction fees | | | $93,810 | | | $187,970 | | | $232,931 | | | $56,498 | | | $75,195 |
Marketing technology solutions | | | 29,921 | | | 37,521 | | | 86,331 | | | 15,182 | | | 25,388 |
Other | | | 5,958 | | | 16,651 | | | 18,263 | | | 5,345 | | | 4,323 |
Total revenues | | | 129,689 | | | 242,142 | | | 337,525 | | | 77,025 | | | 104,906 |
Operating expenses: | | | | | | | | ||||||||
Cost of revenues (exclusive of depreciation and amortization presented separately below)(1) | | | 29,352 | | | 73,098 | | | 115,020 | | | 27,812 | | | 35,674 |
Sales and marketing(1) | | | 33,581 | | | 46,264 | | | 50,246 | | | 13,604 | | | 19,689 |
Product development(1) | | | 11,208 | | | 26,124 | | | 30,386 | | | 8,452 | | | 10,325 |
General and administrative(1) | | | 51,006 | | | 97,962 | | | 87,068 | | | 20,667 | | | 22,094 |
Depreciation and amortization | | | 24,151 | | | 52,949 | | | 76,844 | | | 16,838 | | | 23,697 |
Total operating expenses | | | 149,298 | | | 296,397 | | | 359,564 | | | 87,373 | | | 111,479 |
Operating loss | | | (19,609) | | | (54,255) | | | (22,039) | | | (10,348) | | | (6,573) |
Interest and other expense, net | | | (13,474) | | | (40,004) | | | (41,545) | | | (10,751) | | | (12,949) |
Loss on debt extinguishment | | | — | | | (15,518) | | | — | | | — | | | — |
Net loss before income tax benefit | | | (33,083) | | | (109,777) | | | (63,584) | | | (21,099) | | | (19,522) |
Income tax benefit | | | 5,690 | | | 16,032 | | | 3,630 | | | 1,197 | | | 3,527 |
Net loss | | | $(27,393) | | | $(93,745) | | | $(59,954) | | | $(19,902) | | | $(15,995) |
Pro forma net loss per share attributable to common stockholders(2): | | | | | | | | | | | |||||
Basic | | | | | | | $(0.71) | | | | | $(0.13) | |||
Diluted | | | | | | | $(0.71) | | | | | $(0.13) |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||||||||
| | 2018 | | | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | (unaudited) | | | | | | | (unaudited) | ||||||
| | (in thousands, except share and per share data) | |||||||||||||
Weighted-average shares used in computing pro forma net loss per share attributable to common stockholders(2): | | | | | | | | | | | |||||
Basic | | | | | | | 190,838,367 | | | | | 192,372,862 | |||
Diluted | | | | | | | 190,838,367 | | | | | 192,372,862 |
(1) | Includes stock-based compensation as follows: |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||||||||
| | 2018 | | | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | (unaudited) | | | | | | | (unaudited) | ||||||
| | (in thousands) | |||||||||||||
Cost of revenues | | | $— | | | $— | | | $— | | | $— | | | $1 |
Sales and marketing | | | — | | | — | | | — | | | — | | | 29 |
Product development | | | — | | | — | | | — | | | — | | | 33 |
General and administrative | | | 7,037 | | | 30,079 | | | 10,721 | | | 846 | | | 840 |
Total stock-based compensation expense | | | $7,037 | | | $30,079 | | | $10,721 | | | $846 | | | $903 |
(2) | Pro forma earnings per share, basic and diluted, and the weighted-average common shares used in the computation of such per share amounts, give effect to (i) the issuance of 7,857,142 shares of our Series C convertible preferred stock in May 2021 and the vesting of 571,474 restricted stock awards, including stock-based compensation expense of $9.7 million related to such vesting, in connection with such issuance, (ii) the Preferred Stock Conversion, (iii) the filing and effectiveness of our amended and restated certificate of incorporation, (iv) the sale and issuance by us of 19,117,648 shares of our common stock in this offering at an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, and after deducting the underwriting discounts and commissions and estimated offering expenses payable by us, net of amounts recorded in accrued expenses and other, and other assets at March 31, 2021, (v) the sale and issuance by us of 4,411,764 shares of our common stock in the private placement at an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus and (vi) the Refinancing, including the estimated impact of reduced interest expense resulting from the lower effective interest rate of the New Credit Facilities as compared to the existing Credit Facilities, the application of the net proceeds from this offering as described in “Use of Proceeds,” the debt extinguishment charge of $18.9 million resulting from the Refinancing and the reduced aggregate principal amount to be outstanding following the Refinancing, in each case as if it had occurred at January 1, 2020, the beginning of the earliest period presented. The estimated impact of reduced interest expense described above is based on our expectations regarding the terms of our New Credit Facilities, including an expected interest rate reduction of 125 basis points. |
| | Year Ended December 31, 2020 | | | Three Months Ended March 31, 2021 | |
Net loss | | | $(59,954) | | | $(15,995) |
Stock-based compensation expenses(a) | | | (9,715) | | | — |
Debt extinguishment charge(b) | | | (18,902) | | | — |
Adjustment for reduced interest expense(c) | | | 21,290 | | | 6,716 |
Accretion of Series B convertible preferred stock to redemption value(d) | | | (67,811) | | | (15,105) |
Pro forma net loss | | | $(135,092) | | | $(24,384) |
(a) | In May 2021, 571,474 restricted stock awards vested in connection with the issuance of our Series C convertible preferred stock. In connection with such vesting, we incurred vesting expense of $9.7 million based on a vesting price per share of $17.00. This adjustment is not tax affected as the impact amount would have been offset by a corresponding adjustment to the deferred tax asset valuation allowances. |
(b) | In connection with the refinancing, we expect to incur a debt extinguishment charge related to the repayment of our existing Credit Facilities. Our capitalized deferred financing costs and discounts were $18.9 million as of January 1, 2020, which represents the extinguishment charge as of that date had we refinanced our existing Credit Facilities on January 1, 2020. This adjustment is not tax affected as the impact amount would have been offset by a corresponding adjustment to the deferred tax asset valuation allowances. |
(c) | These adjustments reflect the elimination of the historical interest expense and amortization of deferred financing costs and discounts (presented as a combined amount of “interest expense”) related to the existing Credit Facilities, as well as the incurrence of interest expense and deferred financing costs related to the New Credit Facilities, after reflecting the pro forma effect of the refinancing as follows: |
| | Year Ended December 31, 2020 | |||||||
| | Interest Expense | | | Debt Issuance Costs | | | Total | |
Existing Credit Facilities | | | $41,208 | | | — | | | $41,208 |
New Credit Facilities | | | $(18,704) | | | $(1,214) | | | $(19,918) |
Total | | | $22,504 | | | $(1,214) | | | $21,290 |
| | Three Months Ended March 31, 2021 | |||||||
| | Interest Expense | | | Debt Issuance Costs | | | Total | |
Existing Credit Facilities | | | $11,694 | | | — | | | $11,694 |
New Credit Facilities | | | $(4,676) | | | $(302) | | | $(4,978) |
Total | | | $7,018 | | | $(302) | | | $6,716 |
(d) | For the year ended December 31, 2020 and the three months ended March 31, 2021, we recorded the accretion of our Series B convertible preferred stock by increasing its carrying value and recording a corresponding reduction of additional paid-in capital in the amounts of $67.8 million and $15.1 million, respectively. For additional information, see Note 12 to each of our audited consolidated financial statements and our unaudited interim consolidated financial statements that are included elsewhere in this prospectus. |
| | Year Ended December 31, 2020 | | | Three Months Ended March 31, 2021 | |
Weighted-average shares outstanding | | | 41,696,800 | | | 43,231,295 |
Series A convertible preferred stock | | | 44,957,785 | | | 44,957,785 |
Series B convertible preferred stock | | | 72,225,754 | | | 72,225,754 |
Series C convertible preferred stock | | | 7,857,142 | | | 7,857,142 |
Vested restricted stock awards(a) | | | 571,474 | | | 571,474 |
Common stock sold in this offering and the private placement(b) | | | 23,529,412 | | | 23,529,412 |
Weighted-average shares outstanding –pro forma | | | 190,838,367 | | | 192,372,862 |
(a) | In May 2021, 571,474 restricted stock awards vested in connection with the issuance of our Series C convertible preferred stock. |
(b) | Assuming the sale and issuance by us of (i) 19,117,648 shares of our common stock in this offering at an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, and (ii) the sale and issuance by us of 4,411,764 shares of our common stock in the private placement at an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus. |
| | As of March 31, 2021 | |||||||
| | Actual | | | Pro Forma(1) | | | Pro Forma as Adjusted(2) | |
| | (unaudited) | |||||||
| | (in thousands) | |||||||
Cash, cash equivalents and restricted cash(3) | | | $88,925 | | | $198,749 | | | $199,560 |
Working capital(4) | | | 55,814 | | | 165,638 | | | 170,949 |
Total assets | | | 1,377,363 | | | 1,487,187 | | | 1,487,998 |
Deferred revenue, current and long-term | | | 21,140 | | | 21,140 | | | 21,140 |
Long-term debt, including current portion(5) | | | 766,383 | | | 766,383 | | | 425,571 |
Total liabilities | | | 871,605 | | | 871,605 | | | 530,793 |
Total convertible preferred stock | | | 923,415 | | | — | | | — |
Total stockholders’ (deficit)/equity | | | (417,657) | | | 615,582 | | | 996,060 |
(1) | The pro forma column reflects (i) the issuance of 7,857,142 shares of our Series C convertible preferred stock in May 2021 and the vesting of 571,474 restricted stock awards in connection with such issuance, (ii) the Preferred Stock Conversion and (iii) the filing and effectiveness of our amended and restated certificate of incorporation. Pro forma column does not reflect the expected use of cash in connection with the acquisition of Timely. See “Summary—Recent Developments.” |
(2) | The pro forma as adjusted column reflects (i) the items described in footnote (1), (ii) the sale and issuance by us of 19,117,648 shares of our common stock in this offering at an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, and after deducting the underwriting discounts and commissions and estimated offering expenses payable by us, net of amounts recorded in accrued expenses and other, and other assets at March 31, 2021, (iii) the sale and issuance by us of 4,411,764 shares of our common stock in the private placement at an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus and (iv) the Refinancing, including the application of the net proceeds from this offering as described in “Use of Proceeds,” and the debt extinguishment charge of $18.9 million resulting from the Refinancing. Pro forma as adjusted column does not reflect the expected use of cash in connection with the acquisition of Timely. See “Summary—Recent Developments.” Each $1.00 increase (decrease) in the assumed initial public offering price of $17.00 per share, which is the midpoint of the assumed offering price range set forth on the cover of this prospectus, would (decrease) increase our use of the New Revolver by $17.9 million in connection with the Refinancing and the application of the net proceeds from this offering, and would result in a (decrease) increase in the number of shares of common stock issued and outstanding as a result of the private placement equal to $75.0 million divided by the increased or decreased price, as applicable. Assuming we do not change the extent to which we use the New Revolver in response to any increase or decrease in the assumed initial public offering price, each $1.00 increase (decrease) in the assumed initial public offering price of $17.00 per share, which is the midpoint of the assumed offering price range set forth on the cover of this prospectus, would increase (decrease) the amount of our pro forma cash, cash equivalents and restricted cash, total assets, and total stockholders’ deficit by $17.9 million, assuming that the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same, after deducting the underwriting discounts and commissions and estimated offering expenses payable by us. Similarly, each increase (decrease) of 1.0 million shares in the number of shares offered by us would (decrease) increase our use of the New Revolver by $15.9 million in connection with the Refinancing and the application of the net proceeds from this offering. Assuming we do not change the extent to which we use the New Revolver in response to any increase or decrease in the number of shares offered by us, each increase (decrease) of 1.0 million shares in the number of shares offered by us would increase (decrease) the amount of our pro forma cash, cash equivalents and restricted cash, total assets, and total stockholders’ deficit by $15.9 million, assuming the assumed initial public offering price remains the same, and after deducting the underwriting discounts and commissions and estimated offering expenses payable by us. The pro forma information discussed above is illustrative only and will be adjusted based on the actual initial public offering price, the number of shares we sell and other terms of this offering that will be determined at pricing. |
(3) | Includes restricted cash of $2 million as of March 31, 2021. |
(4) | We define working capital as current assets less current liabilities. See our consolidated financial statements and the accompanying notes included elsewhere in this prospectus for further details regarding our current assets and current liabilities. |
(5) | Net of debt issuance costs and discounts of $29.9 million as of March 31, 2021. |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||
| | 2019 | | | 2020 | | | 2021 | |
Pro Forma Revenue Growth Rate(1) | | | 15.8% | | | 6.7% | | | 11.9% |
(1) | Please see “Management’s Discussion and Analysis of Financial Condition and Results of Operations —Key Business and Financial Metrics—Pro Forma Revenue Growth Rate” for a description of Pro Forma Revenue Growth Rate. |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||||||||
| | 2018 | | | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | (in thousands) | |||||||||||||
Gross Profit(1) | | | $94,584 | | | $158,855 | | | $207,691 | | | $45,898 | | | $64,645 |
Adjusted Gross Profit(2) | | | $100,337 | | | $169,044 | | | $222,505 | | | $49,213 | | | $69,232 |
Adjusted EBITDA(2) | | | $15,177 | | | $38,325 | | | $78,790 | | | $8,213 | | | $21,310 |
(1) | Gross profit is calculated as total revenues less cost of revenues (exclusive of depreciation and amortization), amortization of developed technology, amortization of capitalized software and depreciation expense (allocated to cost of revenues). |
(2) | Adjusted Gross Profit and Adjusted EBITDA are non-GAAP financial measures. For a reconciliation of each of Adjusted Gross Profit and Adjusted EBITDA to the most directly comparable U.S. GAAP financial measure, information about why we consider such measure useful and a discussion of the material risks and limitations of such measure, please see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Key Business and Financial Metrics—Non-GAAP Financial Measures.” |
• | attract new and digitally-inclined service SMBs to the EverCommerce platform; |
• | retain existing customers and leverage cross-sell and upsell opportunities; |
• | successfully update the EverCommerce platform, including expanding into new verticals and international markets and integrating additional solution capabilities to further benefit our service SMB customers and enhance the end-customer experience; |
• | expand through future acquisitions and successfully identify and integrate acquired entities, services and technologies; |
• | hire, integrate and retain talented people at all levels of our organization; |
• | comply with existing and new laws and regulations applicable to our business and in the industries in which we participate; |
• | anticipate and respond to macroeconomic changes, changes within the existing and future industries in which we participate, including the home services, health services, and fitness and wellness industries, and changes in the markets in which we operate; |
• | foresee and manage market volatility impacts on market value; |
• | react to challenges from existing and new competitors; |
• | improve and enhance the value of our reputation and brand; |
• | effectively manage our growth; and |
• | maintain and improve the infrastructure underlying the EverCommerce platform, including our software, websites, mobile applications and data centers, as well as our cybersecurity and data protection measures. |
• | our ability to increase sales to existing customers and to renew agreements with our existing customers at comparable prices; |
• | our ability to attract new customers with greater needs for our services; |
• | changes in our pricing policies or those of our competitors, or pricing pressure on our software and related services; |
• | periodic fluctuations in demand for our software and services and volatility in the sales of our solutions and services; |
• | the success or failure of our acquisition strategy; |
• | our ability to timely develop and implement new solutions and services, as well as improve and enhance existing solutions and services, in a manner that meets customer requirements; |
• | our ability to hire, train and retain key personnel; |
• | any significant changes in the competitive dynamics of our market, including new entrants or substantial discounting of products or services; |
• | our ability to control costs, including our operating expenses; |
• | any significant change in our facilities-related costs; |
• | the timing of hiring personnel and of large expenses such as those for third-party professional services; |
• | general economic conditions; |
• | our ability to appropriately resolve any disputes relating to our intellectual property; and |
• | the impact of a recession, pandemic or any other adverse global economic conditions on our business, including the impact of the ongoing COVID-19 pandemic. |
• | the ability to identify suitable acquisition candidates or acquire additional assets at attractive valuations and on favorable terms; |
• | the availability of suitable acquisition candidates; |
• | the ability to compete successfully for identified acquisition candidates, complete acquisitions or accurately estimate the financial effect of acquisitions on our business; |
• | higher than expected or unanticipated acquisition costs; |
• | effective integration and management of acquired businesses in a manner that permits the combined company to achieve the full revenue and cost synergies and other benefits anticipated to result from the acquisition, due to difficulties such as incompatible accounting, information management or other control systems; |
• | retention of an acquired company’s key employees or customers; |
• | contingent or undisclosed liabilities, incompatibilities and/or other obstacles to successful integration not discovered during the pre-acquisition due diligence process; |
• | the availability of management resources to evaluate acquisition candidates and oversee the integration and operation of the acquired businesses; |
• | the ability to obtain the necessary debt or equity financing, on favorable terms or at all, to finance any of our potential acquisitions; |
• | increased interest expense, restructuring charges and amortization expenses related to intangible assets; |
• | significant dilution to our shareholders for acquisitions made utilizing our securities; and |
• | the ability to generate cash necessary to execute our acquisition strategy and/or the reduction of cash that would otherwise be available to fund operations or for other purposes. |
• | finance unanticipated working capital requirements; |
• | acquire complementary businesses, technologies, solutions or services; |
• | develop or enhance our technological infrastructure and our existing solutions and services; |
• | fund strategic relationships, including joint ventures and co-investments; and |
• | respond to competitive pressures. |
• | loss of revenues; |
• | loss of clients; |
• | loss of client and cardholder data; |
• | fines imposed by payment networks; |
• | harm to our business or reputation resulting from negative publicity; |
• | exposure to fraud losses or other liabilities; |
• | additional operating and development costs; or |
• | diversion of management, technical or other resources, among other consequences. |
• | incur liens on property, assets or revenues; |
• | incur or assume additional debt or amend our debt and other material agreements; |
• | declare or make distributions and redeem or repurchase equity interests or issue preferred stock; |
• | prepay, redeem or repurchase debt; |
• | make investments; |
• | engage in certain business activities; and |
• | engage in certain mergers and asset sales. |
• | actual or anticipated fluctuations in our financial conditions and results of operations; |
• | the financial projections we may provide to the public, any changes in these projections or our failure to meet these projections; |
• | failure of securities analysts to initiate or maintain coverage of our company, changes in financial estimates or ratings by any securities analysts who follow our company or our failure to meet these estimates or the expectations of investors; |
• | announcements by us or our competitors of significant technical innovations, acquisitions, strategic partnerships, joint ventures, results of operations or capital commitments; |
• | changes in stock market valuations and operating performance of other technology companies generally, or those in our industry in particular; |
• | price and volume fluctuations in the overall stock market, including as a result of trends in the economy as a whole; |
• | changes in our board of directors or management; |
• | sales of large blocks of our common stock, including sales by certain affiliates of Providence Strategic Growth, Silver Lake or our executive officers and directors; |
• | lawsuits threatened or filed against us; |
• | anticipated or actual changes in laws, regulations or government policies applicable to our business; |
• | changes in our capital structure, such as future issuances of debt or equity securities; |
• | short sales, hedging and other derivative transactions involving our capital stock; |
• | general economic conditions in the United States; |
• | other events or factors, including those resulting from war, pandemics (including COVID-19), incidents of terrorism or responses to these events; and |
• | the other factors described in the sections of this prospectus titled “Risk Factors” and “Special Note Regarding Forward-Looking Statements.” |
• | the requirement that a majority of its board of directors consist of independent directors; |
• | the requirement that its director nominations be made, or recommended to the full board of directors, by its independent directors or by a nominations committee that is comprised entirely of independent directors and that it adopt a written charter or board resolution addressing the nominations process; and |
• | the requirement that it have a compensation committee that is composed entirely of independent directors with a written charter addressing the committee’s purpose and responsibilities. |
• | amendments to certain provisions of our amended and restated certificate of incorporation or amendments to our amended and restated bylaws will generally require the approval of at least 66 2/3% of the voting power of our outstanding capital stock; |
• | our staggered board; |
• | at any time when the parties to our sponsor stockholders agreement beneficially own, in the aggregate, at least a majority of the voting power of our outstanding capital stock, our stockholders may take action by consent without a meeting, and at any time when the parties to our sponsor stockholders agreement beneficially own, in the aggregate, less than the majority of the voting power of our outstanding capital stock, our stockholders may not take action by written consent, but may only take action at a meeting of stockholders; |
• | our amended and restated certificate of incorporation will not provide for cumulative voting; |
• | vacancies on our board of directors will be able to be filled only by our board of directors and not by stockholders, subject to the rights granted pursuant to the stockholders agreements; |
• | a special meeting of our stockholders may only be called by the chairperson of our board of directors, our Chief Executive Officer or a majority of our board of directors; |
• | unless we otherwise consent in writing, restrict the forum for certain litigation against us to Delaware or the federal courts, as applicable; |
• | our board of directors will have the authority to issue shares of undesignated preferred stock, the terms of which may be established and shares of which may be issued without further action by our stockholders; and |
• | advance notice procedures apply for stockholders (other than the parties to our stockholders agreements for nominations made pursuant to the terms of the stockholders agreements) to nominate candidates for election as directors or to bring matters before an annual meeting of stockholders. |
• | exposure to foreign currency exchange rate risk; |
• | difficulties in collecting payments internationally, and managing and staffing international operations; |
• | establishing relationships with employees, independent contractors, subcontractors and suppliers in international locations; |
• | the increased travel, infrastructure and legal compliance costs associated with international locations; |
• | the burdens of complying with a wide variety of laws associated with international operations, including data privacy and security, taxes and customs; |
• | significant fines, penalties and collateral consequences if we fail to comply with anti-bribery laws; |
• | heightened risk of improper, unfair or corrupt business practices in certain geographies; |
• | potentially adverse tax consequences, including in connection with repatriation of earnings; |
• | increased financial accounting and reporting burdens and complexities; |
• | political, social and economic instability abroad, terrorist attacks and security concerns in general; and |
• | reduced or varied protection for intellectual property rights in some countries. |
• | our future financial performance, including our expectations regarding our revenue, cost of revenue, operating expenses, including capital expenditures, and our ability to achieve and maintain future profitability; |
• | the sufficiency of our cash to meet our liquidity needs; |
• | the demand for our offerings in general; |
• | our ability to successfully execute upon our strategy; |
• | our ability to successfully identify acquisition targets, acquire businesses and integrate acquired operations into our business; |
• | our ability to attract new customers, expand into new products and verticals and cross-sell our existing customers; |
• | our ability to build our brands, scale our existing marketing channels and unlock new ones; |
• | our ability to successfully compete with existing and new competitors in our markets; |
• | the size of our total addressable market and market trends, expected growth rates of these markets and our ability to grow within and further penetrate our primary markets; |
• | our expectations regarding the effects of existing and developing laws and regulations; |
• | our ability to comply with regulations applicable to our products and solutions; |
• | our ability to develop and protect our brand; |
• | our ability to maintain the security and availability of our platform; |
• | our expectations and management of future growth; |
• | our ability to maintain, protect and enhance our intellectual property; |
• | our ability to implement, maintain and improve effective internal controls; |
• | the increased expenses associated with being a public company; |
• | the completion of the private placement and the concurrent Refinancing; and |
• | our anticipated uses of net proceeds from this offering and the private placement. |
(1) | an actual basis; |
(2) | a pro forma basis to give effect to (i) the issuance of 7,857,142 shares of our Series C convertible preferred stock in May 2021 and the vesting of 571,474 restricted stock awards in connection with such issuance, (ii) the Preferred Stock Conversion and (iii) the filing and effectiveness of our amended and restated certificate of incorporation; and |
(3) | a pro forma as adjusted basis to give effect to (i) the pro forma adjustments described above, (ii) the sale and issuance by us of 19,117,648 shares of our common stock in this offering at an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, and after deducting the underwriting discounts and commissions and estimated offering expenses payable by us, net of amounts recorded in accrued expenses and other, and other assets at March 31, 2021, (iii) the sale and issuance by us of 4,411,764 shares of our common stock in the private placement at an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus and (iv) the Refinancing, including the application of the net proceeds from this offering as described in “Use of Proceeds” and the debt extinguishment charge of $18.9 million resulting from the Refinancing. |
| | As of March 31, 2021 | |||||||
| | Actual | | | Pro Forma | | | Pro Forma As Adjusted | |
| | (unaudited) | |||||||
| | (in thousands, except share and per share data) | |||||||
Cash, cash equivalents and restricted cash(1) | | | $88,925 | | | $198,749 | | | $199,560 |
Debt(2) | | ||||||||
Term loan | | | $791,064 | | | $791,064 | | | $— |
Revolver | | | — | | | — | | | — |
Subordinated notes | | | 5,207 | | | 5,207 | | | 5,207 |
Deferred financing costs on long-term debt | | | (1,054) | | | (1,054) | | | (6,750) |
Discount on long-term debt | | | (28,834) | | | (28,834) | | | (1,886) |
New Term Loan | | | — | | | — | | | 350,000 |
New Revolver | | | — | | | — | | | 79,000 |
Debt (including current portion of long-term debt) | | | 766,383 | | | 766,383 | | | $425,571 |
Convertible preferred stock, $0.00001 par value; 125,000,000 shares authorized, 117,183,540 shares issued and outstanding, actual; zero shares authorized, issued and outstanding, pro forma and pro forma as adjusted | | | 923,415 | | | — | | | — |
Stockholders’ deficit: | | | | | | | |||
Preferred stock, par value $0.00001 per share; zero shares authorized, actual; and 50,000,000 shares authorized, zero shares issued and outstanding, pro forma and pro forma as adjusted | | | — | | | — | | | — |
Common stock, par value $0.00001 per share; 185,000,000 shares authorized, 43,342,067 shares issued and outstanding, actual; and 2,000,000,000 shares authorized, 168,954,222 shares issued and outstanding, pro forma; and 2,000,000,000 shares authorized, 192,483,634 shares issued and outstanding, pro forma as adjusted | | | 0 | | | 2 | | | 2 |
Additional paid-in capital | | | 27,513 | | | 1,070,465 | | | 1,441,840 |
Accumulated other comprehensive income | | | 2,089 | | | 2,089 | | | 2,089 |
Accumulated deficit | | | (447,259) | | | (456,974) | | | (447,871) |
Total stockholders’ (deficit)/equity | | | $(417,657) | | | $615,582 | | | $996,060 |
Total capitalization | | | $1,272,141 | | | $1,381,965 | | | $1,421,631 |
(1) | Includes restricted cash of $2.0 million as of March 31, 2021. This amount does not reflect the expected use of cash in connection with the acquisition of Timely. See “Summary—Recent Developments.” |
(2) | Concurrently with, and conditioned upon, the closing of this offering, we intend to refinance our existing Credit Facilities and enter into the New Credit Facilities. In connection with the Refinancing, we intend to use the net proceeds from this offering, together with the net proceeds of our New Term Loans and a portion of the funds available under our New Revolver, to repay in full $791.1 million outstanding under our existing Credit Facilities. For further information on the Credit Facilities and our New Credit Facilities, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources.” |
• | 15,067,907 shares of our common stock issuable upon the exercise of outstanding options under our 2016 Plan as of March 31, 2021, at a weighted-average exercise price of $8.83 per share; |
• | 22,000,000 shares of our common stock that will become available for future issuance under our 2021 Plan, which will become effective in connection with the completion of this offering, as well as any shares that become issuable pursuant to provisions in the 2021 Plan that automatically increase the share reserve under the 2021 Plan; |
• | 320,500 shares of our common stock issuable upon the exercise of options to be granted to certain employees under our 2021 Plan, which will become effective in connection with the completion of this offering, with an exercise price equal to the initial public offering price; |
• | 535,833 shares of our common stock, based on an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, issuable upon the exercise of options to be granted to certain employees under our 2021 Plan, which will become effective in connection with the completion of this offering; |
• | 535,833 shares of our common stock, based on an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, issuable upon the vesting of RSUs to be granted under our 2021 Plan, which will become effective in connection with the completion of this offering; and |
• | 4,500,000 shares of our common stock that will become available for future issuance under our ESPP, which will become effective in connection with the completion of this offering, as well as any shares that become issuable pursuant to provisions in the ESPP that automatically increase the share reserve under the ESPP. |
Assumed initial public offering price per share of common stock | | | | | $17.00 | |
Historical net tangible book value (deficit) per share as of March 31, 2021 | | | $(37.51) | | | |
Pro forma increase in net tangible book value (deficit) per share | | | 34.00 | | | |
Pro forma net tangible book value (deficit) per share as of March 31, 2021 | | | (3.51) | | | |
Increase in pro forma net tangible book value per share attributable to new investors purchasing common stock in this offering and the use of proceeds from this offering and the private placement | | | $2.21 | | | |
Pro forma as adjusted net tangible book value per share after our initial public offering | | | | | $(1.30) | |
Dilution in pro forma as adjusted net tangible book value per share to new investors in this offering | | | | | $18.30 |
| | Shares Purchased | | | Total Consideration | | | Average Price | |||||||
| | Number (in thousands) | | | Percent | | | Amount (in thousands) | | | Percent | | | Per Share | |
Existing stockholders | | | 168,954 | | | 87.8% | | | $785,363 | | | 66.3% | | | $4.65 |
Private placement | | | 4,412 | | | 2.3% | | | $75,000 | | | 6.3% | | | $17.00 |
New investors | | | 19,118 | | | 9.9% | | | $325,000 | | | 27.4% | | | $17.00 |
Total | | | 192,484 | | | 100.0% | | | $1,185,363 | | | 100.0% | | | $6.16 |
• | 15,067,907 shares of our common stock issuable upon the exercise of outstanding options under our 2016 Plan as of March 31, 2021, at a weighted-average exercise price of $8.83 per share; |
• | 22,000,000 shares of our common stock that will become available for future issuance under our 2021 Plan, which will become effective in connection with the completion of this offering, as well as any shares that become issuable pursuant to provisions in the 2021 Plan that automatically increase the share reserve under the 2021 Plan; |
• | 320,500 shares of our common stock issuable upon the exercise of options to be granted to certain employees under our 2021 Plan, which will become effective in connection with the completion of this offering, with an exercise price equal to the initial public offering price; |
• | 535,833 shares of our common stock, based on an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, issuable upon the exercise of options to be granted to certain employees under our 2021 Plan, which will become effective in connection with the completion of this offering; |
• | 535,833 shares of our common stock, based on an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, issuable upon the vesting of RSUs to be granted under our 2021 Plan, which will become effective in connection with the completion of this offering; and |
• | 4,500,000 shares of our common stock that will become available for future issuance under our ESPP, which will become effective in connection with the completion of this offering, as well as any shares that become issuable pursuant to provisions in the ESPP that automatically increase the share reserve under the ESPP. |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||||||||
| | 2018 | | | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | (unaudited) | | | | | | | (unaudited) | ||||||
| | (in thousands) | |||||||||||||
Revenues: | | | | | | | | | | | |||||
Subscription and transaction fees | | | $93,810 | | | $187,970 | | | $232,931 | | | $56,498 | | | $75,195 |
Marketing technology solutions | | | 29,921 | | | 37,521 | | | 86,331 | | | 15,182 | | | 25,388 |
Other | | | 5,958 | | | 16,651 | | | 18,263 | | | 5,345 | | | 4,323 |
Total revenues | | | 129,689 | | | 242,142 | | | 337,525 | | | 77,025 | | | 104,906 |
Operating expenses: | | | | | | | | | | | |||||
Cost of revenues (exclusive of depreciation and amortization presented separately below)(1) | | | 29,352 | | | 73,098 | | | 115,020 | | | 27,812 | | | 35,674 |
Sales and marketing(1) | | | 33,581 | | | 46,264 | | | 50,246 | | | 13,604 | | | 19,689 |
Product development(1) | | | 11,208 | | | 26,124 | | | 30,386 | | | 8,452 | | | 10,325 |
General and administrative(1) | | | 51,006 | | | 97,962 | | | 87,068 | | | 20,667 | | | 22,094 |
Depreciation and amortization | | | 24,151 | | | 52,949 | | | 76,844 | | | 16,838 | | | 23,697 |
Total operating expenses | | | 149,298 | | | 296,397 | | | 359,564 | | | 87,373 | | | 111,479 |
Operating loss | | | (19,609) | | | (54,255) | | | (22,039) | | | (10,348) | | | (6,573) |
Interest and other expense, net | | | (13,474) | | | (40,004) | | | (41,545) | | | (10,751) | | | (12,949) |
Loss on debt extinguishment | | | — | | | (15,518) | | | — | | | — | | | — |
Net loss before income tax benefit | | | (33,083) | | | (109,777) | | | (63,584) | | | (21,099) | | | (19,522) |
Income tax benefit | | | 5,690 | | | 16,032 | | | 3,630 | | | 1,197 | | | 3,527 |
Net loss | | | $(27,393) | | | $(93,745) | | | $(59,954) | | | $(19,902) | | | $(15,995) |
(1) | Includes stock-based compensation as follows: |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||||||||
| | 2018 | | | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | (unaudited) | | | | | | | (unaudited) | ||||||
| | (in thousands) | |||||||||||||
Cost of revenues | | | $— | | | $— | | | $— | | | $— | | | $1 |
Sales and marketing | | | — | | | — | | | — | | | — | | | 29 |
Product development | | | — | | | — | | | — | | | — | | | 33 |
General and administrative | | | 7,037 | | | 30,079 | | | 10,721 | | | 846 | | | 840 |
Total stock-based compensation expense | | | $7,037 | | | $30,079 | | | $10,721 | | | $846 | | | $903 |
| | As of December 31, | | | Three Months Ended March 31 | ||||
| | 2019 | | | 2020 | | | 2021 | |
| | | | | | (unaudited) | |||
| | (in thousands) | |||||||
Cash, cash equivalents and restricted cash(1) | | | $57,344 | | | $98,338 | | | $88,925 |
Working capital(2) | | | 46,960 | | | 57,127 | | | 55,814 |
Total assets | | | 920,244 | | | 1,327,584 | | | 1,377,363 |
Deferred revenue, current and long-term | | | 13,857 | | | 15,918 | | | 21,140 |
Long-term debt, including current portion(3) | | | 438,763 | | | 698,332 | | | 766,383 |
Total liabilities | | | 504,754 | | | 808,428 | | | 871,605 |
Total convertible preferred stock | | | 690,329 | | | 908,310 | | | 923,415 |
Total stockholders’ deficit | | | (274,839) | | | (389,154) | | | (417,657) |
(1) | Includes restricted cash of $2.5 million, $2.3 million as of December 31, 2019 and 2020, respectively, and $2.0 million as of March 31, 2021. |
(2) | We define working capital as current assets less current liabilities. See our consolidated financial statements and the accompanying notes included elsewhere in this prospectus for further details regarding our current assets and current liabilities. |
(3) | Net of debt issuance costs and discounts of $19.1 million and $27.8 million as of December 31, 2019 and 2020, respectively, and $29.9 million as of March 31, 2021. |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||
| | 2019 | | | 2020 | | | 2021 | |
Pro Forma Revenue Growth Rate(1) | | | 15.8% | | | 6.7% | | | 11.9% |
(1) | Please see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Key Business and Financial Metrics—Pro Forma Revenue Growth Rate” for a description of Pro Forma Revenue Growth Rate. |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||||||||
| | 2018 | | | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | (in thousands) | |||||||||||||
Gross Profit(1) | | | $94,584 | | | $158,855 | | | $207,691 | | | $45,898 | | | $64,645 |
Adjusted Gross Profit(2) | | | $100,337 | | | $169,044 | | | $222,505 | | | $49,213 | | | $69,232 |
Adjusted EBITDA(2) | | | $15,177 | | | $38,325 | | | $78,790 | | | $8,213 | | | $21,310 |
(1) | Gross profit is calculated as total revenues less cost of revenues (exclusive of depreciation and amortization), amortization of developed technology, amortization of capitalized software and depreciation expense (allocated to cost of revenues). |
(2) | Adjusted Gross Profit and Adjusted EBITDA are non-GAAP financial measures. For a reconciliation of each of Adjusted Gross Profit and Adjusted EBITDA to the most directly comparable U.S. GAAP financial measure, information about why we consider such measure useful and a discussion of the material risks and limitations of such measure, please see “Management’s Discussion and Analysis of Financial Condition and Results of Operation —Key Business and Financial Metrics—Non-GAAP Financial Measures.” |
• | Business Management Software: Our vertically-tailored Business Management Software is the system of action at the center of a service business’ operation, and is typically the point-of-entry and first solution adopted by a customer. Our software, designed for the day-to-day workflow needs of businesses in specific vertical end markets, streamlines front and back-office processes and provides polished customer-facing experiences. Using these offerings, service SMBs can focus on growing their customers, improving their services and driving more efficient operations. |
• | Billing & Payment Solutions: Our Billing & Payment Solutions provide integrated payments, billing and invoicing automation, and business intelligence and analytics. Our omni-channel payments capabilities include point-of-sale (POS), eCommerce, online bill payments, recurring billing, electronic invoicing, and mobile payments. Supported payment types include credit card, debit card and ACH processing. Based on the monthly average processing volume for the quarter ended March 31, 2021, we estimate that we process annualized total volume of $7.5 billion. Our payments platform also provides a full suite of service commerce features, including customer management as well as cash flow reporting and analytics. These value-add features help SMBs to ensure more timely billing and payments collection and provide improved cash flow visibility. |
• | Customer Engagement Applications: Our Customer Engagement Applications modernize how businesses engage and interact with customers by leveraging innovative, bespoke customer listening and communication solutions to improve the customer experience and increase retention. Our software provides customer listening capabilities with real-time customer surveying and analysis to allow standalone businesses and multi-location brands to receive voice-of-the-customer insights and manage the customer experience lifecycle. These applications include: customer health scoring, customer support systems, real-time alerts, NPS-based customer feedback collection, review generation and automation, reputation management, customer satisfaction surveying, and a digital communication suite, among others. These tools help our customers gain actionable insights, increase customer loyalty and repeat purchases, and improve customer experiences. |
• | Marketing Technology Solutions: Our Marketing Technology Solutions work with our Customer Engagement Applications to help customers build their businesses by invigorating marketing operations and improving return on investment across the customer lifecycle. These solutions help businesses to manage campaigns, generate quality leads, increase conversion and repeat sales, improve customer loyalty and provide a polished brand experience. Our solutions include: custom website design, development and hosting, responsive web design, marketing campaign design and management, search engine optimization (SEO), paid search and display advertising, social media and blog automation, call tracking, review monitoring, and marketplace lead generation, among others. |
• | Subscription and Transaction Fees revenue includes: (i) recurring monthly, quarterly and annual SaaS subscriptions and software license and maintenance fees from the sale of our Business Management, Customer Engagement, and Billing and Payment solutions; (ii) payment processing fees based on the transaction volumes processed through our integrated payment solutions and processing fees based on transaction volumes for our revenue cycle management, chronic care management and health insurance clearinghouse solutions; and (iii) membership subscriptions and our share of rebates from suppliers generated though group purchasing programs. |
• | Marketing Technology Solutions revenue includes: (i) recurring revenues for managing digital advertising programs on behalf of our customers including website hosting, search engine management and optimization, social media management and blog automation; and (ii) re-occurring fees paid by service professionals for consumer leads generated by our various platforms. |
• | Other revenue includes: (i) consulting, implementation, training and other professional services; (ii) website development; (iii) revenue from various business development partnerships; (iv) event income; and (v) hardware sales related to our business management or payment software solutions. |
• | Company recapitalized with Providence Strategic Growth |
• | Surpassed 15,000 customers |
• | Initial entry into three core verticals with offerings in business management solutions, as well as marketing technology and customer engagement solutions |
• | Began centralizing certain core operational functions, including human resources, finance and accounting |
• | Surpassed 35,000 customers |
• | Expanded presence in core verticals, particularly home services and fitness and wellness |
• | Extended centralized operational model to include general management leadership of solutions organizations |
• | Generated $129.7 million in revenue |
• | Surpassed 110,000 customers, with approximately 69,000 customers gained through acquisitions in 2018 |
• | Expanded presence in core verticals, particularly health services |
• | Extended centralized operational model to include marketing and business development |
• | Received minority investment from Silver Lake |
• | Generated $242.1 million in revenue |
• | Surpassed 150,000 customers, with approximately 10,000 customers gained through acquisitions in 2019 |
• | Extended centralized operational model to business analytics and sales operations |
• | Generated $337.5 million in revenue |
• | Surpassed 500,000 customers, with approximately 261,000 customers gained through acquisitions in 2020 |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||
| | 2019 | | | 2020 | | | 2021 | |
Pro Forma Revenue Growth Rate | | | 15.8% | | | 6.7% | | | 11.9% |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||||||||
| | 2018 | | | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | (in thousands) | |||||||||||||
Gross profit(1) | | | $94,584(2) | | | $158,855(3) | | | $207,691(4) | | | $45,898(5) | | | $64,645(6) |
Depreciation and amortization | | | 5,753 | | | 10,189 | | | 14,814 | | | 3,315 | | | 4,587 |
Adjusted Gross Profit | | | $100,337 | | | $169,044 | | | $222,505 | | | $49,213 | | | $69,232 |
(1) | Gross profit is calculated as total revenues less cost of revenues (exclusive of depreciation and amortization), amortization of developed technology, amortization of capitalized software and depreciation expense (allocated to cost of revenues). |
(2) | For the year ended December 31, 2018, gross profit represents total revenues of $129,689 thousand less cost of revenues (exclusive of depreciation and amortization) of $29,352 thousand, amortization of developed technology of $5,006 thousand, amortization of capitalized software of $494 thousand and depreciation expense (allocated to cost of revenues) of $253 thousand. |
(3) | For the year ended December 31, 2019, gross profit represents total revenues of $242,142 thousand less cost of revenues (exclusive of depreciation and amortization) of $73,098 thousand, amortization of developed technology of $8,216 thousand, amortization of capitalized software of $1,232 thousand and depreciation expense (allocated to cost of revenues) of $741 thousand. |
(4) | For the year ended December 31, 2020, gross profit represents total revenues of $337,525 thousand less cost of revenues (exclusive of depreciation and amortization) of $115,020 thousand, amortization of developed technology of $10,682 thousand, amortization of capitalized software of $2,382 thousand and depreciation expense (allocated to cost of revenues) of $1,750 thousand. |
(5) | For the three months ended March 31, 2020, gross profit represents total revenues of $77,025 thousand less cost of revenues (exclusive of depreciation and amortization) of $27,812 thousand, amortization of developed technology of $2,503 thousand, amortization of capitalized software of $506 thousand and depreciation expense (allocated to cost of revenues) of $306 thousand. |
(6) | For the three months ended March 31, 2021, gross profit represents total revenues of $104,906 thousand less cost of revenues (exclusive of depreciation and amortization) of $35,674 thousand, amortization of developed technology of $3,397 thousand, amortization of capitalized software of $791 thousand and depreciation expense (allocated to cost of revenues) of $399 thousand. |
| | Year Ended December 31, | | | Three Months Ended March 31, | ||||||||||
| | 2018 | | | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | (in thousands) | |||||||||||||
Net loss | | | $(27,393) | | | $(93,745) | | | $(59,954) | | | $(19,902) | | | $(15,995) |
Adjusted to exclude the following: | | | | | | | | | | | |||||
Interest and other expense, net | | | 13,474 | | | 40,004 | | | 41,545 | | | 10,751 | | | 12,949 |
Loss on debt extinguishment | | | — | | | 15,518 | | | — | | | — | | | — |
Income tax benefit | | | (5,690) | | | (16,032) | | | (3,630) | | | (1,197) | | | (3,527) |
Depreciation and amortization | | | 24,151 | | | 52,949 | | | 76,844 | | | 16,838 | | | 23,697 |
Other amortization | | | — | | | 985 | | | 1,801 | | | 384 | | | 600 |
Acquisition related costs | | | 3,598 | | | 7,801 | | | 9,558 | | | 493 | | | 1,098 |
Stock-based compensation | | | 7,037 | | | 30,079 | | | 10,721 | | | 846 | | | 903 |
Other non-recurring costs | | | — | | | 766 | | | 1,905 | | | — | | | 1,585 |
Adjusted EBITDA | | | $15,177 | | | $38,325 | | | $78,790 | | | $8,213 | | | $21,310 |
| | Year Ended December 31, | | | Three Months Ended March 31, | |||||||
| | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | | | | | (unaudited) | ||||||
| | (in thousands) | ||||||||||
Revenues: | | | | | | | | | ||||
Subscription and transaction fees | | | $187,970 | | | $232,931 | | | $56,498 | | | $75,195 |
Marketing technology solutions | | | 37,521 | | | 86,331 | | | 15,182 | | | 25,388 |
Other | | | 16,651 | | | 18,263 | | | 5,345 | | | 4,323 |
Total revenues | | | 242,142 | | | 337,525 | | | 77,025 | | | 104,906 |
Operating expenses: | | | | | | | | | ||||
Cost of revenues (exclusive of depreciation and amortization presented separately below)(1) | | | 73,098 | | | 115,020 | | | 27,812 | | | 35,674 |
Sales and marketing(1) | | | 46,264 | | | 50,246 | | | 13,604 | | | 19,689 |
Product development(1) | | | 26,124 | | | 30,386 | | | 8,452 | | | 10,325 |
General and administrative(1) | | | 97,962 | | | 87,068 | | | 20,667 | | | 22,094 |
Depreciation and amortization | | | 52,949 | | | 76,844 | | | 16,838 | | | 23,697 |
Total operating expenses | | | 296,397 | | | 359,564 | | | 87,373 | | | 111,479 |
Operating loss | | | (54,255) | | | (22,039) | | | (10,348) | | | (6,573) |
Interest and other expense, net | | | (40,004) | | | (41,545) | | | (10,751) | | | (12,949) |
Loss on debt extinguishment | | | (15,518) | | | — | | | — | | | — |
Net loss before income tax benefit | | | (109,777) | | | (63,584) | | | (21,099) | | | (19,522) |
Income tax benefit | | | 16,032 | | | 3,630 | | | 1,197 | | | 3,527 |
Net loss | | | $(93,745) | | | $(59,954) | | | $(19,902) | | | $(15,995) |
(1) | Includes stock-based compensation expense as follows: |
| | Year Ended December 31, | | | Three Months Ended March 31, | |||||||
| | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | | | | | (unaudited) | ||||||
| | (in thousands) | ||||||||||
Cost of revenues | | | $— | | | $— | | | $— | | | $1 |
Sales and marketing | | | — | | | — | | | — | | | 29 |
Product development | | | — | | | — | | | — | | | 33 |
General and administrative | | | 30,079 | | | 10,721 | | | 846 | | | 840 |
Total stock-based compensation expense | | | $30,079 | | | $10,721 | | | 846 | | | 903 |
| | Three Months Ended March 31, | | | Change | |||||||
| | 2020 | | | 2021 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Revenues: | | | | | | | | | ||||
Subscription and transaction fees | | | $56,498 | | | $75,195 | | | $18,697 | | | 33.1% |
Marketing technology solutions | | | 15,182 | | | 25,388 | | | 10,206 | | | 67.2% |
Other | | | 5,345 | | | 4,323 | | | (1,022) | | | (19.1)% |
Total revenues | | | $77,025 | | | $104,906 | | | $27,881 | | | 36.2% |
| | Three Months Ended March 31, | | | Change | |||||||
| | 2020 | | | 2021 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Cost of revenues (exclusive of depreciation and amortization) | | | $27,812 | | | $35,674 | | | $7,862 | | | 28.3% |
Percentage of revenues | | | 36.1% | | | 34.0% | | | | |
| | Three Months Ended March 31, | | | Change | |||||||
| | 2020 | | | 2021 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Sales and marketing | | | $13,604 | | | $19,689 | | | $6,085 | | | 44.7% |
Percentage of revenues | | | 17.7% | | | 18.8% | | | | |
| | Three Months Ended March 31, | | | Change | |||||||
| | 2020 | | | 2021 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Product development | | | $8,452 | | | $10,325 | | | $1,873 | | | 22.2% |
Percentage of revenues | | | 11.0% | | | 9.8% | | | | |
| | Three Months Ended March 31, | | | Change | |||||||
| | 2020 | | | 2021 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
General and administrative | | | $20,667 | | | $22,094 | | | $1,427 | | | 6.9% |
Percentage of revenues | | | 26.8% | | | 21.1% | | | | |
| | Three Months Ended March 31, | | | Change | |||||||
| | 2020 | | | 2021 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Depreciation and amortization | | | $16,838 | | | $23,697 | | | $6,859 | | | 40.7% |
Percentage of revenues | | | 21.9% | | | 22.5% | | | | |
| | Three Months Ended March 31, | | | Change | |||||||
| | 2020 | | | 2021 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Interest and other expense, net | | | $10,751 | | | $12,949 | | | $2,198 | | | 20.4% |
Percentage of revenues | | | 14.0% | | | 12.3% | | | | |
| | Three Months Ended March 31, | | | Change | |||||||
| | 2020 | | | 2021 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Income tax benefit | | | $1,197 | | | $3,527 | | | $2,330 | | | 194.7% |
Percentage of revenues | | | 1.6% | | | 0.2% | | | | |
| | Year Ended December 31, | | | Change | |||||||
| | 2019 | | | 2020 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Revenues: | | | | | | | | | ||||
Subscription and transaction fees | | | $187,970 | | | $232,931 | | | $44,961 | | | 23.9% |
Marketing technology solutions | | | 37,521 | | | 86,331 | | | 48,810 | | | 130.1% |
Other | | | 16,651 | | | 18,263 | | | 1,612 | | | 9.7% |
Total revenues | | | $242,142 | | | $337,525 | | | $95,383 | | | 39.4% |
| | Year Ended December 31, | | | Change | |||||||
| | 2019 | | | 2020 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Cost of revenues (exclusive of depreciation and amortization presented separately below) | | | $73,098 | | | $115,020 | | | $41,922 | | | 57.4% |
Percentage of revenues | | | 30.2% | | | 34.1% | | | | |
| | Year Ended December 31, | | | Change | |||||||
| | 2019 | | | 2020 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Sales and marketing | | | $46,264 | | | $50,246 | | | $3,982 | | | 8.6% |
Percentage of revenues | | | 19.1% | | | 14.9% | | | | |
| | Year Ended December 31, | | | Change | |||||||
| | 2019 | | | 2020 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Product development | | | $26,124 | | | $30,386 | | | $4,262 | | | 16.3% |
Percentage of revenues | | | 10.8% | | | 9.0% | | | | |
| | Year Ended December 31, | | | Change | |||||||
| | 2019 | | | 2020 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
General and administrative | | | $97,962 | | | $87,068 | | | $(10,894) | | | (11.1)% |
Percentage of revenues | | | 40.5% | | | 25.8% | | | | |
| | Year Ended December 31, | | | Change | |||||||
| | 2019 | | | 2020 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Depreciation and amortization | | | $52,949 | | | $76,844 | | | $23,895 | | | 45.1% |
Percentage of revenues | | | 21.9% | | | 22.8% | | | | |
| | Year Ended December 31, | | | Change | |||||||
| | 2019 | | | 2020 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Interest and other expense, net | | | $(40,004) | | | $(41,545) | | | $(1,541) | | | 3.9% |
Percentage of revenues | | | 16.5% | | | 12.3% | | | | |
| | Year Ended December 31, | | | Change | |||||||
| | 2019 | | | 2020 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Loss on debt extinguishment | | | $(15,518) | | | $— | | | $(15,518) | | | N.M. |
Percentage of revenues | | | 6.4% | | | —% | | | | |
| | Year Ended December 31, | | | Change | |||||||
| | 2019 | | | 2020 | | | Amount | | | % | |
| | (dollars in thousands) | ||||||||||
Income tax benefit | | | $16,032 | | | $3,630 | | | $(12,402) | | | (77.4)% |
Percentage of revenues | | | 6.6% | | | 1.1% | | | | |
| | Three Months Ended | ||||||||||
| | March 31, 2019 | | | June 30, 2019 | | | Sept. 30, 2019 | | | Dec. 31, 2019 | |
| | (in thousands) | ||||||||||
Revenues: | | | | | | | | | ||||
Subscription and transaction fees | | | $37,376 | | | $46,330 | | | $50,592 | | | $53,672 |
Marketing technology solutions | | | 6,234 | | | 11,001 | | | 11,426 | | | 8,860 |
Other | | | 2,523 | | | 3,246 | | | 4,002 | | | 6,880 |
Total revenues | | | 46,133 | | | 60,577 | | | 66,020 | | | 69,412 |
| | | | | | | | |||||
Operating expenses: | | | | | | | | | ||||
Cost of revenues(1) (exclusive of depreciation and amortization presented separately below) | | | 14,224 | | | 19,146 | | | 20,900 | | | 18,828 |
Sales and marketing(1) | | | 11,370 | | | 11,285 | | | 11,626 | | | 11,983 |
Product development(1) | | | 5,505 | | | 7,152 | | | 6,650 | | | 6,817 |
General and administrative(1) | | | 18,547 | | | 13,025 | | | 45,747 | | | 20,643 |
Depreciation and amortization | | | 11,040 | | | 12,594 | | | 13,771 | | | 15,544 |
Total operating expenses | | | 60,686 | | | 63,202 | | | 98,694 | | | 73,815 |
Operating loss | | | (14,553) | | | (2,625) | | | (32,674) | | | (4,403) |
Interest and other expense, net | | | (6,491) | | | (10,681) | | | (13,144) | | | (9,688) |
Loss on debt extinguishment | | | — | | | — | | | (15,518) | | | — |
Net loss before income tax benefit | | | (21,044) | | | (13,306) | | | (61,336) | | | (14,091) |
Income tax benefit | | | 4,083 | | | 2,509 | | | 5,130 | | | 4,310 |
Net loss | | | $(16,961) | | | $(10,797) | | | $(56,206) | | | $(9,781) |
(1) | Includes stock-based compensation as follows: |
| | Three Months Ended | ||||||||||
| | March 31, 2019 | | | June 30, 2019 | | | Sept. 30, 2019 | | | Dec. 31, 2019 | |
| | (in thousands) | ||||||||||
Cost of revenues | | | $— | | | $— | | | $— | | | $— |
Sales and marketing | | | — | | | — | | | — | | | — |
Product development | | | — | | | — | | | — | | | — |
General and administrative | | | 23 | | | 404 | | | 29,303 | | | 349 |
Total stock-based compensation expense | | | $23 | | | $404 | | | $29,303 | | | $349 |
| | Three Months Ended | |||||||||||||
| | March 31, 2020 | | | June 30, 2020 | | | Sept. 30, 2020 | | | Dec. 31, 2020 | | | March 31, 2021 | |
| | (in thousands) | |||||||||||||
Revenues | | | | | | | | | | | |||||
Subscription and transaction fees | | | $56,498 | | | $51,898 | | | $60,017 | | | $64,518 | | | $75,195 |
Marketing technology solutions | | | 15,182 | | | 23,197 | | | 24,359 | | | 23,593 | | | 25,388 |
Other | | | 5,345 | | | 4,250 | | | 4,775 | | | 3,893 | | | 4,323 |
Total revenues | | | 77,025 | | | 79,345 | | | 89,151 | | | 92,004 | | | 104,906 |
| | | | | | | | | | ||||||
Operating expenses: | | | | | | | | | | | |||||
Cost of revenues(1) (exclusive of depreciation and amortization presented separately below) | | | 27,812 | | | 29,080 | | | 29,480 | | | 28,648 | | | 35,674 |
Sales and marketing(1) | | | 13,604 | | | 10,629 | | | 12,072 | | | 13,941 | | | 19,689 |
Product development(1) | | | 8,452 | | | 6,208 | | | 7,622 | | | 8,104 | | | 10,325 |
General and administrative(1) | | | 20,667 | | | 18,634 | | | 17,087 | | | 30,680 | | | 22,094 |
Depreciation and amortization | | | 16,838 | | | 19,310 | | | 19,152 | | | 21,544 | | | 23,697 |
Total operating expenses | | | 87,373 | | | 83,861 | | | 85,413 | | | 102,917 | | | 111,479 |
Operating income (loss) | | | (10,348) | | | (4,516) | | | 3,738 | | | (10,913) | | | (6,573) |
Interest and other expense, net | | | (10,751) | | | (10,146) | | | (9,756) | | | (10,892) | | | (12,949) |
Net loss before income tax benefit | | | (21,099) | | | (14,662) | | | (6,018) | | | (21,805) | | | (19,522) |
Income tax benefit | | | 1,197 | | | 977 | | | 574 | | | 882 | | | 3,527 |
Net loss | | | $(19,902) | | | $(13,685) | | | $(5,444) | | | $(20,923) | | | $(15,995) |
(1) | Includes stock-based compensation as follows: |
| | Three Months Ended | |||||||||||||
| | March 31, 2020 | | | June 30, 2020 | | | Sept. 30, 2020 | | | Dec. 31, 2020 | | | March 31, 2021 | |
| | (in thousands) | |||||||||||||
Cost of revenues | | | $— | | | $— | | | $— | | | $— | | | $1 |
Sales and marketing | | | — | | | — | | | — | | | — | | | 29 |
Product development | | | — | | | — | | | — | | | — | | | 33 |
General and administrative | | | 846 | | | 981 | | | 3,470 | | | 5,424 | | | 840 |
Total stock-based compensation expense | | | $846 | | | $981 | | | $3,470 | | | $5,424 | | | 903 |
| | Three Months Ended | ||||||||||
| | March 31, 2019 | | | June 30, 2019 | | | Sept. 30, 2019 | | | Dec. 31, 2019 | |
| | (in thousands) | ||||||||||
Net loss | | | $(16,961) | | | $(10,797) | | | $(56,206) | | | $(9,781) |
Adjusted to exclude the following: | | | | | | | | | ||||
Interest and other expense, net | | | $6,491 | | | $10,681 | | | $13,144 | | | $9,688 |
Income tax benefit | | | (4,083) | | | (2,509) | | | (5,130) | | | (4,310) |
Loss on debt extinguishment | | | — | | | — | | | 15,518 | | | — |
Depreciation and amortization | | | 11,040 | | | 12,594 | | | 13,771 | | | 15,544 |
Other amortization | | | 164 | | | 231 | | | 272 | | | 318 |
Acquisition related costs | | | 3,104 | | | 815 | | | 1,119 | | | 2,763 |
Stock-based compensation | | | 23 | | | 404 | | | 29,303 | | | 349 |
Other non-recurring costs | | | — | | | 25 | | | 473 | | | 268 |
Adjusted EBITDA | | | $(222) | | | $11,444 | | | $12,264 | | | $14,839 |
| | Three Months Ended | |||||||||||||
| | March 31, 2020 | | | June 30, 2020 | | | Sept. 30, 2020 | | | Dec. 31, 2020 | | | March 31, 2021 | |
| | (in thousands) | |||||||||||||
Net loss | | | $(19,902) | | | $(13,685) | | | $(5,444) | | | $(20,923) | | | $(15,995) |
Adjusted to exclude the following: | | | | | | | | | | ||||||
Interest and other expense, net | | | $10,751 | | | $10,146 | | | $9,756 | | | $10,892 | | | 12,949 |
Income tax benefit | | | (1,197) | | | (977) | | | (574) | | | (882) | | | (3,527) |
Depreciation and amortization | | | 16,838 | | | 19,310 | | | 19,152 | | | 21,544 | | | 23,697 |
Other amortization | | | 384 | | | 410 | | | 477 | | | 530 | | | 600 |
Acquisition related costs | | | 493 | | | 1,780 | | | 2,249 | | | 5,036 | | | 1,098 |
Stock-based compensation | | | 846 | | | 981 | | | 3,470 | | | 5,424 | | | 903 |
Other non-recurring costs | | | — | | | 1,461 | | | 40 | | | 404 | | | 1,585 |
Adjusted EBITDA | | | $8,213 | | | $19,426 | | | $29,126 | | | $22,025 | | | $21,310 |
| | Year Ended December 31, | | | Three Months Ended March 31, | |||||||
| | 2019 | | | 2020 | | | 2020 | | | 2021 | |
| | | | | | (unaudited) | ||||||
| | (in thousands) | ||||||||||
Net cash provided by (used in) operating activities | | | $(613) | | | $57,539 | | | $(3,405) | | | $(5,400) |
Net cash used in investing activities | | | (323,779) | | | (418,308) | | | (73,997) | | | (72,144) |
Net cash provided by financing activities | | | 309,674 | | | 401,850 | | | 99,834 | | | 67,936 |
Effect of foreign currency exchange rate changes on cash | | | (301) | | | (87) | | | (112) | | | 196 |
Net increase (decrease) in cash, cash equivalents and restricted cash | | | $(15,019) | | | $40,994 | | | $22,320 | | | $(9,412) |
| | Payments by period | |||||||||||||
| | Total | | | < 1 Year | | | 1 - 3 Years | | | 3 - 5 years | | | > 5 Years | |
| | (in thousands) | |||||||||||||
Debt(1)obligations | | | $726,852 | | | $7,294 | | | $20,431 | | | $699,127 | | | $— |
Operating lease obligations | | | 47,390 | | | 8,039 | | | 13,345 | | | 9,269 | | | 16,737 |
Total contractual obligations | | | $774,242 | | | $15,333 | | | $33,776 | | | $708,396 | | | $16,737 |
(1) | Represents borrowings outstanding under our Credit Facilities as of December 31, 2020, together with $5.1 million of other promissory notes that are described in Note 9 to our consolidated financial statements included elsewhere in this prospectus, and their estimated paid-in-kind interest payments thereon based on the interest rates in effect for such indebtedness as of December 31, 2020. See “—Liquidity and Capital Resources—Credit Facilities.” |
• | contemporaneous valuations of our common stock performed by independent third-party appraisers; |
• | our actual operating results and financial performance; |
• | conditions in the industry and economy in general; |
• | the rights, preferences and privileges of our convertible preferred stock relative to those of our common stock; |
• | the likelihood of achieving a liquidity event for the holders of our common stock, such as an initial public offering or a sale of our company, given prevailing market conditions; |
• | equity market conditions affecting comparable public companies and the market performance of comparable publicly traded companies; |
• | the U.S. and global capital market conditions; and, |
• | the lack of marketability of our common stock and the results of independent third-party valuations. Valuations of our common stock were prepared by an unrelated third-party valuation firm in accordance with the guidance provided by the FASB in ASC 718, ASC 820, as well as the AICPA in its Accounting and Valuation Guide, Valuation of Privately-Held-Company Equity Securities Issued as Compensation |
• | Accelerating adoption of digital technologies. Consumers’ preferences for digital experiences have accelerated in recent years. At the same time, new digital solutions are emerging to enable businesses to increase growth, drive efficiencies, and enhance customer engagement. Together, these trends are contributing to the accelerating adoption of digital technologies. |
• | Mobile enablement. Due in large part to consumer demand and purchasing habits, a substantial amount of commerce is now conducted via a mobile device, whether through a standalone mobile application or as an integrated, companion application to a broader web-based software. Mobile commerce is estimated to represent just over $4.00 of every $10.00 spent online, with growth rapidly outpacing other forms of eCommerce. Within the service economy in particular, home service, wellness, and other professionals are often on-the-go, making mobile functionality of paramount importance. |
• | Digital marketing. Digital channels are allowing businesses to reach their existing and potential end consumers in more innovative, effective and efficient ways than ever before. Research from WebFX shows that 80% of SMB end consumers conduct online product research in 2021, highlighting the importance of having a digital presence. We estimate that approximately 65% of U.S. SMBs have currently adopted digital marketing tools, of which approximately 60% are expected to increase their spending on such tools, recognizing the power and importance of these digital channels. These trends continue to give rise to evolving and new digital marketing solutions aimed at helping businesses target end consumers, lower acquisition costs and increase lifetime value. |
• | Digital payments. As of just three years ago, we estimate that less than 50% of SMBs in the United States had adopted digital payment processing solutions, and instead relied on paper invoices for payment. Today, we estimate that approximately 68% of SMBs in the United States have adopted digital payment processing solutions, up more than 20% over the last three years, a trend that we expect to continue in the future. Integrated payments (e.g., digital payment acceptance that is integrated into the software that companies use to manage their businesses) have driven operating efficiencies for businesses and have improved payment security and tracking as compared to traditional paper methods. |
• | Increasingly vertical- and micro vertical-specific software needs. SMBs across verticals are specializing in order to better compete and align with end-customer preferences, which has resulted in a greater need for niche, tailored software solutions to address micro-vertical workflows. For example, instructional dance and cheerleading training centers have emerged in recent years to better service the specialized training needs of these end-customers. |
• | Decreasing barriers to software adoption. Given their size and resource capabilities, SMBs generally require lower priced and easier-to-implement technology solutions than larger-scale enterprise businesses. As a result of the innovations in cloud technology and the proliferation of SaaS, today’s solutions are more affordable and easier for SMBs to implement than ever before. According to Cisco, cloud solutions are one of the top three areas for near-term technology investment for small businesses. |
• | COVID-19 pandemic is accelerating pre-existing trends. We believe the COVID-19 pandemic has accelerated the need for digital transformation, resulting in SMBs increasing investment in technology to modernize customer engagement and drive growth and operational efficiencies. The effects of COVID-19 on businesses in addition to the preventative, and precautionary measures surrounding it have advanced the shift to modern, cloud-based software solutions. |
• | Lacking vertical-specific functionality. Traditional technology companies offer broad, horizontal solutions that apply a “one-size-fits-all” approach and aim to solve functional challenges across different verticals. For service SMBs, these solutions have an excess of broad functionality but lack the vertical specialization required in specific verticals. |
• | Sold as point solutions. Existing solutions typically address a single application, use case, or stage of a broader workflow. These solutions lack the necessary integration of business data and operational workflows that service SMBs need to execute end-to-end processes. Moreover, they limit visibility into business performance and businesses’ ability to optimize data gathered across various processes. |
• | Built on inflexible, legacy technology infrastructure. Existing solutions are often built on legacy, on-premise infrastructure. These technologies lack the flexibility and scalability required by today’s service SMBs, as well as the ability to customize solutions to meet individual customers’ needs. |
• | Cost and resource-intensive. Service SMBs are generally price-sensitive and have limited resources. Existing software solutions often require significant capital, time, and technical resources to implement, inhibiting faster adoption. Moreover, it is difficult for service SMBs to maintain these solutions and roll out new versions and add-on features without significant time and resources. |
• | Business Management Software: Our vertically-tailored Business Management Software is the system of action at the center of a service business’ operation, and is typically the point-of-entry and first solution adopted by a customer. Our software, designed for the day-to-day workflow needs of businesses in specific vertical end markets, streamlines front and back-office processes and provides polished customer-facing experiences. Using these offerings, service SMBs can focus on growing their customers, improving their services and driving more efficient operations. |
• | Billing & Payment Solutions: Our Billing & Payment Solutions provide integrated payments, billing and invoicing automation, and business intelligence and analytics. Our omni-channel payments capabilities include point-of-sale (POS), eCommerce, online bill payments, recurring billing, electronic invoicing, and mobile payments. Supported payment types include credit card, debit card and ACH processing. Based on the monthly average processing volume for the quarter ended March 31, 2021, we estimate that we process annualized total volume of $7.5 billion. Our payments platform also provides a full suite of service commerce features, including customer management as well as cash flow reporting and analytics. These value-add features help SMBs to ensure more timely billing and payments collection and provide improved cash flow visibility. |
• | Customer Engagement Applications: Our Customer Engagement Applications modernize how businesses engage and interact with customers by leveraging innovative, bespoke customer listening and communication solutions to improve the customer experience and increase retention. Our software provides customer listening capabilities with real-time customer surveying and analysis to allow standalone businesses and multi-location brands to receive voice-of-the-customer insights and manage the customer experience lifecycle. These applications include: customer health scoring, customer support systems, real-time alerts, NPS-based customer feedback collection, review generation and automation, reputation management, customer satisfaction surveying, and a digital communication suite, among others. These tools help our customers gain actionable insights, increase customer loyalty and repeat purchases, and improve customer experiences. |
• | Marketing Technology Solutions: Our Marketing Technology Solutions work with our Customer Engagement Applications to help customers build their businesses by invigorating marketing operations and improving return on investment across the customer lifecycle. These solutions help businesses to manage campaigns, generate quality leads, increase conversion and repeat sales, improve customer loyalty and provide a polished brand experience. Our solutions include: custom website design, development and hosting, responsive web design, marketing campaign design and management, search engine optimization (SEO), paid search and display advertising, social media and blog automation, call tracking, review monitoring, and marketplace lead generation, among others. |
• | EverPro – Home Services: Our EverPro solutions are purpose-built for home service professionals, with varying specialized functionality for micro-verticals. For home improvement and field service professionals, project management and field service management applications serve as their business systems of action, respectively. Professionals in this market rely significantly on driving business from residential homeowners, and thus value tailored solutions which capture and manage lead generation from those end consumers. Ranging from professionals across residential home improvement and remodeling, and field services, to security and alarm professionals across residential installation and monitoring, central stations, corporate and campus planning, and government, our EverPro solutions are designed to serve the specific needs of the professionals in these home improvement and field services sub-markets. |
• | EverHealth – Health Services: Our EverHealth solutions are purpose-built for health service professionals. The health services market is rooted in a group of core solutions, including practice management and electronic health record (EHR) / electronic medical record (EMR) software. We offer different types and scales of solutions for micro-verticals, including small group and specialty practices, behavioral health professionals, specialty branches of hospital systems, ambulatory services, urgent care |
• | EverWell – Fitness and Wellness: Our EverWell solutions are purpose-built for fitness and wellness service professionals. The fitness and wellness market includes tech-savvy businesses which generally require integrated solutions that provide modern, convenient experiences for end consumers. Member management and consumer-facing scheduling and facility access solutions are “must-have” software capabilities for modern gyms, spas and salons. In addition, adjacent solutions in relationship management, inventory management, personal training scheduling, and fitness tracking are increasingly needed to support a seamless, value-add consumer experience. Our EverWell solutions are built specifically for fitness professionals, which include gyms, studios, health clubs, specialized instructors (e.g., educational dance, gymnastics, and cheer) and personal trainers, and for wellness professionals, which include salons, spas, and massage therapists. |
• | Tailored, vertical-specific approach. We are exclusively focused on providing service SMBs with tailored SaaS solutions to help meet their specific needs. Our vertical and micro-vertical approach enables us to provide tailored solutions featuring critical vertical-specific functionality that better serves our customers when compared to industry-agnostic solutions offered by other businesses. |
• | Integrated solutions for end-to-end workflow. Our end-to-end suites integrate solutions across the full range of our customers’ workflows (including internal and back-office functions, and customer-facing services), simplifying their operations and providing a frictionless experience when compared to disjointed point solutions offered by other software businesses. |
• | SaaS-based solutions. Our scalable and flexible SaaS solutions alleviate resource needs associated with implementing and managing costly on-premise infrastructure, which simplifies the management of distributed workforces, enhances operational simplicity, and provides continuous delivery of updates and upgrades to our solutions. |
• | Mobile capabilities. Our SaaS, web-based, and mobile solutions enable business owners, administrators, and in-the-field service professionals to access schedules, customer accounts, and business performance analytics, among other critical features, wherever they are. In addition, our native mobile applications provide in-depth service delivery functionality for technicians and service professionals in-the-field, even out of cellular or wireless network areas. |
• | Exceptional digital experiences. Our customers’ use of our offerings allows them to deliver exceptional digital experiences to consumers across multiple channels, enhancing engagement, retention, and loyalty. For example, our customers can use our technology to develop modern touchpoints for consumers such as online scheduling, appointment reminders, online customer portals, online and mobile payments, SMS text updates, email updates, and consumer-facing mobile applications. |
• | Cost- and resource-efficient. SMBs are generally price-sensitive and resource-constrained, however legacy software solutions are often too expensive to adopt. Our solutions are affordable and easy to implement, and our customers benefit from our strong customer service capabilities, enabling them to optimize their use of digital solutions without significant financial or resource burden. |
• | Customer-driven innovation. The insight we gain into our over 500,000 customers’ use of our offerings informs our product pipeline, allowing us to constantly refine existing solutions and deliver new solutions that are most valuable to them. |
• | Attract new customers: We believe that there is a significant opportunity to attract new customers with our current offerings and within the market segments in which we currently operate. We estimate that there are over 31 million service SMBs in North America alone, and 400 million globally. Our current verticals and adjacent markets in the service economy are highly fragmented. By improving the awareness of our brands and solutions, we believe that we can increase penetration and sell our complete value chain of solutions to service SMB customers. Through acquisitions and organic growth of our business, the number of customers on our platform increased from approximately 110,000 at the end of 2018 to over 500,000 at the end of 2020. |
• | Expand into new products and verticals: Given our position in the service SMB ecosystem, as well as our relationships and level of entrenchment with our customers, we use insights gained through our customer lifecycle to identify additional solutions that are value-additive for our customers. These insights allow us to continually assess opportunities to develop or acquire solutions to further expand market share, drive customer stickiness, and fuel growth for our business. |
• | Cross-sell into existing customers: Today, we serve over 500,000 service SMBs, which represent a significant opportunity for growth. As we become more entrenched in our customers’ daily business operations, we are better positioned to capitalize on additional cross-sell and up-sell opportunities. Our integrated vertical SaaS solutions allow us to offer customers additional capabilities across their entire |
Our Verticals | | | Micro-vertical Examples |
Home Services | | | HVAC/plumbing, electrical professionals, remodeling and home improvement contractors, window and door replacement specialties, security and alarm installation and monitoring businesses |
Health Services | | | Specialty private medical practices, mental health therapists, chronic care specialists, ambulatory and EMT services, specialty branches of hospital systems |
Fitness & Wellness Services | | | Chain and franchise gyms, full-service health clubs, boutique studios, personal trainers, dance and instructional schools, salons and spas, massage therapists |
Other | | | Non-profits, veterinary care facilities, small accounting and tax firms, educational facilities, social services, pet/veterinary care, professional services, consumer services |
• | Manual processes, basic PC tools, standalone payment terminals and homegrown solutions, utilized by many service SMBs; |
• | Vertically-specialized competitors, including mobile sales applications and field service management platforms in Home Services, EHR / EMR and practice management platforms in Health Services, and facility and employee management and member management and programming platforms in Fitness & Wellness Services; and |
• | Horizontal competitors, including Salesforce for CRM, Intuit for financial products, Square for payments and HubSpot for marketing related solutions. |
• | breadth and depth of vertical solutions; |
• | quality of products and features; |
• | seamless integration and ease-of-use; |
• | customer support capabilities; |
• | pricing and costs; |
• | product strategy and pace of innovation; |
• | name recognition and brand reputation; |
• | sales and marketing execution; and |
• | platform security. |
• | Inclusive: We embrace differences and respect all people, allowing individuals to bring their full selves into our organization. |
• | Growth: We thrive on growing both personally and professionally. |
• | Reflection: We constantly focus internally to improve how we connect externally with the world. |
• | Opportunity: We provide opportunities so individuals can reach the next level of their journey. |
• | World-Class: We aspire to be world-class in everything we do – Talent, Technology, Operations, and Service. |
• | Software Development: Our software teams use best-in-class technologies and practices to develop our SaaS, mobile, and (in selected situations) on-premise solutions. Our software is purpose-built to meet the specific needs of the industries we serve. |
• | Tech and IT Shared Services: Our shared services across its technology platforms provides a centralized and consistent approach to software development, as well as cloud engineering and data center migration. Our centralized IT administration allows for 24-hour support for all our people and platforms worldwide. |
• | Shared Infrastructure: We systematically upgrade our data centers, centralize our collaboration platforms onto Office 365, and deploy a variety of standardized third-party software products sourced through EverCommerce. Migration of more than half of our technology solutions to AWS has allowed for gains in productivity, cost efficiency, expanded capacity, and faster innovation. |
• | Cyber Security: Our Security Operations team uses industry best practices and functional expertise to perform regular risk assessments, audits and remediation across our entire IT infrastructure. Our centralized security efforts also include incident prevention, incident response, monitoring, scanning and alerting. |
• | Offshore Development Team: We augment our existing software development resources with an offshore contractor development team in India of more than 60 contractors for website and mobile application development, as well as testing and test automation in support of several of our software solutions. We have leveraged this team to scale quickly when necessary to accelerate software development and QA activities. |
Name | | | Age | | | Position |
Eric Remer(1) | | | 49 | | | Chief Executive Officer and Director |
Matthew Feierstein | | | 48 | | | President |
Marc Thompson | | | 56 | | | Chief Financial Officer |
Chris Alaimo | | | 53 | | | Chief Technology Officer |
Sarah Jordan | | | 36 | | | Chief Marketing Officer |
Stone de Souza | | | 47 | | | Chief Operating Officer |
Lisa M. Sterling | | | 48 | | | Chief Administrative and HR Officer |
Lisa Storey | | | 39 | | | General Counsel |
Penny Baldwin-Leonard(3) | | | 63 | | | Director |
Jonathan Durham(2) | | | 38 | | | Director |
Kimberly Ellison-Taylor(2) | | | 51 | | | Director |
Mark Hastings(3) | | | 53 | | | Director |
John Marquis(1) | | | 33 | | | Director |
Joseph Osnoss(3) | | | 43 | | | Director |
Richard A. Simonson(2) | | | 62 | | | Director |
Debby Soo(1) | | | 40 | | | Director |
(1) | Member of the Nominating and Corporate Governance Committee. |
(2) | Member of the Audit Committee. |
(3) | Member of the Compensation Committee. |
• | appointing, compensating, retaining, evaluating, terminating and overseeing our independent registered public accounting firm; |
• | discussing with our independent registered public accounting firm their independence; |
• | reviewing with our independent registered public accounting firm the scope and results of their audit; |
• | approving all audit and permissible non-audit services to be performed by our independent registered public accounting firm; |
• | overseeing the financial reporting process and discussing with management and our independent registered public accounting firm the interim and annual financial statements that we file with the SEC; |
• | discussing our risk assessment and risk management policies; |
• | reviewing and approving party transactions; |
• | overseeing our financial and accounting controls; |
• | reviewing periodically our code of business conduct and ethics and the procedures in place to enforce the code; |
• | considering and receiving reports from management regarding compliance with our policies pertaining to data privacy and security, anti-corruption, anti-fraud, insider trading, Regulation FD, related persons and other relevant policies; and |
• | establishing procedures for the confidential anonymous submission of concerns regarding questionable accounting, internal controls or auditing matters. |
• | reviewing and approving, or recommending to our board of directors for approval, the compensation of the Chief Executive Officer and other executive officers; |
• | making recommendations to our board of directors regarding the compensation of our directors; |
• | reviewing and approving or making recommendations to our board of directors regarding our incentive compensation and equity-based plans and arrangements; |
• | overseeing our succession plan for the Chief Executive Officer and other executive officer roles; and |
• | appointing and overseeing any compensation consultants. |
• | identifying individuals qualified to become members of our board of directors, consistent with criteria approved by our board of directors; |
• | recommending to our board of directors the nominees for election to our board of directors at annual meetings of our stockholders; |
• | overseeing a periodic evaluation of our board of directors and its committees; and |
• | reviewing and recommending changes to our corporate governance guidelines to our board of directors. |
• | Eric Remer, Chief Executive Officer; |
• | Matt Feierstein, President and Chief Operating Officer; and |
• | Marc Thompson, Chief Financial Officer. |
Name and Principal Position | | | Year | | | Salary ($) | | | Option Awards ($)(1) | | | Non-Equity Incentive Plan Compensation ($)(2) | | | All Other Compensation ($)(3) | | | Total ($) |
Eric Remer, Chief Executive Officer | | | 2020 | | | 350,000 | | | 8,448,108 | | | 4,508,200 | | | 24,000 | | | 13,330,308 |
Matt Feierstein, President and Chief Operating Officer | | | 2020 | | | 280,000 | | | 2,546,510 | | | 1,387,500 | | | — | | | 4,214,010 |
Marc Thompson, Chief Financial Officer | | | 2020 | | | 300,000 | | | 2,546,510 | | | 3,107,754 | | | 3,892 | | | 5,958,156 |
(1) | Amounts reflect the full grant-date fair value of options to purchase shares of our common stock granted during 2020 computed in accordance with ASC Topic 718, disregarding the effects of estimated forfeitures, rather than the amounts paid to or realized by the named individual. We provide information regarding the assumptions used to calculate the value of option awards made to executive officers in Note 2 to our audited consolidated financial statements included elsewhere in this prospectus. |
(2) | The amounts in this column represent annual incentive cash awards earned by each named executive officer under the Acquisition Bonus Plan and pursuant to performance-based cash bonus programs for Messrs. Remer and Feierstein. For Mr. Remer, this amount represents $4,508,200, which is comprised of $4,311,325 under the Acquisition Bonus Plan and a $196,875 performance bonus. For Mr. Feierstein, this amount represents $1,387,500, which is comprised of $1,275,000 under the Acquisition Bonus Plan and a $112,500 performance bonus. For Mr. Thompson, this amount represents $3,107,754 under the Acquisition Bonus Plan. See “Narrative Disclosure to Summary Compensation Table –2020 Bonuses” for further information on the Acquisition Bonus Plan and the performance bonuses. |
(3) | Amounts reflect (i) $24,000, the costs of personal administrative support provided to Mr. Remer, and (ii) $3,892, the 401(k) matching contributions made by the Company to Mr. Thompson’s account. |
Name | | | Number of Restricted Stock Units | | | Number of Stock Options |
Eric Remer | | | 143,382 | | | 143,382 |
Matt Feierstein | | | 68,750 | | | 68,750 |
Marc Thompson | | | 68,750 | | | 68,750 |
• | medical, dental and vision benefits; |
• | medical care flexible spending accounts and health savings accounts; |
• | short-term and long-term disability insurance; and |
• | life and accidental death & dismemberment insurance. |
| | Option Awards | | | Stock Awards | ||||||||||||||||
Name | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) | | | Option Exercise Price ($) | | | Option Expiration Date | | | Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) | | | Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($)(4) |
Eric Remer | | | — | | | — | | | — | | | — | | | — | | | 1,723,305(1) | | | 13,700,275 |
| | — | | | 5,747,164 | | | — | | | 9.1356 | | | 1/9/2030(2) | | | — | | | — | |
| | — | | | — | | | 949,432 | | | 9.1356 | | | 1/9/2030(3) | | | — | | | — | |
Matt Feierstein | | | — | | | — | | | — | | | — | | | — | | | 92,977(1) | | | 739,167 |
| | — | | | 1,436,791 | | | — | | | 9.1356 | | | 1/9/2030(2) | | | — | | | — | |
| | — | | | — | | | 574,716 | | | 9.1356 | | | 1/9/2030(3) | | | — | | | — | |
Marc Thompson | | | — | | | — | | | — | | | — | | | — | | | 211,468(1) | | | 1,681,171 |
| | — | | | 1,436,791 | | | — | | | 9.1356 | | | 1/9/2030(2) | | | — | | | — | |
| | — | | | — | | | 574,716 | | | 9.1356 | | | 1/9/2030(3) | | | — | | | — |
(1) | Each such restricted stock award is eligible to vest in incremental percentages on each date that the sponsor stockholders (as defined above in the “Equity Compensation – Restricted Stock” Section) pay cash consideration to the Company in exchange for its equity securities in connection with the funding of an acquisition by the Company or one of its subsidiaries, or for such other eligible purpose which the board of directors approves (such aggregate cash consideration, the “Investment Amount”), subject to the holder’s continued service with us through the applicable vesting date. With respect to the first $150 million of the Investment Amount, a number of Messrs. Remer, Feierstein and Thompson’s shares of restricted stock shall vest equal to: 5.62%, 1.24% and 0.47%, respectively, of the number of shares received by the sponsor stockholders in exchange for such initial Investment Amount, and with respect to the next $110 million of the Investment Amount, a number of Messrs. Remer, Feierstein and Thompson's shares of restricted stock shall vest equal to: 5.62%, 1.24% and 0.47%, respectively, of the number of shares received by the sponsor stockholders in exchange for such subsequent Investment Amount. With respect to any Investment Amount in excess of $260 million, a number of Messrs. Remer, Feierstein and Thompson’s shares of restricted stock shall vest equal to 2.81%, 0.62%, and 0.235%, respectively, of the number of shares received by the sponsor stockholder in exchange for such Investment Amount. The number of shares reported in the table represents the number of restricted shares that would be earned assuming the performance conditions were satisfied in full. The awards of restricted stock terminate upon the occurrence of an IPO or Sale. |
(2) | Twenty-five percent (25%) of these options will vest on the first anniversary of the grant date (and such options vested on January 10, 2021) and the balance of such options will vest in thirty-six (36) equal monthly installments beginning one month after the first anniversary of the grant date, subject to the NEO’s continued service with us through the applicable vesting dates. In the event of a change of control, fifty percent (50%) of each NEO’s unvested options will vest and become exercisable. |
(3) | Represents an option to purchase shares of our common stock granted on January 10, 2020, which is eligible to vest as to fifty percent (50%) of the underlying shares if the per share cash price received in connection with a change of control or the per share offering price in an IPO is at least $27.4068, and as to the other fifty percent (50%) of the underlying shares if the per share cash price received in connection with a change of control or the per share offering price in an IPO is at least $36.5424, in each case subject to the executive’s continuous employment with the Company through the applicable vesting date. |
(4) | Stock awards were valued based on the fair market value of our common stock as of December 31, 2020, which was determined by our board of directors to be $7.95 per share. |
• | Stock Options. Stock options provide for the purchase of shares of our common stock in the future at an exercise price set on the grant date. ISOs, by contrast to NSOs, may provide tax deferral beyond exercise and favorable capital gains tax treatment to their holders if certain holding period and other requirements of the Code are satisfied. The exercise price of a stock option may not be less than 100% of the fair market value of the underlying share on the date of grant (or 110% in the case of ISOs granted to certain significant stockholders), except with respect to certain substitute options granted in connection with a corporate transaction. The term of a stock option may not be longer than ten years (or five years in the case of ISOs granted to certain significant stockholders). |
• | SARs. SARs entitle their holder, upon exercise, to receive from us an amount equal to the appreciation of the shares subject to the award between the grant date and the exercise date. The exercise price of a SAR may not be less than 100% of the fair market value of the underlying share on the date of grant (except with respect to certain substitute SARs granted in connection with a corporate transaction) and the term of a SAR may not be longer than ten years. |
• | Restricted Stock and RSUs. Restricted stock is an award of nontransferable shares of our common stock that remain forfeitable unless and until specified conditions are met, and which may be subject to a purchase price. RSUs are contractual promises to deliver shares of our common stock in the future, which may also remain forfeitable unless and until specified conditions are met. Delivery of the shares underlying RSUs may be deferred under the terms of the award or at the election of the participant, if the plan administrator permits such a deferral. |
• | Stock Payments, Other Incentive Awards and Cash Awards. Stock payments are awards of fully vested shares of our common stock that may, but need not, be made in lieu of base salary, bonus, fees or other cash compensation otherwise payable to any individual who is eligible to receive awards. Other incentive awards are awards other than those enumerated in this summary that are denominated in, linked to or derived from shares of our common stock or value metrics related to our shares, and may remain forfeitable unless and until specified conditions are met. Cash awards are cash incentive bonuses subject to performance goals. |
• | Dividend Equivalents. Dividend equivalents represent the right to receive the equivalent value of dividends paid on shares of our common stock and may be granted alone or in tandem with awards other than stock options or SARs. Dividend equivalents are credited as of dividend record dates during the period between the date an award is granted and the date such award vests, is exercised, is distributed or expires, as determined by the plan administrator. |
• | we have been or are to be a participant; |
• | the amount involved exceeded or will exceed $120,000; and |
• | any of our directors, executive officers or, to our knowledge, beneficial owners of more than 5% of our capital stock or any member of the immediate family of any of the foregoing persons had or will have a direct or indirect material interest. |
• | change in control transactions; |
• | acquiring or disposing of assets or any business enterprise or division thereof for consideration excess of $500.0 million in any single transaction or series of transactions; |
• | increasing or decreasing the size of our board of directors; |
• | terminating the employment of our chief executive officer or hiring a new chief executive officer; |
• | initiating any liquidation, dissolution, bankruptcy or other insolvency proceeding involving us or any of our significant subsidiaries; and |
• | any transfer, issuance, sale or disposition of common stock, other equity securities, equity-linked securities or securities that are convertible into equity securities of us or our subsidiaries to any person or entity that is a non-strategic financial investor (which for the avoidance of doubt shall include any investment funds set up with the primary objective of making financial investments or to invest capital and fund managers (including venture capital funds, hedge funds, bond funds, balanced funds, private equity funds, buy out funds, sovereign wealth funds or any other such funds)) in a private placement transaction or series of transactions. |
• | each of our directors; |
• | each of our named executive officers; |
• | all of our directors and executive officers as a group; and |
• | each person or group of affiliated persons known by us to beneficially own more than 5% of our outstanding shares of common stock. |
| | Beneficial Ownership Before the Offering and Private Placement | | | Beneficial Ownership After the Offering and Private Placement | |||||||
Name of Beneficial Owner | | | Number of Shares | | | Percentage of Shares | | | Number of Shares | | | Percentage of Shares |
5% Stockholders: | | | | | | | | | ||||
Entities affiliated with Providence Strategic Growth(1) | | | 85,464,563 | | | 50.6% | | | 85,464,563 | | | 44.4% |
Entities affiliated with Silver Lake(2) | | | 62,673,378 | | | 37.1% | | | 67,085,142 | | | 34.9% |
Named Executive Officers and Directors: | | | | | | | | | ||||
Eric Remer(3) | | | 10,451,811 | | | 6.2% | | | 10,451,811 | | | 5.4% |
Matthew Feierstein(4) | | | 2,129,860 | | | 1.3% | | | 2,129,860 | | | 1.1% |
Marc Thompson(5) | | | 918,177 | | | * | | | 918,177 | | | * |
Penny Baldwin-Leonard | | | — | | | — | | | — | | | — |
Jonathan Durham | | | — | | | — | | | — | | | — |
Kimberly Ellison-Taylor | | | — | | | — | | | — | | | — |
Mark Hastings | | | — | | | — | | | — | | | — |
John Marquis | | | — | | | — | | | — | | | — |
Joseph Osnoss | | | — | | | — | | | — | | | — |
Richard A. Simonson(6) | | | 27,400 | | | * | | | 27,400 | | | * |
Debby Soo | | | — | | | — | | | — | | | — |
| | Beneficial Ownership Before the Offering and Private Placement | | | Beneficial Ownership After the Offering and Private Placement | |||||||
Name of Beneficial Owner | | | Number of Shares | | | Percentage of Shares | | | Number of Shares | | | Percentage of Shares |
All Executive Officers and Directors as a Group (15 individuals)(7): | | | 13,616,511 | | | 7.8% | | | 13,616,511 | | | 6.9% |
* | Less than 1%. |
(1) | Represents 85,464,563 shares of common stock held directly by Providence Strategic Growth II L.P., or PSG II, Providence Strategic Growth II-A L.P., or PSG II-A, Providence Strategic Growth III L.P., or PSG III, Providence Strategic Growth III-A L.P., or PSG III-A, and PSG PS Co-Investors L.P., or PSG Co-Invest (and together with PSG II, PSG II-A , PSG III and PSG III-A, the PSG Funds). PSG Ultimate GP Managing Member L.L.C., or PSG Managing Member, is the indirect managing member of the PSG Funds and holds voting and dispositive power over the shares of common stock held by the PSG Funds. The members of PSG Managing Member are controlled by each of Mark Hastings and Peter Wilde, respectively. In addition, John Marquis is a managing director of Providence Strategic Growth Capital Partners L.L.C., an affiliate of PSG Managing Member. Each of Mr. Hastings and Mr. Marquis are a member of our board of directors. Each of Mr. Hastings, Mr.Wilde and Mr. Marquis disclaim beneficial ownership of any of the common stock held by the PSG Funds, except to the extent of their pecuniary interest therein. The address for each of the entities referenced above is c/o Providence Strategic Growth Capital Partners L.L.C., 401 Park Drive, Suite 204, Boston, MA 02215. |
(2) | Represents (i) 56,470,653 shares of common stock held by SLA CM Eclipse Holdings, L.P., (ii) 6,202,725 shares of common stock held by SLA Eclipse Co-Invest, L.P. and (iii) 4,411,764 shares of common stock that will be issued and purchased by such entities in connection with the private placement, which is based on an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated price range set forth on the cover page of this prospectus. The general partner of SLA CM Eclipse Holdings, L.P. is SLA CM GP, L.L.C. and the sole member of SLA CM GP, L.L.C. is SL Alpine Aggregator GP, L.L.C. Silver Lake Alpine Associates, L.P. is the managing member of SL Alpine Aggregator GP, L.L.C. and the general partner of SLA Eclipse Co-Invest, L.P. The general partner of Silver Lake Alpine Associates, L.P. is SLAA (GP), L.L.C. The managing member of SLAA (GP), L.L.C. is Silver Lake Group, L.L.C. The managing members of Silver Lake Group, L.L.C. are Egon Durban, Kenneth Hao, Gregory Mondre and Joseph Osnoss. Mr. Osnoss serves as a member of our board of directors. The address for each of the entities referenced above is c/o Silver Lake, 2775 Sand Hill Road, Suite 100, Menlo Park, CA 94025. |
(3) | Represents (i) 10,212,347 shares of our common stock and (ii) 239,464 shares of our common stock underlying options to purchase common stock that are exercisable within 60 days of May 20, 2021. |
(4) | Represents (i) 2,069,994 shares of our common stock and (ii) 59,866 shares of our common stock underlying options to purchase common stock that are exercisable within 60 days of May 20, 2021. |
(5) | Represents (i) 858,311 shares of our common stock and (ii) 59,866 shares of our common stock underlying options to purchase common stock that are exercisable within 60 days of May 20, 2021. |
(6) | Represents 27,400 shares of our common stock. |
(7) | Represents (i) 13,257,315 shares of our common stock and (ii) 359,196 shares of our common stock underlying options to purchase common stock that are exercisable within 60 days of May 20, 2021. |
• | prior to such time, our board of directors approved either the business combination or the transaction that resulted in the stockholder becoming an interested stockholder; |
• | upon consummation of the transaction that resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of our voting stock outstanding at the time the transaction commenced, excluding certain shares; or |
• | at or subsequent to that time, the business combination is approved by our board of directors and authorized at an annual or special meeting of stockholders by the affirmative vote of holders of at least 66 2/3% of our outstanding voting stock that is not owned by the interested stockholder. |
• | 1% of the number of shares of our common stock then outstanding, which will equal approximately 1.9 million shares of our common stock immediately after this offering and the private placement; or |
• | the average weekly trading volume in shares of our common stock during the four calendar weeks preceding the filing of a notice on Form 144 with respect to such sale. |
• | U.S. expatriates and former citizens or long-term residents of the United States; |
• | persons holding our common stock as part of a hedge, straddle or other risk reduction strategy or as part of a conversion transaction or other integrated investment; |
• | banks, insurance companies, and other financial institutions; |
• | brokers, dealers or traders in securities; |
• | “controlled foreign corporations,” “passive foreign investment companies,” and corporations that accumulate earnings to avoid U.S. federal income tax; |
• | partnerships or other entities or arrangements treated as partnerships for U.S. federal income tax purposes (and investors therein); |
• | tax-exempt organizations or governmental organizations; |
• | persons deemed to sell our common stock under the constructive sale provisions of the Code; |
• | persons who hold or receive our common stock pursuant to the exercise of any employee stock option or otherwise as compensation; |
• | tax-qualified retirement plans; |
• | “qualified foreign pension funds” as defined in Section 897(l)(2) of the Code and entities all of the interests of which are held by qualified foreign pension funds; and |
• | persons subject to special tax accounting rules as a result of any item of gross income with respect to the stock being taken into account in an applicable financial statement. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation or other entity treated as a corporation for U.S. federal tax purposes created or organized under the laws of the United States, any state thereof, or the District of Columbia; |
• | an estate, the income of which is subject to U.S. federal income tax regardless of its source; or |
• | a trust that (1) is subject to the primary supervision of a U.S. court and one or more “United States persons” (within the meaning of Section 7701(a)(30) of the Code) have the authority to control substantial decisions of the trust, or (2) has a valid election in effect under applicable U.S. Treasury Regulations to be treated as a United States person for U.S. federal income tax purposes. |
• | the gain is effectively connected with the Non-U.S. Holder’s conduct of a trade or business within the United States (and, if required by an applicable income tax treaty, the Non-U.S. Holder maintains a permanent establishment in the United States to which such gain is attributable); |
• | the Non-U.S. Holder is a nonresident alien individual present in the United States for 183 days or more during the taxable year of the disposition and certain other requirements are met; or |
• | our common stock constitutes a U.S. real property interest, or USRPI, by reason of our status as a U.S. real property holding corporation, or USRPHC, for U.S. federal income tax purposes at any time within the shorter of the five-year period preceding such disposition or such holder’s holding period. |
Underwriters | | | Number of Shares |
Goldman Sachs & Co. LLC | | | |
J.P. Morgan Securities LLC | | | |
RBC Capital Markets, LLC | | | |
KKR Capital Markets LLC | | | |
Barclays Capital Inc. | | | |
Deutsche Bank Securities Inc. | | | |
Jefferies LLC | | | |
Evercore Group L.L.C | | | |
Oppenheimer & Co. Inc. | | | |
Piper Sandler & Co. | | | |
Raymond James & Associates, Inc. | | | |
Stifel, Nicolaus & Company, Incorporated. | | | |
Canaccord Genuity LLC | | | |
JMP Securities LLC | | | |
Academy Securities, Inc. | | | |
Loop Capital Markets LLC | | | |
R. Seelaus & Co., LLC | | | |
Samuel A. Ramirez & Company, Inc. | | | |
Total | | | 19,117,648 |
Paid by us | | | No exercise | | | Full exercise |
Per share | | | $ | | | $ |
Total | | | $ | | | $ |
• | does not constitute a product disclosure document or a prospectus under Chapter 6D.2 of the Corporations Act 2001 (Cth) (the “Corporations Act”); |
• | has not been, and will not be, lodged with the Australian Securities and Investments Commission (“ASIC”), as a disclosure document for the purposes of the Corporations Act and does not purport to include the information required of a disclosure document under Chapter 6D.2 of the Corporations Act; and |
• | may only be provided in Australia to select investors who are able to demonstrate that they fall within one or more of the categories of investors, or Exempt Investors, available under section 708 of the Corporations Act. |
| | Page | |
Audited Consolidated Financial Statements as of and for the Years Ended December 31, 2020 and 2019 | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
Unaudited Interim Condensed Consolidated Financial Statements as of March 31, 2021 and for the Three Months Ended March 31, 2021 and 2020 | | | |
| | ||
| | ||
| | ||
| | ||
| |
/s/ Ernst & Young LLP | | | |
| | ||
We have served as the Company’s auditor since 2020. | | | |
Denver, Colorado | | | |
| | ||
March 31, 2021 | | |
| | December 31, | ||||
| | 2020 | | | 2019 | |
Assets | | | | | ||
Current assets: | | | | | ||
Cash and cash equivalents | | | $96,035 | | | $54,859 |
Restricted cash | | | 2,303 | | | 2,485 |
Accounts receivable, net of allowance for doubtful accounts of $1.0 million and $0.4 million at December 31, 2020 and 2019, respectively | | | 24,966 | | | 17,447 |
Contract assets | | | 9,838 | | | 8,421 |
Prepaid expenses and other current assets | | | 10,686 | | | 13,825 |
Total current assets | | | 143,828 | | | 97,037 |
Non-current assets: | | | | | ||
Property and equipment, net | | | 14,705 | | | 11,700 |
Capitalized software, net | | | 16,069 | | | 9,865 |
Other non-current assets | | | 14,102 | | | 7,964 |
Intangible assets, net | | | 470,729 | | | 367,110 |
Goodwill | | | 668,151 | | | 426,568 |
Total non-current assets | | | 1,183,756 | | | 823,207 |
Total assets | | | $1,327,584 | | | $920,244 |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | ||
Current liabilities: | | | | | ||
Accounts payable | | | $11,131 | | | $4,312 |
Accrued expenses and other | | | 46,408 | | | 26,057 |
Deferred revenue | | | 13,621 | | | 11,646 |
Customer deposits | | | 8,247 | | | 3,430 |
Current maturities of long-term debt | | | 7,294 | | | 4,632 |
Total current liabilities | | | 86,701 | | | 50,077 |
Non-current liabilities: | | | | | ||
Deferred tax liability, net | | | 10,766 | | | 6,208 |
Long-term deferred revenue | | | 2,297 | | | 2,211 |
Long-term debt, net of current maturities and deferred financing costs | | | 691,038 | | | 434,131 |
Other non-current liabilities | | | 17,626 | | | 12,127 |
Total non-current liabilities | | | 721,727 | | | 454,677 |
Total liabilities | | | 808,428 | | | 504,754 |
| | | | |||
Commitments and contingencies (Note 16) | | | | | ||
| | | | |||
Convertible Preferred Stock: | | | | | ||
Series B convertible preferred stock, $0.00001 par value, 75,000,000 and 65,000,000 shares authorized and 72,225,754 and 55,758,557 shares issued and outstanding (liquidation preference of $745.0 million and $527.1 million) as of December 31, 2020 and 2019, respectively | | | 745,046 | | | 527,065 |
Series A convertible preferred stock, $0.00001 par value, 50,000,000 shares authorized and 44,957,786 shares issued and outstanding (liquidation preference of $163.3 million) as of December 31, 2020 and 2019 | | | 163,264 | | | 163,264 |
Total convertible preferred stock | | | 908,310 | | | 690,329 |
Stockholders’ deficit: | | | | | ||
Common stock, $0.00001 par value, 185,000,000 and 175,000,000 shares authorized and 43,073,327 and 40,730,288 shares issued and outstanding at December 31, 2020 and 2019, respectively | | | — | | | — |
Accumulated other comprehensive income | | | 1,546 | | | 342 |
Additional paid-in capital | | | 40,564 | | | 96,129 |
Accumulated deficit | | | (431,264) | | | (371,310) |
Total stockholders’ deficit | | | (389,154) | | | (274,839) |
Total liabilities, convertible preferred stock and stockholders’ deficit | | | $1,327,584 | | | $920,244 |
| | Year ended December 31, | ||||
| | 2020 | | | 2019 | |
Revenues: | | | | | ||
Subscription and transaction fees | | | $232,931 | | | $187,970 |
Marketing technology solutions | | | 86,331 | | | 37,521 |
Other | | | 18,263 | | | 16,651 |
Total revenues | | | 337,525 | | | 242,142 |
Operating expenses: | | | | | ||
Cost of revenues (exclusive of depreciation and amortization presented separately below) | | | 115,020 | | | 73,098 |
Sales and marketing | | | 50,246 | | | 46,264 |
Product development | | | 30,386 | | | 26,124 |
General and administrative | | | 87,068 | | | 97,962 |
Depreciation and amortization | | | 76,844 | | | 52,949 |
Total operating expenses | | | 359,564 | | | 296,397 |
Operating loss | | | (22,039) | | | (54,255) |
Interest and other expense, net | | | (41,545) | | | (40,004) |
Loss on debt extinguishment | | | — | | | (15,518) |
Net loss before income tax benefit | | | (63,584) | | | (109,777) |
Income tax benefit | | | 3,630 | | | 16,032 |
Net loss | | | (59,954) | | | (93,745) |
Other comprehensive income: | | | | | ||
Foreign currency translation gains, net | | | 1,204 | | | 530 |
Comprehensive loss | | | $(58,750) | | | $(93,215) |
| | | | |||
Net loss attributable to common stockholders: | | | | | ||
Net loss | | | $(59,954) | | | $(93,745) |
Adjustments to net loss (see Note 12) | | | (67,811) | | | (289,336) |
Net loss attributable to common stockholders | | | $(127,765) | | | $(383,081) |
| | | | |||
Net loss per share attributable to common stockholders: | | | | | ||
Basic | | | $(3.06) | | | $(14.13) |
Diluted | | | $(3.06) | | | $(14.13) |
| | | | |||
Weighted-average shares of common stock outstanding used in computing net loss per share attributable to common stockholders: | | | | | ||
Basic | | | 41,696,800 | | | 27,102,531 |
Diluted | | | 41,696,800 | | | 27,102,531 |
| | Series B Convertible Preferred Stock | | | Series A Convertible Preferred Stock | | | Total Convertible Preferred Stock | | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Accumulated Other Comprehensive (Loss) Income | | | Total Stockholders’ Deficit | ||||||||||
| | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | |||||||||||||||
Balance at January 1, 2019 | | | — | | | $— | | | 106,301 | | | $384,519 | | | $384,519 | | | 18,252 | | | $— | | | $16,310 | | | $(38,280) | | | $(188) | | | $(22,158) |
Issuance of Series B convertible preferred stock | | | 17,759 | | | 161,660 | | | — | | | — | | | 161,660 | | | — | | | — | | | — | | | — | | | — | | | — |
Equity issuance costs, net of tax benefit | | | — | | | (23,815) | | | — | | | — | | | (23,815) | | | — | | | — | | | (601) | | | — | | | — | | | (601) |
Conversion of Preferred A to Common | | | — | | | — | | | (61,343) | | | (221,255) | | | (221,255) | | | 61,343 | | | 1 | | | 298,126 | | | (76,872) | | | — | | | 221,255 |
Conversion of Common to Preferred B | | | 38,000 | | | 347,094 | | | — | | | — | | | 347,094 | | | (38,000) | | | (1) | | | (184,680) | | | (162,413) | | | — | | | (347,094) |
Rollover equity in consideration of net assets acquired | | | — | | | — | | | — | | | — | | | — | | | 464 | | | — | | | 1,736 | | | — | | | — | | | 1,736 |
Stock-based compensation | | | — | | | — | | | — | | | — | | | — | | | 975 | | | — | | | 30,079 | | | — | | | — | | | 30,079 |
Stock option exercises | | | — | | | — | | | — | | | — | | | — | | | 270 | | | — | | | 793 | | | — | | | — | | | 793 |
Repurchase of common stock | | | — | | | — | | | — | | | — | | | — | | | (2,573) | | | — | | | (23,508) | | | — | | | — | | | (23,508) |
Foreign currency translation gains, net | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 530 | | | 530 |
Accretion of Series B convertible preferred stock to redemption value | | | — | | | 42,126 | | | — | | | — | | | 42,126 | | | — | | | — | | | (42,126) | | | — | | | — | | | (42,126) |
Net loss | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (93,745) | | | — | | | (93,745) |
Balance at December 31, 2019 | | | 55,759 | | | 527,065 | | | 44,958 | | | 163,264 | | | 690,329 | | | 40,731 | | | — | | | 96,129 | | | (371,310) | | | 342 | | | (274,839) |
Issuance of Series B convertible preferred stock | | | 16,467 | | | 150,250 | | | — | | | — | | | 150,250 | | | — | | | — | | | — | | | — | | | — | | | — |
Equity issuance costs | | | — | | | (80) | | | — | | | — | | | (80) | | | — | | | — | | | — | | | — | | | — | | | — |
Rollover equity in consideration of net assets acquired | | | — | | | — | | | — | | | — | | | — | | | 222 | | | — | | | 1,319 | | | — | | | — | | | 1,319 |
Stock-based compensation | | | — | | | — | | | — | | | — | | | — | | | 2,037 | | | — | | | 10,721 | | | — | | | — | | | 10,721 |
Stock option exercises | | | — | | | — | | | — | | | — | | | — | | | 84 | | | — | | | 206 | | | — | | | — | | | 206 |
Foreign currency translation gains, net | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 1,204 | | | 1,204 |
Accretion of Series B convertible preferred stock to redemption value | | | — | | | 67,811 | | | — | | | — | | | 67,811 | | | — | | | — | | | (67,811) | | | — | | | — | | | (67,811) |
Net loss | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (59,954) | | | — | | | (59,954) |
Balance at December 31, 2020 | | | 72,226 | | | $745,046 | | | 44,958 | | | $163,264 | | | $908,310 | | | 43,074 | | | $— | | | $40,564 | | | $(431,264) | | | $1,546 | | | $(389,154) |
| | Year ended December 31, | ||||
| | 2020 | | | 2019 | |
Cash flows provided by (used in) operating activities: | | | | | ||
Net loss | | | $(59,954) | | | $(93,745) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | | | | | ||
Loss on debt extinguishment | | | — | | | 7,235 |
Depreciation and amortization | | | 76,844 | | | 52,949 |
Amortization of discount on long-term debt | | | 3,899 | | | 2,031 |
Amortization of deferred financing costs on long-term debt | | | 195 | | | 1,404 |
Amortization of costs and fees on credit facility commitments | | | 1,917 | | | 1,276 |
Deferred taxes | | | (4,314) | | | (15,971) |
Bad debt expense | | | 1,715 | | | 843 |
Paid-in-kind interest on long-term debt | | | 382 | | | 1,356 |
Stock-based compensation | | | 10,721 | | | 30,079 |
Changes in operating assets and liabilities, net of effects of acquisitions: | | | | | ||
Accounts receivable, net | | | (516) | | | (3,008) |
Prepaid expenses and other current assets | | | 4,952 | | | (4,773) |
Other non-current assets | | | (4,168) | | | (4,409) |
Accounts payable | | | 2,886 | | | 1,127 |
Accrued expenses and other | | | 13,239 | | | 6,689 |
Deferred revenue | | | 736 | | | 6,086 |
Customer deposits and other long-term liabilities | | | 9,005 | | | 10,218 |
Net cash provided by (used in) operating activities | | | 57,539 | | | (613) |
| | | | |||
Cash flows used in investing activities: | | | | | ||
Purchases of property and equipment | | | (4,525) | | | (7,665) |
Capitalization of software costs | | | (8,552) | | | (5,660) |
Payment of contingent consideration | | | (2,000) | | | — |
Acquisition of companies, net of cash acquired | | | (403,231) | | | (310,454) |
Net cash used in investing activities | | | (418,308) | | | (323,779) |
| | | | |||
Cash flows provided by financing activities: | | | | | ||
Debt extinguishment | | | — | | | (472,332) |
Payments on long-term debt | | | (55,891) | | | (2,563) |
Proceeds from long-term debt | | | 314,668 | | | 688,391 |
Deferred financing costs | | | (7,303) | | | (18,350) |
Exercise of stock options | | | 206 | | | 793 |
Proceeds from preferred stock issuance | | | 150,250 | | | 161,660 |
Repurchase of stock | | | — | | | (23,508) |
Equity issuance costs | | | (80) | | | (24,417) |
Net cash provided by financing activities | | | 401,850 | | | 309,674 |
Effect of foreign currency exchange rate changes on cash | | | (87) | | | (301) |
Net increase (decrease) in cash and cash equivalents and restricted cash | | | 40,994 | | | (15,019) |
Cash and cash equivalents and restricted cash: | | | | | ||
Beginning of year | | | 57,344 | | | 72,363 |
End of year | | | $98,338 | | | $57,344 |
| | | | |||
Supplemental disclosures of cash flow information: | | | | | ||
Cash paid for interest | | | $35,219 | | | $33,983 |
Cash paid for income taxes | | | $736 | | | $337 |
| | | | |||
Supplemental disclosures of noncash investing and financing activities: | | | | | ||
Rollover equity in consideration of net assets acquired | | | $1,319 | | | $1,736 |
Fair value of earnout in consideration of net assets acquired | | | $3,471 | | | $1,844 |
Accretion of Series B Preferred Stock to redemption value | | | $67,811 | | | $42,126 |
Capital expenditures acquired, included in accounts payable | | | $— | | | $1,630 |
• | revenue recognition, including determination of the timing and pattern of satisfaction of performance obligations, determination of the standalone selling price (“SSP”) of performance obligations and estimation of variable consideration, such as product rebates; |
• | allowance for doubtful accounts; |
• | valuation allowances with respect to deferred tax assets; |
• | assumptions underlying the fair value used in the calculation of stock-based compensation; |
• | valuation of intangible assets and goodwill; and |
• | useful lives of tangible and intangible assets. |
Property and Equipment | | | Estimated Useful Life |
Computer equipment and software | | | 3 years |
Furniture and fixtures | | | 5 years |
Leasehold improvements | | | Lesser of estimated useful life or remaining lease term |
• | SaaS and related support services: Our hosted software applications are primarily comprised of marketing, business management and customer retention solutions that we develop functionality for, provide when-and-if available updates and enhancements for, host, manage and provide telephone and technical support for by entering into subscription agreements with customers for a stated period of access. Revenues from the sale of our hosted software applications and related support services are |
• | License and related support services: Our license revenue is generated from the sale of on-premise perpetual or term licenses, which are primarily business management related software applications. The majority of the Company’s license arrangements include license support contracts. Revenues from the sale of distinct on-premise licenses are generally recognized at the point in time when the software is made available to the customer to download or use. Revenues from the sale of license related support services, which primarily relate to providing telephone and technical support, unspecified software product upgrades, and maintenance releases and patches during the term of the support period, are generally recognized ratably over the contractual period that the services are delivered. Within these arrangements we are obligated to make the support services available continuously throughout the contract and the customer simultaneously receives and consumes the benefit of making these services available throughout the contract period. Contracts are generally fixed price and may be invoiced on a monthly, quarterly or annual basis, with standard payment terms ranging from 30 to 60 days. The timing of revenue recognition may differ from the timing of invoicing to our customers due to the existence of these invoicing practices as well as the requirement to recognize revenue on a relative stand-alone selling price basis. The Company records a contract asset on the consolidated balance sheets when revenue is recognized prior to invoicing and our right to payment is not solely subject to the passage of time. The Company recognizes deferred revenue on the consolidated balance sheets when revenues are recognized subsequent to cash collection from the customer. |
• | Payment processing services: In fulfillment of our payment processing services, we partner with third-party merchants and processors who assist us in the fulfillment of our obligations to customers. We have concluded that we do not possess the ability to control the underlying services provided by third parties in the fulfillment of our obligations to customers and therefore recognize revenue net of interchange fees retained by the card issuing financial institutions and fees charged by payment networks. Payment processing revenue is recurring and volume based, resulting in the total consideration within these arrangements being variable. We apply the variable consideration allocation exception and therefore are not required to estimate variable consideration or a related constraint, as we ascribe the transaction consideration earned to the distinct increment of time for which our service was provided. As a result, we measure revenue from our transaction services on a daily basis based on an accumulation of the services that have been provided during each respective day. Payment for transaction services is received in arrears, typically within one month of when our services have been provided. Transaction services contracts with customers are generally for a term of one month and renew automatically each month. |
• | Purchasing program administration services: We receive rebates from contracted suppliers in exchange for our program administration services. Rebates earned are based on a defined percentage of the purchase price of goods and services sold to members under the contract the Company has negotiated |
| | Remodeling | | | Qiigo | | | AlertMD | | | Invoice Simple | |
| | in thousands | ||||||||||
Cash | | | $25,909 | | | $21,564 | | | $21,853 | | | $32,507 |
Rollover equity | | | — | | | 619 | | | — | | | — |
Fair value of earnout | | | 2,455 | | | — | | | — | | | — |
Total consideration | | | $28,364 | | | $22,183 | | | $21,853 | | | $32,507 |
| | | | | | | | |||||
Net assets acquired: | | | | | | | | | ||||
Cash and cash equivalents | | | $520 | | | $3 | | | $— | | | $598 |
Accounts receivable, trade | | | 3,401 | | | 321 | | | 510 | | | 688 |
Other receivables | | | 6 | | | — | | | — | | | 271 |
Contract assets | | | 85 | | | 249 | | | — | | | — |
Prepaid expenses and other current assets | | | 95 | | | 74 | | | 11 | | | 57 |
Property and equipment | | | 65 | | | 114 | | | 58 | | | 184 |
Other non-current assets | | | — | | | 757 | | | — | | | — |
Intangible—developed technology | | | 1,480 | | | 2,120 | | | 2,030 | | | 1,530 |
Intangible—customer relationships | | | 11,380 | | | 11,110 | | | 13,490 | | | 17,970 |
Intangible—trade name | | | 570 | | | 710 | | | 260 | | | 190 |
Intangible—non-compete agreements | | | 110 | | | 40 | | | 40 | | | 60 |
Goodwill | | | 12,843 | | | 7,405 | | | 5,531 | | | 18,474 |
Deferred tax asset | | | — | | | 177 | | | — | | | — |
Accounts payable | | | (1,564) | | | (148) | | | — | | | (498) |
Accrued expenses and other | | | (291) | | | (565) | | | (24) | | | (412) |
Customer deposits | | | (85) | | | — | | | — | | | (1,229) |
Deferred tax liability | | | (251) | | | — | | | — | | | (5,360) |
Deferred revenue | | | — | | | (184) | | | (53) | | | (16) |
Total net assets acquired | | | $28,364 | | | $22,183 | | | $21,853 | | | $32,507 |
| | Brighter Vision | | | Socius | | | Service Fusion | | | My PT Hub | |
| | in thousands | ||||||||||
Cash | | | $17,350 | | | $15,670 | | | $122,333 | | | $10,681 |
Rollover equity | | | 127 | | | — | | | — | | | — |
Fair value of earnout | | | — | | | — | | | — | | | 1,016 |
Total consideration | | | $17,477 | | | $15,670 | | | $122,333 | | | $11,697 |
| | | | | | | | |||||
Net assets acquired: | | | | | | | | | ||||
Cash and cash equivalents | | | $112 | | | $46 | | | $660 | | | $315 |
Accounts receivable, trade | | | 2 | | | 908 | | | 38 | | | 7 |
Other receivables | | | 35 | | | 79 | | | 686 | | | 73 |
Contract Assets | | | — | | | — | | | — | | | — |
Prepaid expenses and other current assets | | | 48 | | | 23 | | | 192 | | | 45 |
Property and equipment | | | 26 | | | 36 | | | 139 | | | 209 |
Other non-current assets | | | 9 | | | — | | | 180 | | | 19 |
Intercompany (receivable) | | | — | | | — | | | — | | | 27 |
Intangible—developed technology | | | 760 | | | 1,350 | | | 2,820 | | | 586 |
Intangible—customer relationships | | | 6,150 | | | 9,900 | | | 25,680 | | | 1,918 |
Intangible—trade name | | | 330 | | | 520 | | | 1,330 | | | 140 |
Intangible—non-compete agreements | | | 20 | | | 40 | | | 70 | | | 13 |
Goodwill | | | 12,090 | | | 3,326 | | | 93,717 | | | 9,110 |
Deferred tax asset | | | — | | | — | | | — | | | — |
Accounts payable | | | (61) | | | (79) | | | (215) | | | (209) |
Other current liabilities | | | — | | | — | | | (57) | | | — |
Accrued expenses and other | | | (210) | | | (450) | | | (872) | | | (162) |
Deferred revenue | | | — | | | — | | | — | | | — |
Deferred tax liability | | | (1,734) | | | — | | | (1,713) | | | (286) |
Deferred revenue | | | (100) | | | (29) | | | (322) | | | (81) |
Intercompany (payable) | | | — | | | — | | | — | | | (27) |
Total net assets acquired | | | $17,477 | | | $15,670 | | | $122,333 | | | $11,697 |
| | Updox | | | Other | | | Total | |
| | in thousands | |||||||
Cash | | | $142,527 | | | $85 | | | $410,479 |
Rollover equity | | | 573 | | | — | | | 1,319 |
Fair value of earnout | | | — | | | — | | | 3,471 |
Total consideration | | | $143,100 | | | $85 | | | $415,269 |
| | | | | | ||||
Net assets acquired: | | | | | | | |||
Cash and cash equivalents | | | $4,994 | | | $— | | | $7,248 |
Accounts receivable, trade | | | 981 | | | — | | | 6,856 |
Other receivables | | | 628 | | | — | | | 1,778 |
Contract assets | | | — | | | — | | | 334 |
Prepaid expenses and other current assets | | | 640 | | | — | | | 1,185 |
Property and equipment | | | 1,610 | | | — | | | 2,441 |
Other non-current assets | | | 377 | | | — | | | 1,342 |
Intercompany (receivable) | | | — | | | — | | | 27 |
Intangible—developed technology | | | 7,870 | | | 11 | | | 20,557 |
Intangible—customer relationships | | | 48,150 | | | 72 | | | 145,820 |
Intangible—trade name | | | 2,620 | | | 2 | | | 6,672 |
Intangible—non-compete agreements | | | 110 | | | — | | | 503 |
Goodwill | | | 78,259 | | | — | | | 240,755 |
Deferred tax asset | | | 58 | | | — | | | 235 |
Accounts payable | | | (1,152) | | | — | | | (3,926) |
Other current liabilities | | | (41) | | | — | | | (98) |
Accrued expenses and other | | | (1,482) | | | — | | | (4,468) |
Customer deposits | | | — | | | — | | | (1,314) |
Deferred tax liability | | | — | | | — | | | (9,344) |
Deferred revenue | | | (522) | | | — | | | (1,307) |
Intercompany (payable) | | | — | | | — | | | (27) |
Total net assets acquired | | | $143,100 | | | $85 | | | $415,269 |
| | AllMeds | | | Secure Global Solutions | | | HSR-FL | | | Saber Marketing | | | Studio Director | |
| | in thousands | |||||||||||||
Cash | | | $30,305 | | | $9,319 | | | $971 | | | $627 | | | $47,445 |
Rollover equity | | | — | | | — | | | — | | | — | | | — |
Fair value of earnout | | | — | | | — | | | — | | | — | | | — |
Total consideration | | | $30,305 | | | $9,319 | | | $971 | | | $627 | | | $47,445 |
Net assets acquired: | | | | | | | | | | | |||||
Cash and cash equivalents | | | $113 | | | $38 | | | $— | | | $— | | | $325 |
Accounts receivable, trade | | | 1,144 | | | 780 | | | 40 | | | 1 | | | — |
Contract assets | | | 143 | | | 172 | | | 28 | | | 23 | | | 244 |
Prepaid expenses and other current assets | | | 2,083 | | | 102 | | | — | | | 2 | | | 11 |
Property and equipment | | | 76 | | | 47 | | | — | | | — | | | — |
Other non-current assets | | | 1 | | | 89 | | | — | | | — | | | — |
Intangible—developed technology | | | 3,068 | | | 600 | | | — | | | — | | | 950 |
Intangible—customer relationships | | | 14,868 | | | 4,000 | | | 1,017 | | | 707 | | | 20,150 |
Intangible—trade name | | | 775 | | | 300 | | | — | | | — | | | 300 |
Intangible—non-compete agreements | | | 8 | | | — | | | — | | | — | | | 130 |
Goodwill | | | 15,646 | | | 3,359 | | | 212 | | | 143 | | | 25,803 |
| | AllMeds | | | Secure Global Solutions | | | HSR-FL | | | Saber Marketing | | | Studio Director | |
| | in thousands | |||||||||||||
Deferred tax asset, net | | | — | | | 2 | | | — | | | 5 | | | 1 |
Accounts payable | | | (488) | | | (6) | | | — | | | — | | | — |
Accrued expenses and other | | | (3,901) | | | (49) | | | — | | | — | | | (305) |
Deferred revenue | | | (808) | | | (115) | | | — | | | (254) | | | (25) |
Customer deposits | | | — | | | — | | | (326) | | | — | | | (139) |
Deferred tax liability, net | | | (2,423) | | | — | | | — | | | — | | | — |
Total net assets acquired | | | $30,305 | | | $9,319 | | | $971 | | | $627 | | | $47,445 |
| | 33 Mile Radius | | | eProvider Solutions | | | CollaborateMD | | | Security Information Systems | | | American Service Finance | |
| | in thousands | |||||||||||||
Cash | | | $9,199 | | | $8,808 | | | $76,197 | | | $67,246 | | | $33,179 |
Rollover equity | | | 359 | | | — | | | — | | | — | | | — |
Fair value of earnout | | | — | | | — | | | — | | | 62 | | | — |
Total consideration | | | $9,558 | | | $8,808 | | | $76,197 | | | $67,308 | | | $33,179 |
| | | | | | | | | | ||||||
Net assets acquired: | | | | | | | | | | | |||||
Cash and cash equivalents | | | $228 | | | $— | | | $232 | | | $145 | | | $2,530 |
Accounts receivable, trade | | | 18 | | | 352 | | | 175 | | | 1,608 | | | 85 |
Contract assets | | | — | | | — | | | 35 | | | 216 | | | — |
Prepaid expenses and other current assets | | | 60 | | | 32 | | | 929 | | | 115 | | | 566 |
Property and equipment | | | — | | | — | | | 1,205 | | | 46 | | | 1,793 |
Other non-current assets | | | 3 | | | 1 | | | 101 | | | — | | | 277 |
Intangible—developed technology | | | 480 | | | 800 | | | 6,100 | | | 4,450 | | | 350 |
Intangible—customer relationships | | | 5,440 | | | 4,200 | | | 28,800 | | | 3,400 | | | 10,600 |
Intangible—trade name | | | 170 | | | 200 | | | 800 | | | 600 | | | 450 |
Intangible—non-compete agreements | | | 50 | | | 50 | | | 80 | | | — | | | — |
Intangible—government contracts | | | — | | | — | | | — | | | 28,600 | | | — |
Goodwill | | | 3,460 | | | 3,312 | | | 40,196 | | | 29,171 | | | 19,717 |
Deferred tax asset, net | | | — | | | — | | | — | | | 15 | | | — |
Accounts payable | | | (37) | | | (25) | | | (227) | | | (3) | | | — |
Accrued expenses and other | | | (314) | | | (114) | | | (2,202) | | | (238) | | | (3,189) |
Deferred revenue | | | — | | | — | | | — | | | (570) | | | — |
Customer deposits | | | — | | | — | | | (27) | | | (247) | | | — |
Total net assets acquired | | | $9,558 | | | $8,808 | | | $76,197 | | | $67,308 | | | $33,179 |
| | Jimmy Marketing | | | ClubWise | | | RoofSnap | | | Total | |
| | in thousands | ||||||||||
Cash | | | $7,077 | | | $15,454 | | | $10,049 | | | $315,876 |
Rollover equity | | | — | | | 1,377 | | | — | | | 1,736 |
Fair value of earnout | | | — | | | 1,782 | | | — | | | 1,844 |
Total consideration | | | $7,077 | | | $18,613 | | | $10,049 | | | $319,456 |
Net assets acquired: | | | | | | | | | ||||
Cash and cash equivalents | | | $— | | | $1,428 | | | $383 | | | $5,422 |
Accounts receivable, trade | | | 134 | | | 68 | | | — | | | 4,405 |
Contract assets | | | 15 | | | — | | | — | | | 876 |
Prepaid expenses and other current assets | | | 410 | | | 236 | | | 20 | | | 4,566 |
Property and equipment | | | — | | | 153 | | | 22 | | | 3,342 |
Other non-current assets | | | — | | | — | | | — | | | 472 |
Intangible—developed technology | | | — | | | 1,613 | | | 760 | | | 19,171 |
Intangible—customer relationships | | | 3,390 | | | 9,032 | | | 4,470 | | | 110,074 |
Intangible—trade name | | | 120 | | | 323 | | | 60 | | | 4,098 |
Intangible—non-compete agreements | | | 150 | | | 13 | | | 100 | | | 581 |
Intangible—government contracts | | | — | | | — | | | — | | | 28,600 |
Goodwill | | | 3,491 | | | 9,409 | | | 4,491 | | | 158,410 |
Deferred tax asset, net | | | 1 | | | — | | | 3 | | | 27 |
Accounts payable | | | (3) | | | (82) | | | — | | | (871) |
Accrued expenses and other | | | (492) | | | (1,708) | | | (185) | | | (12,697) |
Deferred revenue | | | (100) | | | — | | | (75) | | | (1,947) |
Customer deposits | | | (39) | | | — | | | — | | | (778) |
Deferred tax liability, net | | | — | | | (1,872) | | | — | | | (4,295) |
Total net assets acquired | | | $7,077 | | | $18,613 | | | $10,049 | | | $319,456 |
| | Year Ended December 31, | ||||
| | 2020 Pro Forma | | | 2019 Pro Forma | |
| | (unaudited) | ||||
| | in thousands, except per share amounts | ||||
Total revenue | | | $389,478 | | | $365,006 |
Net loss | | | $(69,313) | | | $(127,982) |
Adjustments to net loss (see Note 12) | | | $(67,811) | | | $(289,336) |
Net loss attributable to common stockholders | | | $(137,124) | | | $(417,318) |
Net loss per share attributable to common stockholders: | | | | | ||
Basic | | | $(3.29) | | | $(15.40) |
Diluted | | | $(3.29) | | | $(15.40) |
| | 2020 | | | 2019 | |
| | in thousands | ||||
By pattern of recognition (timing of transfer of services): | | | | | ||
Point in time | | | $45,589 | | | $21,968 |
Over time | | | 291,936 | | | 220,174 |
Total | | | $337,525 | | | $242,142 |
By Geographical Market: | | | | | ||
United States | | | $310,472 | | | $230,560 |
International | | | 27,053 | | | 11,582 |
Total | | | $337,525 | | | $242,142 |
| | 2020 | | | 2019 | |
| | in thousands | ||||
Accounts receivables | | | $24,966 | | | $17,447 |
Contract assets | | | 9,838 | | | 8,421 |
Deferred revenue | | | 13,621 | | | 11,646 |
Customer deposits | | | 8,247 | | | 3,430 |
Long-term deferred revenue | | | 2,297 | | | 2,211 |
Balance, January 1, 2019 | | | $267,668 |
Additions | | | 158,410 |
Effect of foreign currency exchange rate changes | | | 490 |
Balance, December 31, 2019 | | | 426,568 |
Additions | | | 240,755 |
Effect of foreign currency exchange rate changes | | | 828 |
Balance, December 31, 2020 | | | $668,151 |
| | 2020 | ||||||||||
| | Useful Life | | | Gross Carrying Value | | | Accumulated Amortization | | | Net Book Value | |
| | in thousands | ||||||||||
Customer relationships | | | 3-20 years | | | $502,614 | | | $113,934 | | | $388,680 |
Developed technology | | | 2-12 years | | | 85,510 | | | 27,311 | | | 58,199 |
Trade name | | | 3-10 years | | | 32,729 | | | 10,151 | | | 22,578 |
Non-compete agreements | | | 3-5 years | | | 2,295 | | | 1,023 | | | 1,272 |
Total | | | | | $623,148 | | | $152,419 | | | $470,729 |
| | 2019 | ||||||||||
| | Useful Life | | | Gross Carrying Value | | | Accumulated Amortization | | | Net Book Value | |
| | in thousands | ||||||||||
Customer relationships | | | 5-19 years | | | $356,253 | | | $58,008 | | | $298,245 |
Developed technology | | | 2-10 years | | | 64,846 | | | 16,614 | | | 48,232 |
Trade name | | | 3-7 years | | | 26,033 | | | 6,624 | | | 19,409 |
Non-compete agreements | | | 2.5-5 years | | | 1,791 | | | 567 | | | 1,224 |
Total | | | | | $448,923 | | | $81,813 | | | $367,110 |
Years ending December 31: | | | |
2021 | | | $85,836 |
2022 | | | 81,437 |
2023 | | | 71,907 |
2024 | | | 57,377 |
2025 | | | 46,552 |
Thereafter | | | 127,620 |
Total amortization expense for the Company’s intangible assets | | | $470,729 |
| | 2020 | | | 2019 | |
| | in thousands | ||||
Computer equipment and software | | | $5,455 | | | $3,103 |
Furniture and fixtures | | | 3,728 | | | 2,524 |
Leasehold improvements | | | 11,886 | | | 8,461 |
Total property and equipment | | | 21,069 | | | 14,088 |
Less accumulated depreciation | | | (6,364) | | | (2,388) |
Property and equipment, net | | | $14,705 | | | $11,700 |
| | 2020 | | | 2019 | |
| | in thousands | ||||
Capitalized software | | | $20,339 | | | $11,752 |
Less accumulated amortization | | | (4,270) | | | (1,887) |
Capitalized software, net | | | $16,069 | | | $9,865 |
| | 2020 | | | 2019 | |
| | in thousands | ||||
Term notes with interest payable monthly, interest rate at Adjusted LIBOR or Alternative Base Rate, plus an applicable margin of 4.50% (5.65% and 7.30% at December 31, 2020 and 2019, respectively) quarterly principal payments of 0.25% of original principal balance with balloon payment due August 2025 | | | $720,964 | | | $453,065 |
Asset purchase agreement related to acquisition of Service Nation, Inc., zero-interest unsecured debt (effective interest of 10%) with principal payments due monthly through February 2021 | | | 15 | | | 105 |
Subordinated unsecured promissory note related to acquisition of Service Nation, Inc., interest paid-in-kind, interest rate at 8.5% with balloon payment due September 2022 | | | 2,633 | | | 2,419 |
Subordinated unsecured promissory note related to acquisition of Technique Fitness, Inc. D/B/A Club OS, interest paid-in-kind, interest rate at 7% with balloon payment due December 2022 | | | 2,476 | | | 2,308 |
Principal debt | | | 726,088 | | | 457,897 |
Deferred financing costs on long-term debt | | | (1,054) | | | (970) |
Discount on long-term debt | | | (26,702) | | | (18,164) |
Total debt | | | 698,332 | | | 438,763 |
Less current maturities | | | 7,294 | | | 4,632 |
Long-term portion | | | $691,038 | | | $434,131 |
Years ending December 31: | | | |
2021 | | | $7,294 |
2022 | | | 13,152 |
2023 | | | 7,279 |
2024 | | | 7,279 |
2025 | | | 691,848 |
Thereafter | | | — |
Total aggregate maturities of the Company’s debt | | | $726,852 |
| | 2020 | | | 2019 | |
| | in thousands | ||||
Common stock: | | | | | ||
Authorized shares, beginning of period | | | 175,000 | | | 90,000 |
Authorized shares, end of period | | | 185,000 | | | 175,000 |
Shares outstanding, beginning of period | | | 40,731 | | | 18,252 |
Common stock issued pursuant to business combinations | | | 222 | | | 464 |
Common stock issued on exercise of stock options, net | | | 84 | | | 270 |
Common stock issued pursuant to vesting of RSAs | | | 2,037 | | | 975 |
Common stock issued upon conversion of preferred stock | | | — | | | 61,343 |
Repurchase of common stock pursuant to Tender Offer | | | — | | | (2,573) |
Conversion into preferred stock | | | — | | | (38,000) |
Shares outstanding, end of period | | | 43,074 | | | 40,731 |
| | 2020 | | | 2019 | |
| | in thousands | ||||
Series A preferred stock: | | | | | ||
Authorized shares, beginning of period | | | 50,000 | | | 140,000 |
Authorized shares, end of period | | | 50,000 | | | 50,000 |
Shares outstanding, beginning of period | | | 44,958 | | | 106,301 |
Conversion into common stock | | | — | | | (61,343) |
Shares outstanding, end of period | | | 44,958 | | | 44,958 |
| | | | |||
Series B preferred stock: | | | | | ||
Authorized shares, beginning of period | | | 65,000 | | | 10,000 |
Authorized shares, end of period | | | 75,000 | | | 65,000 |
Shares outstanding, beginning of period | | | 55,759 | | | — |
Convertible shares issued | | | 16,467 | | | 17,759 |
Conversion from common stock | | | — | | | 38,000 |
Shares outstanding, end of period | | | 72,226 | | | 55,759 |
| | 2020 | | | 2019 | |
| | | | |||
Weighted-average risk-free interest rate | | | 1.65% | | | 2.13% |
Expected term in years | | | 6.1 | | | 5.9 |
Weighted-average expected volatility | | | 43% | | | 41% |
Expected dividends | | | 0% | | | 0% |
| | Number of Options | | | Weighted- Average Exercise Price | | | Weighted- Average Remaining Contractual Term in Years | | | Aggregate Intrinsic Value | |
| | in thousands except for exercise price and term in years | ||||||||||
Outstanding balance at January 1, 2019 | | | 1,885 | | | $3.30 | | | | | $207 | |
Granted | | | 428 | | | 4.43 | | | | | ||
Exercised | | | (270) | | | 2.94 | | | | | ||
Forfeited | | | (272) | | | 3.97 | | | | | ||
Outstanding balance at December 31, 2019 | | | 1,771 | | | 3.53 | | | | | 2,363 | |
Granted | | | 10,174 | | | 9.14 | | | | | ||
Exercised | | | (112) | | | 3.01 | | | | | ||
Forfeited | | | (186) | | | 6.36 | | | | | ||
Outstanding balance at December 31, 2020 | | | 11,647 | | | $8.39 | | | 9.66 | | | $3,575 |
Exercisable at December 31, 2020 | | | 1,222 | | | $3.35 | | | 6.63 | | | $3,047 |
| | Number of Options | | | Weighted- Average Exercise Price | |
Outstanding balance at January 1, 2019 | | | 80 | | | $2.95 |
Granted | | | — | | | — |
Exercised | | | — | | | — |
Forfeited | | | — | | | — |
Outstanding balance at December 31, 2019 | | | 80 | | | $2.95 |
Granted | | | 2,544 | | | 9.14 |
Exercised | | | — | | | — |
Forfeited | | | (30) | | | 9.14 |
Outstanding balance at December 31, 2020 | | | 2,594 | | | $8.94 |
| | Units | | | Weighted- Average Grant Date Fair Value | |
| | in thousands except for fair value | ||||
Unvested, restricted stock awards at January 1, 2019 | | | 1,807 | | | $0.75 |
Granted | | | — | | | — |
Vested | | | (975) | | | 0.75 |
Unvested, restricted stock awards at December 31, 2019 | | | 832 | | | 0.75 |
Granted | | | — | | | — |
Vested | | | (832) | | | 0.75 |
Unvested, restricted stock awards at December 31, 2020 | | | — | | | $— |
| | Units | | | Weighted- Average Grant Date Fair Value | |
| | in thousands except for fair value | ||||
Unvested, restricted stock awards at January 1, 2019 | | | 3,233 | | | $— |
Granted | | | — | | | — |
Vested | | | — | | | — |
Unvested, restricted stock awards at December 31, 2019 | | | 3,233 | | | 4.86 |
Granted | | | — | | | — |
Vested | | | (1,205) | | | 5.81 |
Unvested, restricted stock awards at December 31, 2020 | | | 2,028 | | | $5.81 |
| | December 31, | ||||
| | 2020 | | | 2019 | |
| | in thousands except share and per share amounts | ||||
Numerator: | | | | | ||
Net loss | | | $(59,954) | | | $(93,745) |
Undeclared Series A dividends | | | — | | | (4,532) |
Accretion of Series B to redemption value | | | (67,811) | | | (42,126) |
Deemed dividend – non-employee sale of shares to the Company | | | — | | | (3,393) |
Deemed dividend – Series A and B stock exchange | | | — | | | (239,285) |
Numerator for basic and diluted EPS – net loss attributable to common stockholders | | | $(127,765) | | | $(383,081) |
| | December 31, | ||||
| | 2020 | | | 2019 | |
| | in thousands except share and per share amounts | ||||
Denominator: | | | | | ||
Denominator for basic and diluted EPS – Weighted-average shares of common stock outstanding used in computing net loss per share | | | 41,696,800 | | | 27,102,531 |
Basic and diluted net loss per share attributable to common stockholders | | | $(3.06) | | | $(14.13) |
| | 2020 | | | 2019 | |
Outstanding options to purchase common stock | | | 16,268,357 | | | 5,915,926 |
Outstanding convertible preferred stock (Series A and B) | | | 117,183,540 | | | 100,716,343 |
Total anti-dilutive outstanding potential common stock | | | 133,451,897 | | | 106,632,269 |
• | Level 1: Valuations based on quoted prices in active markets for identical assets or liabilities that an entity has the ability to access. |
• | Level 2: Valuations based on quoted prices for similar assets or liabilities, quoted prices for identical assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable data for substantially the full term of the assets or liabilities. The Company has no assets or liabilities valued with Level 2 inputs. |
• | Level 3: Valuations based on inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
| | 2020 | ||||||||||
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
| | in thousands | ||||||||||
Contingent consideration | | | $— | | | $— | | | $2,911 | | | $2,911 |
| | 2019 | ||||||||||
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
| | in thousands | ||||||||||
Contingent consideration | | | $— | | | $— | | | $1,811 | | | $1,811 |
Opening balance | | | $1,811 |
Additions to contingent consideration (refer to Note 3, Acquisitions) | | | 3,471 |
Fair value adjustments | | | (455) |
Amounts settled through payment | | | (1,916) |
Ending balance | | | $2,911 |
| | 2020 | | | 2019 | |
| | in thousands | ||||
United States | | | $(55,664) | | | $(103,998) |
International | | | (7,920) | | | (5,779) |
Net loss before income tax benefit | | | $(63,584) | | | $(109,777) |
| | 2020 | | | 2019 | |
| | in thousands | ||||
Current: | | | | | ||
Federal | | | $— | | | $— |
State | | | 369 | | | (71) |
Foreign | | | 315 | | | 10 |
Total current | | | $684 | | | $(61) |
| | | | |||
Deferred: | | | | | ||
Federal | | | $(8,993) | | | $(15,065) |
State | | | (2,104) | | | (4,125) |
Change in valuation allowance - US | | | 8,392 | | | 2,368 |
Change in valuation allowance - Foreign | | | 269 | | | 2,302 |
Foreign | | | (1,878) | | | (1,451) |
Total deferred | | | $(4,314) | | | $(15,971) |
Income tax benefit | | | $(3,630) | | | $(16,032) |
| | 2020 | | | 2019 | |
| | in thousands | ||||
Deferred tax assets: | | | | | ||
Accounts receivable reserve | | | $224 | | | $100 |
Net operating losses | | | 29,230 | | | 26,207 |
163(j) interest limitation | | | 11,894 | | | 12,583 |
Property and equipment depreciation | | | 1,301 | | | 1,202 |
Tax credits | | | 371 | | | 334 |
Accrued expenses | | | 213 | | | 118 |
Stock compensation | | | 840 | | | 83 |
Accrued payroll | | | 2,870 | | | 7 |
Sales tax reserve | | | 1,469 | | | 914 |
Deferred rent | | | 2,100 | | | 1,519 |
Deferred revenue | | | 362 | | | 97 |
Unrealized foreign exchange | | | 37 | | | 35 |
Below market leases | | | 120 | | | — |
SRED expenditures | | | 51 | | | — |
Other | | | 5 | | | 1 |
Total deferred tax assets | | | 51,087 | | | 43,200 |
Less: valuation allowance | | | (16,539) | | | (7,878) |
Net deferred tax assets | | | 34,548 | | | 35,322 |
| | | | |||
Deferred tax liabilities: | | | | | ||
Intangible assets | | | (36,963) | | | (35,568) |
Property and equipment depreciation | | | (5,928) | | | (3,867) |
Unrealized foreign exchange | | | (33) | | | — |
Capitalized expenses | | | (1,804) | | | (1,192) |
Total deferred tax liabilities | | | (44,728) | | | (40,627) |
Net deferred tax liabilities | | | $(10,180) | | | $(5,305) |
| | Amount | | | Expiration Years | |
| | in thousands | | | ||
Net operating losses, federal (Post December 31, 2017) | | | $9,595 | | | Indefinite |
Net operating losses, federal (Pre January 1, 2018) | | | $12,096 | | | 2028 - 2037 |
Net operating losses, state | | | $4,764 | | | Various |
Net operating losses, foreign | | | $2,775 | | | 2035 - Indefinite |
Tax credits, federal | | | $225 | | | 2037 |
Tax credits, foreign | | | $146 | | | Various |
Balance at beginning of period | | | $7,878 |
Additions to valuation allowance | | | 8,661 |
Balance at end of period | | | $16,539 |
| | 2020 | | | 2019 | |||||||
| | in thousands, except percent | ||||||||||
Benefit for income taxes at U.S. statutory rate | | | $(13,353) | | | 21.0% | | | $(23,053) | | | 21.0% |
Change in income tax resulting from: | | | | | | | | | ||||
State income benefit, net of federal benefit | | | (1,694) | | | 2.66% | | | (2,100) | | | 1.91% |
Stock compensation | | | 1,579 | | | (2.48)% | | | 6,155 | | | (5.61)% |
Nondeductible transaction costs | | | 480 | | | (0.76)% | | | 104 | | | (0.09)% |
Change in deferred state tax rate | | | 552 | | | (0.87)% | | | (1,384) | | | 1.26% |
Foreign rate differential | | | (268) | | | 0.42% | | | (284) | | | 0.26% |
Change in valuation allowance | | | 8,661 | | | (13.62)% | | | 4,670 | | | (4.25)% |
Tax credits | | | (55) | | | 0.09% | | | (136) | | | 0.12% |
Other | | | 468 | | | (0.75)% | | | (4) | | | 0.07% |
Income tax benefit | | | $(3,630) | | | 5.69% | | | $(16,032) | | | 14.67% |
Years ending December 31: | | | |
2021 | | | $8,039 |
2022 | | | 7,017 |
2023 | | | 6,328 |
2024 | | | 4,903 |
2025 | | | 4,366 |
Thereafter | | | 16,737 |
Total Future minimum payments due | | | $47,390 |
| | December 31, | ||||
| | 2020 | | | 2019 | |
| | in thousands | ||||
United States | | | $28,077 | | | $20,827 |
International | | | $2,697 | | | $738 |
| | March 31, 2021 | | | December 31, 2020 | |
Assets | | | | | ||
Current assets: | | | | | ||
Cash and cash equivalents | | | $86,974 | | | $96,035 |
Restricted cash | | | 1,951 | | | 2,303 |
Accounts receivable, net of allowance for doubtful accounts of $1.4 million and $1.0 million at March 31, 2021 and December 31, 2020, respectively | | | 29,305 | | | 24,966 |
Contract assets | | | 8,876 | | | 9,838 |
Prepaid expenses and other current assets | | | 11,809 | | | 10,686 |
Total current assets | | | 138,915 | | | 143,828 |
Non-current assets: | | | | | ||
Property and equipment, net | | | 14,095 | | | 14,705 |
Capitalized software, net | | | 18,049 | | | 16,069 |
Other non-current assets | | | 16,265 | | | 14,102 |
Intangible assets, net | | | 470,631 | | | 470,729 |
Goodwill | | | 719,408 | | | 668,151 |
Total non-current assets | | | 1,238,448 | | | 1,183,756 |
Total assets | | | $1,377,363 | | | $1,327,584 |
| | March 31, 2021 | | | December 31, 2020 | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | ||
Current liabilities: | | | | | ||
Accounts payable | | | $12,737 | | | $11,131 |
Accrued expenses and other | | | 36,533 | | | 46,408 |
Deferred revenue | | | 18,551 | | | 13,621 |
Customer deposits | | | 7,281 | | | 8,247 |
Current maturities of long-term debt | | | 8,000 | | | 7,294 |
Total current liabilities | | | 83,102 | | | 86,701 |
Non-current liabilities: | | | | | ||
Deferred tax liability, net | | | 10,860 | | | 10,766 |
Long-term deferred revenue | | | 2,589 | | | 2,297 |
Long-term debt, net of current maturities and deferred financing costs | | | 758,383 | | | 691,038 |
Other non-current liabilities | | | 16,671 | | | 17,626 |
Total non-current liabilities | | | 788,503 | | | 721,727 |
Total liabilities | | | 871,605 | | | 808,428 |
| | | | |||
Commitments and contingencies (Note 15) | | | | | ||
| | | | |||
Convertible Preferred Stock: | | | | | ||
Series B convertible preferred stock, $0.00001 par value, 75,000,000 shares authorized and 72,225,754 shares issued and outstanding (liquidation preference of $760.2 million and $745.0 million) as of March 31, 2021 and December 31, 2020, respectively | | | 760,151 | | | 745,046 |
Series A convertible preferred stock, $0.00001 par value, 50,000,000 shares authorized and 44,957,786 shares issued and outstanding (liquidation preference of $163.3 million) as of March 31, 2021 and December 31, 2020 | | | 163,264 | | | 163,264 |
Total convertible preferred stock | | | 923,415 | | | 908,310 |
Stockholders’ deficit: | | | | | ||
Common stock, $0.00001 par value, 185,000,000 shares authorized and 43,342,067 and 43,073,327 shares issued and outstanding at March 31, 2021 and December 31, 2020, respectively | | | — | | | — |
Accumulated other comprehensive income | | | 2,089 | | | 1,546 |
Additional paid-in capital | | | 27,513 | | | 40,564 |
Accumulated deficit | | | (447,259) | | | (431,264) |
Total stockholders’ deficit | | | (417,657) | | | (389,154) |
Total liabilities, convertible preferred stock and stockholders’ deficit | | | $1,377,363 | | | $1,327,584 |
| | Three Months Ended March 31, | |||||||
| | 2021 | | | 2020 | | |||
Revenues: | | | | | | ||||
Subscription and transaction fees | | | $75,195 | | | $56,498 | | ||
Marketing technology solutions | | | 25,388 | | | 15,182 | | ||
Other | | | 4,323 | | | 5,345 | | ||
Total revenues | | | 104,906 | | | 77,025 | | ||
Operating expenses: | | | | | | ||||
Cost of revenues (exclusive of depreciation and amortization presented separately below) | | | 35,674 | | | 27,812 | | ||
Sales and marketing | | | 19,689 | | | 13,604 | | ||
Product development | | | 10,325 | | | 8,452 | | ||
General and administrative | | | 22,094 | | | 20,667 | | ||
Depreciation and amortization | | | 23,697 | | | 16,838 | | ||
Total operating expenses | | | 111,479 | | | 87,373 | | ||
Operating loss | | | (6,573) | | | (10,348) | | ||
Interest and other expense, net | | | (12,949) | | | (10,751) | | ||
Net loss before income tax benefit | | | (19,522) | | | (21,099) | | ||
Income tax benefit | | | 3,527 | | | 1,197 | | ||
Net loss | | | $(15,995) | | | $(19,902) | | ||
Other comprehensive income: | | | | | | ||||
Foreign currency translation gains (losses), net | | | 543 | | | (1,851) | | ||
Comprehensive loss | | | $(15,452) | | | $(21,753) | | ||
| | | | | |||||
Net loss attributable to common stockholders: | | | | | | ||||
Net loss | | | $(15,995) | | | $(19,902) | | ||
Adjustments to net loss (see Note 12) | | | (15,105) | | | (13,105) | | ||
Net loss attributable to common stockholders | | | $(31,100) | | | $(33,007) | | ||
| | | | | |||||
Net loss per share attributable to common stockholders: | | | | | | ||||
Basic | | | $(0.72) | | | $(0.81) | | ||
Diluted | | | $(0.72) | | | $(0.81) | | ||
| | | | | |||||
Weighted-average shares of common stock outstanding used in computing net loss per share attributable to common stockholders: | | | | | | ||||
Basic | | | 43,231,295 | | | 40,998,995 | | ||
Diluted | | | 43,231,295 | | | 40,998,995 | |
| | Series B Convertible Preferred Stock | | | Series A Convertible Preferred Stock | | | Total Convertible Preferred Stock | | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Accumulated Other Comprehensive (Loss) Income | | | Total Stockholders’ Deficit | ||||||||||
| | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | |||||||||||||||
Balance at December 31, 2020 | | | 72,226 | | | $745,046 | | | 44,958 | | | $163,264 | | | $908,310 | | | 43,074 | | | $— | | | $40,564 | | | $(431,264) | | | $1,546 | | | $(389,154) |
Rollover equity in consideration of net assets acquired | | | — | | | — | | | — | | | — | | | — | | | 45 | | | — | | | 416 | | | — | | | — | | | 416 |
Stock-based compensation | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 903 | | | — | | | — | | | 903 |
Stock option exercises | | | — | | | — | | | — | | | — | | | — | | | 223 | | | — | | | 735 | | | — | | | — | | | 735 |
Foreign currency translation gains, net | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 543 | | | 543 |
Accretion of Series B convertible preferred stock to redemption value | | | — | | | 15,105 | | | — | | | — | | | 15,105 | | | — | | | — | | | (15,105) | | | — | | | — | | | (15,105) |
Net loss | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (15,995) | | | — | | | (15,995) |
Balance at March 31, 2021 | | | 72,226 | | | $760,151 | | | 44,958 | | | $163,264 | | | $923,415 | | | 43,342 | | | $— | | | $27,513 | | | $(447,259) | | | $2,089 | | | $(417,657) |
| | Series B Convertible Preferred Stock | | | Series A Convertible Preferred Stock | | | Total Convertible Preferred Stock | | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Accumulated Other Comprehensive (Loss) Income | | | Total Stockholders’ Deficit | ||||||||||
| | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | |||||||||||||||
Balance at December 31, 2019 | | | 55,759 | | | $527,065 | | | 44,958 | | | $163,264 | | | $690,329 | | | 40,731 | | | $— | | | $96,129 | | | $(371,310) | | | $342 | | | $(274,839) |
Rollover equity in consideration of net assets acquired | | | — | | | — | | | — | | | — | | | — | | | 127 | | | — | | | 618 | | | — | | | — | | | 618 |
Stock-based compensation | | | — | | | — | | | — | | | — | | | — | | | 244 | | | — | | | 846 | | | — | | | — | | | 846 |
Stock option exercises | | | — | | | — | | | — | | | — | | | — | | | 44 | | | — | | | 50 | | | — | | | — | | | 50 |
Foreign currency translation losses, net | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (1,851) | | | (1,851) |
Accretion of Series B convertible preferred stock to redemption value | | | — | | | 13,105 | | | — | | | — | | | 13,105 | | | — | | | — | | | (13,105) | | | — | | | — | | | (13,105) |
Net loss | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (19,902) | | | — | | | (19,902) |
Balance at March 31, 2020 | | | 55,759 | | | $540,170 | | | 44,958 | | | $163,264 | | | $703,434 | | | 41,146 | | | $— | | | $84,538 | | | $(391,212) | | | $(1,509) | | | $(308,183) |
| | Three Months Ended March 31, | ||||
| | 2021 | | | 2020 | |
Cash flows used in operating activities: | | | | | ||
Net loss | | | $(15,995) | | | $(19,902) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | ||
Depreciation and amortization | | | 23,697 | | | 16,838 |
Amortization of discount on long-term debt | | | 1,540 | | | 892 |
Amortization of deferred financing costs on long-term debt | | | 59 | | | 47 |
Amortization of costs and fees on credit facility commitments | | | 229 | | | 460 |
Deferred taxes | | | (3,429) | | | 1,644 |
Bad debt expense | | | 637 | | | 651 |
Paid-in-kind interest on long-term debt | | | 99 | | | 92 |
Stock-based compensation expense | | | 903 | | | 846 |
Changes in operating assets and liabilities, net of effects of acquisitions: | | | | | ||
Accounts receivable, net | | | (4,715) | | | (1,625) |
Prepaid expenses and other current assets | | | (776) | | | 3,347 |
Other non-current assets | | | (2,039) | | | (3,471) |
Accounts payable | | | 1,471 | | | (205) |
Accrued expenses and other | | | (10,289) | | | (6,670) |
Deferred revenue | | | 5,143 | | | 1,347 |
Customer deposits and other long-term liabilities | | | (1,935) | | | 2,304 |
Net cash used in operating activities | | | (5,400) | | | (3,405) |
| | | | |||
Cash flows used in investing activities: | | | | | ||
Purchases of property and equipment | | | (262) | | | (3,504) |
Capitalization of software costs | | | (2,765) | | | (1,662) |
Acquisition of companies, net of cash acquired | | | (69,117) | | | (68,831) |
Net cash used in investing activities | | | (72,144) | | | (73,997) |
| | Three Months Ended March 31, | ||||
| | 2021 | | | 2020 | |
Cash flows provided by financing activities: | | | | | ||
Payments on long-term debt | | | (2,015) | | | (1,274) |
Proceeds from long-term debt | | | 69,216 | | | 101,058 |
Exercise of stock options | | | 735 | | | 50 |
Net cash provided by financing activities | | | 67,936 | | | 99,834 |
| | | | |||
Effect of foreign currency exchange rate changes on cash | | | 196 | | | (112) |
Net (decrease) increase in cash and cash equivalents and restricted cash | | | (9,412) | | | 22,320 |
| | | | |||
Cash and cash equivalents and restricted cash: | | | | | ||
Beginning of period | | | 98,337 | | | 57,344 |
End of period | | | $88,925 | | | $79,664 |
| | Three Months Ended March 31, | ||||
| | 2021 | | | 2020 | |
Supplemental disclosures of cash flow information: | | | | | ||
Cash paid for interest | | | $10,837 | | | $9,033 |
Cash paid for income taxes | | | $5 | | | $212 |
| | | | |||
Supplemental disclosures of noncash investing and financing activities: | | | | | ||
Rollover equity in consideration of net assets acquired | | | $416 | | | $619 |
Fair value of earnout in consideration of net assets acquired | | | $— | | | $2,455 |
Accretion of Series B convertible preferred stock to redemption value | | | $15,105 | | | $13,105 |
| | Briostack | | | PulseM | | | Total | |
| | (in thousands) | |||||||
Cash | | | $34,540 | | | $34,593 | | | $69,133 |
Rollover equity | | | 416 | | | — | | | 416 |
Total consideration | | | $34,956 | | | $34,593 | | | $69,549 |
| | | | | | ||||
Net assets acquired: | | | | | | | |||
Cash and cash equivalents | | | $17 | | | $— | | | $17 |
Accounts receivable, trade | | | 195 | | | — | | | 195 |
Other receivables | | | 221 | | | 152 | | | 373 |
Prepaid expenses and other current assets | | | 53 | | | 32 | | | 85 |
Property and equipment | | | 22 | | | 6 | | | 28 |
Other non-current assets | | | 144 | | | 3 | | | 147 |
Intangible—developed technology | | | 1,360 | | | 2,380 | | | 3,740 |
Intangible—customer relationships | | | 4,800 | | | 12,510 | | | 17,310 |
Intangible—trade name | | | 390 | | | 260 | | | 650 |
Intangible—non-compete agreements | | | 23 | | | 10 | | | 33 |
Goodwill | | | 27,987 | | | 23,027 | | | 51,014 |
Deferred tax asset | | | 26 | | | — | | | 26 |
Accounts payable | | | (20) | | | (113) | | | (133) |
Other current liabilities | | | (28) | | | — | | | (28) |
Accrued expenses and other | | | (206) | | | (99) | | | (305) |
Deferred tax liability | | | — | | | (3,539) | | | (3,539) |
Deferred revenue | | | (28) | | | (36) | | | (64) |
Total net assets acquired | | | $34,956 | | | $34,593 | | | $69,549 |
| | Remodeling | | | Qiigo | | | AlertMD | | | Invoice Simple | |
| | (in thousands) | ||||||||||
Cash | | | $25,909 | | | $21,564 | | | $21,853 | | | $32,507 |
Rollover equity | | | — | | | 619 | | | — | | | — |
Fair value of earnout | | | 2,455 | | | — | | | — | | | — |
Total consideration | | | $28,364 | | | $22,183 | | | $21,853 | | | $32,507 |
| | | | | | | | |||||
Net assets acquired: | | | | | | | | | ||||
Cash and cash equivalents | | | $520 | | | $3 | | | $— | | | $598 |
Accounts receivable, trade | | | 3,401 | | | 321 | | | 510 | | | 688 |
Other receivables | | | 6 | | | — | | | — | | | 271 |
Contract assets | | | 85 | | | 249 | | | — | | | — |
Prepaid expenses and other current assets | | | 95 | | | 74 | | | 11 | | | 57 |
Property and equipment | | | 65 | | | 114 | | | 58 | | | 184 |
Other non-current assets | | | — | | | 757 | | | — | | | — |
Intangible—developed technology | | | 1,480 | | | 2,120 | | | 2,030 | | | 1,530 |
Intangible—customer relationships | | | 11,380 | | | 11,110 | | | 13,490 | | | 17,970 |
Intangible—trade name | | | 570 | | | 710 | | | 260 | | | 190 |
Intangible—non-compete agreements | | | 110 | | | 40 | | | 40 | | | 60 |
Goodwill | | | 12,843 | | | 7,405 | | | 5,531 | | | 18,474 |
Deferred tax asset | | | — | | | 177 | | | — | | | — |
Accounts payable | | | (1,564) | | | (148) | | | — | | | (498) |
Other Current Liabilities | | | — | | | — | | | — | | | — |
Accrued expenses and other | | | (291) | | | (565) | | | (24) | | | (412) |
Customer deposits | | | (85) | | | — | | | — | | | (1,229) |
Deferred tax liability | | | (251) | | | — | | | — | | | (5,360) |
Deferred revenue | | | — | | | (184) | | | (53) | | | (16) |
Total net assets acquired | | | $28,364 | | | $22,183 | | | $21,853 | | | $32,507 |
| | Brighter Vision | | | Socius | | | Service Fusion | | | My PT Hub | |
| | (in thousands) | ||||||||||
Cash | | | $17,350 | | | $15,670 | | | $122,333 | | | $10,681 |
Rollover equity | | | 127 | | | — | | | — | | | — |
Fair value of earnout | | | — | | | — | | | — | | | 1,016 |
Total consideration | | | $17,477 | | | $15,670 | | | $122,333 | | | $11,697 |
| | | | | | | | |||||
Net assets acquired: | | | | | | | | | ||||
Cash and cash equivalents | | | $112 | | | $46 | | | $660 | | | $315 |
Accounts receivable, trade | | | 2 | | | 908 | | | 38 | | | 7 |
Other receivables | | | 35 | | | 79 | | | 686 | | | 73 |
Contract assets | | | — | | | — | | | — | | | — |
Prepaid expenses and other current assets | | | 48 | | | 23 | | | 192 | | | 45 |
Property and equipment | | | 26 | | | 36 | | | 139 | | | 209 |
Other non-current assets | | | 9 | | | — | | | 180 | | | 19 |
Intercompany (receivable) | | | — | | | — | | | — | | | 27 |
Intangible—developed technology | | | 760 | | | 1,350 | | | 2,820 | | | 586 |
Intangible—customer relationships | | | 6,150 | | | 9,900 | | | 25,680 | | | 1,918 |
Intangible—trade name | | | 330 | | | 520 | | | 1,330 | | | 140 |
Intangible—non-compete agreements | | | 20 | | | 40 | | | 70 | | | 13 |
Goodwill | | | 12,090 | | | 3,326 | | | 93,717 | | | 9,110 |
Accounts payable | | | (61) | | | (79) | | | (215) | | | (209) |
Other Current Liabilities | | | — | | | — | | | (57) | | | — |
Accrued expenses and other | | | (210) | | | (450) | | | (872) | | | (162) |
Deferred tax liability | | | (1,734) | | | — | | | (1,713) | | | (286) |
Deferred revenue | | | (100) | | | (29) | | | (322) | | | (81) |
Intercompany (payable) | | | — | | | — | | | — | | | (27) |
Total net assets acquired | | | $17,477 | | | $15,670 | | | $122,333 | | | $11,697 |
| | Updox | | | Other | | | Total | |
| | (in thousands) | |||||||
Cash | | | $142,527 | | | $85 | | | $410,479 |
Rollover equity | | | 573 | | | — | | | 1,319 |
Fair value of earnout | | | — | | | — | | | 3,471 |
Total consideration | | | $143,100 | | | $85 | | | $415,269 |
| | | | | | ||||
Net assets acquired: | | | | | | | |||
Cash and cash equivalents | | | $4,994 | | | $— | | | $7,248 |
Accounts receivable, trade | | | 981 | | | — | | | 6,856 |
Other receivables | | | 628 | | | — | | | 1,778 |
Contract assets | | | — | | | — | | | 334 |
Prepaid expenses and other current assets | | | 640 | | | — | | | 1,185 |
Property and equipment | | | 1,610 | | | — | | | 2,441 |
Other non-current assets | | | 377 | | | — | | | 1,342 |
Intercompany (receivable) | | | — | | | — | | | 27 |
Intangible—developed technology | | | 7,870 | | | 11 | | | 20,557 |
Intangible—customer relationships | | | 48,150 | | | 72 | | | 145,820 |
Intangible—trade name | | | 2,620 | | | 2 | | | 6,672 |
Intangible—non-compete agreements | | | 110 | | | — | | | 503 |
Goodwill | | | 78,259 | | | — | | | 240,755 |
Deferred tax asset | | | 58 | | | — | | | 235 |
Accounts payable | | | (1,152) | | | — | | | (3,926) |
Other Current Liabilities | | | (41) | | | — | | | (98) |
Accrued expenses and other | | | (1,482) | | | — | | | (4,468) |
Customer deposits | | | — | | | — | | | (1,314) |
Deferred tax liability | | | — | | | — | | | (9,344) |
Deferred revenue | | | (522) | | | — | | | (1,307) |
Intercompany (payable) | | | — | | | — | | | (27) |
Total net assets acquired | | | $143,100 | | | $85 | | | $415,269 |
| | Three Months Ended March 31, | ||||
| | 2021 Pro Forma | | | 2020 Pro Forma | |
| | (unaudited) | ||||
| | (in thousands, except per share amounts) | ||||
Total revenue | | | $109,596 | | | $97,980 |
Net loss | | | $(16,690) | | | $(27,824) |
Adjustments to net loss (see Note 12) | | | (15,105) | | | (13,105) |
Net loss attributable to common stockholders | | | $(31,795) | | | $(40,928) |
Net loss per share attributable to common stockholders: | | | | | ||
Basic | | | $(0.74) | | | $(0.99) |
Diluted | | | $(0.74) | | | $(0.99) |
| | Three Months Ended March 31 | ||||
| | 2021 | | | 2020 | |
| | (in thousands) | ||||
By pattern of recognition (timing of transfer of services): | | | | | ||
Point in time | | | $11,253 | | | $10,022 |
Over time | | | 93,653 | | | 67,003 |
Total | | | $104,906 | | | $77,025 |
By Geographical Market: | | | | | ||
United States | | | $93,685 | | | $70,700 |
International | | | 11,221 | | | 6,325 |
Total | | | $104,906 | | | $77,025 |
| | March 31, 2021 | | | December 31, 2020 | |
| | (in thousands) | ||||
Accounts receivables | | | $29,305 | | | $24,966 |
Contract assets | | | 8,876 | | | 9,838 |
Deferred revenue | | | 18,551 | | | 13,621 |
Customer deposits | | | 7,281 | | | 8,247 |
Long-term deferred revenue | | | 2,589 | | | 2,297 |
Balance at December 31, 2020 | | | $668,151 |
Additions | | | 51,014 |
Measurement period adjustments | | | 58 |
Effect of foreign currency exchange rate changes | | | 185 |
Balance at March 31, 2021 | | | $719,408 |
| | March 31, 2021 | ||||||||||
| | Useful Life | | | Gross Carrying Value | | | Accumulated Amortization | | | Net Book Value | |
| | (in thousands) | ||||||||||
Customer relationships | | | 3-20 years | | | $520,077 | | | $131,299 | | | $388,778 |
Developed technology | | | 2-12 years | | | 89,281 | | | 30,789 | | | 58,492 |
Trade name | | | 3-10 years | | | 33,386 | | | 11,196 | | | 22,190 |
Non-compete agreements | | | 3-5 years | | | 2,328 | | | 1,157 | | | 1,171 |
Total | | | | | $645,072 | | | $174,441 | | | $470,631 |
| | December 31, 2020 | ||||||||||
| | Useful Life | | | Gross Carrying Value | | | Accumulated Amortization | | | Net Book Value | |
| | (in thousands) | ||||||||||
Customer relationships | | | 3-20 years | | | $502,614 | | | $113,934 | | | $388,680 |
Developed technology | | | 2-12 years | | | 85,510 | | | 27,311 | | | 58,199 |
Trade name | | | 3-10 years | | | 32,729 | | | 10,151 | | | 22,578 |
Non-compete agreements | | | 3-5 years | | | 2,295 | | | 1,023 | | | 1,272 |
Total | | | | | $623,148 | | | $152,419 | | | $470,729 |
| | March 31, 2021 | | | December 31, 2020 | |
| | (in thousands) | ||||
Computer equipment and software | | | $5,733 | | | $5,455 |
Furniture and fixtures | | | 3,745 | | | 3,728 |
Leasehold improvements | | | 11,888 | | | 11,886 |
Total property and equipment | | | 21,366 | | | 21,069 |
Less accumulated depreciation | | | (7,271) | | | (6,364) |
Property and equipment, net | | | $14,095 | | | $14,705 |
| | March 31, 2021 | | | December 31, 2020 | |
| | (in thousands) | ||||
Capitalized software | | | $23,110 | | | $20,339 |
Less: accumulated amortization | | | (5,061) | | | (4,270) |
Capitalized software, net | | | $18,049 | | | $16,069 |
| | March 31, 2021 | | | December 31, 2020 | |
| | (in thousands) | ||||
Term notes with interest payable monthly, interest rate at Adjusted LIBOR or Alternative Base Rate, plus an applicable margin of 4.50% (5.61% and 5.65% at March 31, 2021 and December 31, 2020, respectively) quarterly principal payments of 0.25% of original principal balance with balloon payment due August 2025 | | | $791,063 | | | $720,964 |
Asset purchase agreement related to acquisition of Service Nation, Inc., zero-interest unsecured debt (effective interest of 10%) with principal payments due monthly through February 2021 | | | — | | | 15 |
Subordinated unsecured promissory note related to acquisition of Service Nation, Inc., interest paid-in-kind, interest rate at 8.5% with balloon payment due September 2022 | | | 2,689 | | | 2,633 |
Subordinated unsecured promissory note related to acquisition of Technique Fitness, Inc. D/B/A Club OS, interest paid-in-kind, interest rate at 7% with balloon payment due December 2022 | | | 2,519 | | | 2,476 |
Principal debt | | | 796,271 | | | 726,088 |
| | | | |||
Deferred financing costs on long-term debt | | | (1,054) | | | (1,054) |
Discount on long-term debt | | | (28,834) | | | (26,702) |
Total debt | | | 766,383 | | | 698,332 |
| | | | |||
Less current maturities | | | 8,000 | | | 7,294 |
Long-term portion | | | $758,383 | | | $691,038 |
Years ending December 31: | | | |
2021 (remaining nine months) | | | $6,000 |
2022 | | | 13,873 |
2023 | | | 8,000 |
2024 | | | 8,000 |
2025 | | | 761,063 |
Thereafter | | | — |
Total aggregate maturities of the Company’s debt | | | $796,936 |
| | Number of Options | | | Weighted- Average Exercise Price | | | Weighted- Average Remaining Contractual Term in Years | | | Aggregate Intrinsic Value | | |||
| | (in thousands except for exercise price and term in years) | |||||||||||||
Outstanding balance at December 31, 2020 | | | 11,647 | | | $8.39 | | | — | | | $— | | ||
Granted | | | 1,019 | | | 11.97 | | | | | | ||||
Exercised | | | (223) | | | 3.31 | | | | | | ||||
Forfeited | | | (60) | | | 7.58 | | | | | | ||||
Outstanding balance at March 31, 2021 | | | 12,383 | | | $8.78 | | | 8.65 | | | $57,696 | | ||
| | | | | | | | | |||||||
Exercisable at March 31, 2021 | | | 3,904 | | | $7.58 | | | 8.08 | | | $19,755 | |
| | Number of Options | | | Weighted- Average Exercise Price | |
Outstanding balance at December 31, 2020 | | | 2,594 | | | $8.94 |
Granted | | | 95 | | | 11.00 |
Exercised | | | — | | | — |
Forfeited | | | (5) | | | 9.14 |
Outstanding balance at March 31, 2021 | | | 2,684 | | | $9.02 |
| | March 31, | ||||
| | 2021 | | | 2020 | |
| | (in thousands except share and per share amounts) | ||||
Numerator: | | | | | ||
Net loss | | | $(15,995) | | | $(19,902) |
Accretion of Series B to redemption value | | | (15,105) | | | (13,105) |
Numerator for basic and diluted EPS – net loss attributable to common stockholders | | | $(31,100) | | | $(33,007) |
| | | | |||
Denominator: | | | | | ||
Denominator for basic and diluted EPS – weighted-average shares of common stock outstanding used in computing net loss per share | | | 43,231,295 | | | 40,998,995 |
| | | | |||
Basic and diluted net loss per share attributable to common stockholders | | | $(0.72) | | | $(0.81) |
| | March 31, | ||||
| | 2021 | | | 2020 | |
Outstanding options to purchase common stock | | | 15,073,429 | | | 14,117,066 |
Outstanding convertible preferred stock (Series A and B) | | | 117,183,540 | | | 100,716,343 |
Total anti-dilutive outstanding potential common stock | | | 132,256,969 | | | 114,833,409 |
• | Level 1: Valuations based on quoted prices in active markets for identical assets or liabilities that an entity has the ability to access. |
• | Level 2: Valuations based on quoted prices for similar assets or liabilities, quoted prices for identical assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable data for substantially the full term of the assets or liabilities. The Company has no assets or liabilities valued with Level 2 inputs. |
• | Level 3: Valuations based on inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
| | March 31, 2021 | ||||||||||
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
| | (in thousands) | ||||||||||
Contingent consideration | | | $— | | | $— | | | $2,066 | | | $2,066 |
| | December 31, 2020 | ||||||||||
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
| | (in thousands) | ||||||||||
Contingent consideration | | | $— | | | $— | | | $2,911 | | | $2,911 |
Opening balance | | | $2,911 |
Fair value adjustments | | | (845) |
Ending balance | | | $2,066 |
Years ending December 31: | | | |
2021 (remaining nine months) | | | $6,074 |
2022 | | | 7,310 |
2023 | | | 6,479 |
2024 | | | 4,903 |
2025 | | | 4,366 |
Thereafter | | | 16,648 |
Total Future minimum payments due | | | $45,780 |
| | March 31, 2021 | | | December 31, 2020 | |
| | (in thousands) | ||||
United States | | | $29,503 | | | $28,077 |
International | | | $2,641 | | | $2,697 |
Item 13. | Other Expenses of Issuance and Distribution. |
| | Amount | |
Securities and Exchange Commission registration fee | | | $43,175 |
FINRA filing fee | | | 59,861 |
Initial Nasdaq Global Select Market listing fee | | | 295,000 |
Accountants’ fees and expenses | | | 800,000 |
Legal fees and expenses | | | 2,000,000 |
Blue Sky fees and expenses | | | 35,000 |
Transfer Agent’s fees and expenses | | | 5,000 |
Printing and engraving expenses | | | 150,000 |
Miscellaneous | | | 4,111,965 |
Total expenses | | | $7,500,000 |
Item 14. | Indemnification of Directors and Officers. |
Item 15. | Recent Sales of Unregistered Securities. |
(1) | In July 2019, we completed the sale of 17,695,583 shares of our Series B convertible preferred stock to Silver Lake for an aggregate purchase price of approximately $161.7 million; |
(2) | In September 2020, we completed the sale of 5,831,037 shares of our of Series B convertible preferred stock to Providence Strategic Growth, Silver Lake and an additional stockholder for an aggregate purchase price of approximately $53.2 million; |
(3) | In October 2020, we completed the sale of 10,636,156 shares of our of Series B convertible preferred stock to Providence Strategic Growth and Silver Lake for an aggregate purchase price of approximately $97.0 million; |
(4) | In May 2021, we completed the sale of 7,857,142 shares of our Series C convertible preferred stock to Providence Strategic Growth and Silver Lake for an aggregate purchase price of approximately $110.0 million; |
(5) | Since January 1, 2018, we have granted stock options and other stock awards to employees, directors and consultants, covering an aggregate of 15,857,235 shares of our common stock, having exercise prices ranging from $2.9535 to $13.00 per share, in connection with services provided to us by such parties, and in June 2021 we approved grants of stock options and other stock awards covering an aggregate of 856,333 shares of our common stock, based on an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, subject to the completion of an initial public offering and having an exercise price equal to the initial public offering price; |
(6) | Since January 1, 2018, we have sold an aggregate of 820,615 shares of our common stock to employees, directors and consultants upon their exercise of stock options and stock awards, for aggregate cash consideration of approximately $2,305,414; |
(7) | Since January 1, 2018, we have issued an aggregate of 6,157,470 shares of our common stock in connection with the vesting of restricted stock awards related to acquisitions; and |
(8) | In June 2021, we approved grants of restricted stock units representing 535,833 shares of our common stock, based on an assumed initial public offering price of $17.00 per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, subject to the completion of an initial public offering. |
Item 16. | Exhibits and Financial Statement Schedules. |
Exhibit Number | | | Description of Exhibit |
| | Form of Underwriting Agreement | |
| | Third Amended and Restated Certificate of Incorporation, as currently in effect | |
| | Form of Amended and Restated Certificate of Incorporation, to be effective upon the closing of this offering | |
| | Amended and Restated Bylaws, as currently in effect | |
| | Form of Amended and Restated Bylaws, to be effective upon the closing of this offering | |
| | Form of Certificate of Common Stock | |
| | Second Amended and Restated Stockholders Agreement by and between EverCommerce Inc. and certain security holders of EverCommerce Inc., dated May 7, 2021 | |
| | Registration Rights Agreement by and between EverCommerce Inc. and certain security holders of EverCommerce Inc., dated May 7, 2021 | |
| | Form of Sponsor Stockholders Agreement | |
| | Form of Management Stockholders Agreement | |
| | Opinion of Latham & Watkins LLP | |
| | Form of Indemnification Agreement between EverCommerce Inc. and its directors and officers | |
| | Amended & Restated 2016 Equity Incentive Plan and related form agreements thereunder | |
| | Amended and Restated Restricted Stock Award Agreement by and between the Company and Eric Remer, dated as of August 23, 2019, as amended | |
| | Amended and Restated Restricted Stock Award Agreement by and between the Company and Matt Feierstein, dated as of August 23, 2019, as amended | |
| | Amended and Restated Restricted Stock Award Agreement by and between the Company and Marc Thompson, dated as of August 23, 2019, as amended | |
| | EverCommerce Inc. 2021 Incentive Award Plan and related form agreements thereunder, to be effective upon the closing of this offering | |
| | Form of RSU Agreement under the EverCommerce Inc. 2021 Incentive Award Plan | |
| | Form of Option Agreement under the EverCommerce Inc. 2021 Incentive Award Plan | |
| | EverCommerce Inc. 2021 Employee Stock Purchase Plan, to be effective upon the closing of this offering | |
| | EverCommerce Inc. Non-Employee Director Compensation Policy | |
| | Credit Agreement by and among EverCommerce Intermediate Inc., EverCommerce Solutions Inc., the lenders party thereto, KKR Loan Administration Services LLC, Cortland Capital Market Services LLC and the joint lead arrangers and joint bookrunners party thereto, dated August 23, 2019 | |
| | First Incremental Facility Amendment to the Credit Agreement by and among EverCommerce Intermediate Inc., EverCommerce Solutions Inc., the additional delayed draw term lenders party thereto and KKR Loan Administration Services LLC, dated September 23, 2020 | |
| | Collateral Agreement by and among EverCommerce Intermediate Inc., EverCommerce Solutions Inc., the guarantors party thereto and Cortland Capital Market Services LLC, dated August 23, 2019 | |
| | Guarantee Agreement by and among EverCommerce Intermediate Inc., EverCommerce Solutions Inc., the subsidiary guarantors identified therein, KKR Loan Administration Services LLC and Cortland Capital Market Services LLC, dated August 23, 2019 | |
| | Office Lease by and among EverCommerce Solutions Inc. and BCSP RINO Property LLC, dated June 13, 2019 | |
| | Offer Letter of Eric Remer, dated October 24, 2016 | |
| | Offer Letter of Matthew Feierstein, dated September 3, 2009 | |
| | Offer Letter of Marc Thompson, dated December 5, 2016 | |
| | Form of Employment Agreement by and between the Company and Eric Remer | |
| | Form of Employment Agreement by and between the Company and Matthew Feierstein | |
| | Form of Employment Agreement by and between the Company and Marc Thompson |
Exhibit Number | | | Description of Exhibit |
| | Common Stock Purchase Agreement, by and among EverCommerce Inc. and SLA CM Eclipse Holdings, L.P. and SLA Eclipse Co-Invest, L.P., dated June 22, 2021 | |
| | List of subsidiaries of EverCommerce Inc. | |
| | Consent of Latham & Watkins LLP (included in Exhibit 5.1) | |
| | Consent of Ernst & Young LLP, independent registered public accounting firm | |
| | Power of Attorney |
* | Previously filed. |
# | Indicates management contract or compensatory plan. |
^ | Portions of the exhibit have been omitted as permitted under Item 601(b)(10) of Regulation S-K. |
Item 17. | Undertakings. |
(1) | For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective. |
(2) | For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
| | EVERCOMMERCE INC. | ||||
| | | | |||
| | By: | | | /s/ Eric Remer | |
| | | | Eric Remer | ||
| | | | Chief Executive Officer |
Signature | | | Title | | | Date |
/s/ Eric Remer | | | Director and Chief Executive Officer (Principal Executive Officer) | | | June 28, 2021 |
Eric Remer | | |||||
| | | | |||
/s/ Marc Thompson | | | Chief Financial Officer (Principal Financial Officer) | | | June 28, 2021 |
Marc Thompson | | |||||
| | | | |||
/s/ Lee Dabberdt | | | Chief Accounting Officer (Principal Accounting Officer) | | | June 28, 2021 |
Lee Dabberdt | | |||||
| | | | |||
* | | | Director | | | June 28, 2021 |
Penny Baldwin-Leonard | | |||||
| | | | |||
* | | | Director | | | June 28, 2021 |
Jonathan Durham | | |||||
| | | | |||
* | | | Director | | | June 28, 2021 |
Kimberly Ellison-Taylor | | |||||
| | | | |||
* | | | Director | | | June 28, 2021 |
Mark Hastings | | |||||
| | | | |||
* | | | Director | | | June 28, 2021 |
John Marquis | | |||||
| | | | |||
* | | | Director | | | June 28, 2021 |
Joseph Osnoss | | |||||
| | | | |||
* | | | Director | | | June 28, 2021 |
Richard A. Simonson | | |||||
| | | | |||
* | | | Director | | | June 28, 2021 |
Debby Soo | |
*By: | | | /s/ Lisa Storey | | | |
| | Lisa Storey | | | ||
| | Attorney-in-Fact | | |