| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 8 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 30 | | | |
| | | |
Number of Shares
Subject to iPass RSAs |
| |
Total Payment With
Respect to iPass RSAs |
| ||||||||||||
|
Non-Employee Directors
|
| |
iPass Shares
|
| |
Parent Shares
|
| |
Value
|
| |||||||||
|
Michael Tedesco
|
| | | | 10,587 | | | | | | 12,387 | | | | | $ | 24,625 | | |
|
David Panos
|
| | | | 10,587 | | | | | | 12,387 | | | | | $ | 24,625 | | |
|
Justin Spencer
|
| | | | 10,920 | | | | | | 12,776 | | | | | $ | 25,399 | | |
|
Neal Goldman
|
| | | | 21,876 | | | | | | 25,595 | | | | | $ | 50,883 | | |
| | | |
Number of Shares
Subject to iPass PRSAs |
| |
Total Payment With
Respect to iPass PRSAs |
| ||||||||||||
|
Non-Employee Directors
|
| |
iPass Shares
|
| |
Parent Shares
|
| |
Value
|
| |||||||||
|
Gary Griffiths
|
| | | | 50,000 | | | | | | 58,500 | | | | | $ | 116,298 | | |
|
Patricia Hume
|
| | | | 50,000 | | | | | | 58,500 | | | | | $ | 116,298 | | |
|
Darin Vickery
|
| | | | 50,000 | | | | | | 58,500 | | | | | $ | 116,298 | | |
| | | |
Enterprise Value/Revenue
|
| |||||||||||||||
| | | |
LTM
|
| |
CY 2018E
|
| |
CY 2019E
|
| |||||||||
|
Third Quartile
|
| | | | 0.61x | | | | | | 0.66x | | | | | | 0.66x | | |
|
Mean
|
| | | | 0.50x | | | | | | 0.61x | | | | | | 0.63x | | |
|
Median
|
| | | | 0.40x | | | | | | 0.52x | | | | | | 0.48x | | |
|
First Quartile
|
| | | | 0.24x | | | | | | 0.41x | | | | | | 0.45x | | |
|
iPass Implied by the Per Share Amount
|
| | | | 0.66x | | | | | | 0.68x | | | | | | 0.51x | | |
| | | |
Enterprise Value/Revenue
|
| |||||||||||||||
| | | |
LTM
|
| |
CY 2018E
|
| |
CY 2019E
|
| |||||||||
|
Third Quartile
|
| | | $ | 2.33 | | | | | $ | 2.52 | | | | | $ | 3.65 | | |
|
Mean
|
| | | $ | 1.72 | | | | | $ | 2.23 | | | | | $ | 3.43 | | |
|
Median
|
| | | $ | 1.19 | | | | | $ | 1.78 | | | | | $ | 2.42 | | |
|
First Quartile
|
| | | $ | 0.38 | | | | | $ | 1.22 | | | | | $ | 2.19 | | |
|
Per Share Amount
|
| | | $ | 2.60 | | | | | $ | 2.60 | | | | | $ | 2.60 | | |
| | | |
Enterprise Value/Revenue
|
| |
Implied Equity Price
Per Share |
| ||||||||||||||||||
| | | |
LTM
|
| |
NTM
|
| |
LTM
|
| |
NTM
|
| ||||||||||||
|
Third Quartile
|
| | | | 0.95x | | | | | | 0.96x | | | | | $ | 4.14 | | | | | $ | 5.28 | | |
|
Mean
|
| | | | 0.64x | | | | | | 0.62x | | | | | $ | 2.49 | | | | | $ | 3.14 | | |
|
Median
|
| | | | 0.49x | | | | | | 0.46x | | | | | $ | 1.68 | | | | | $ | 2.10 | | |
|
First Quartile
|
| | | | 0.38x | | | | | | 0.39x | | | | | $ | 1.10 | | | | | $ | 1.62 | | |
|
iPass Implied by the Per Share Amount/Per Share Amount
|
| | | | 0.66x | | | | | | 0.68x | | | | | $ | 2.60 | | | | | $ | 2.60 | | |
| | | |
Equity Value/Per Share
|
| |||
|
Minimum
|
| | | $ | 2.36 | | |
|
Maximum
|
| | | $ | 3.76 | | |
|
Per Share Amount
|
| | | $ | 2.60 | | |
| | | |
Q4 2018
|
| |
CY 2018
|
| |
CY 2019
|
| |
CY 2020
|
| |
CY 2021
|
| |||||||||||||||
|
Total Revenue
|
| | | $ | 12.1 | | | | | $ | 43.4 | | | | | $ | 58.1 | | | | | $ | 61.8 | | | | | $ | 63.9 | | |
|
Total CoGS
|
| | | $ | 7.2 | | | | | $ | 30.1 | | | | | $ | 29.1 | | | | | $ | 27.8 | | | | | $ | 26.1 | | |
|
Gross Profit
|
| | | $ | 4.9 | | | | | $ | 13.2 | | | | | $ | 29.0 | | | | | $ | 34.0 | | | | | $ | 37.9 | | |
|
% Gross Margin
|
| | | | 40.7% | | | | | | 30.5% | | | | | | 49.9% | | | | | | 55.0% | | | | | | 59.2% | | |
| OPEX | | | | | | | |||||||||||||||||||||||||
|
R&D
|
| | | $ | 1.8 | | | | | $ | 7.5 | | | | | $ | 7.2 | | | | | $ | 7.7 | | | | | $ | 8.5 | | |
|
S&M
|
| | | | 2.7 | | | | | | 10.3 | | | | | | 9.4 | | | | | | 9.4 | | | | | | 10.3 | | |
|
G&A
|
| | | | 2.4 | | | | | | 10.4 | | | | | | 9.8 | | | | | | 10.0 | | | | | | 10.5 | | |
|
Total OPEX (GAAP Basis)
|
| | | $ | 6.9 | | | | | $ | 28.2 | | | | | $ | 26.4 | | | | | $ | 27.0 | | | | | $ | 29.3 | | |
|
Operating Loss
|
| | | $ | (2.0) | | | | | $ | (15.0) | | | | | $ | 2.6 | | | | | $ | 6.9 | | | | | $ | 8.6 | | |
|
Interest Expense
|
| | | | 0.6 | | | | | | 1.4 | | | | | | 2.4 | | | | | | 2.4 | | | | | | 2.4 | | |
|
Tax Provision
|
| | | | 0.1 | | | | | | 0.3 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.4 | | |
|
Net Income (Loss)
|
| | | ($ | 2.7) | | | | | ($ | 16.7) | | | | | ($ | 0.2) | | | | | $ | 4.1 | | | | | $ | 5.8 | | |
| Adjustments | | | | | | | |||||||||||||||||||||||||
|
Stock Based Comp/Depreciation
|
| | | $ | 0.5 | | | | | $ | 1.9 | | | | | $ | 1.4 | | | | | $ | 2.0 | | | | | $ | 2.4 | | |
|
Non-recurring Legal and financing
|
| | | | — | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | |
|
Corporate Taxes
|
| | | | 0.1 | | | | | | 0.3 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.4 | | |
|
Interest Expense
|
| | | | (0.6) | | | | | | (1.4) | | | | | | (2.4) | | | | | | (2.4) | | | | | | (2.4) | | |
|
ADJ EBITDA
|
| | | ($ | 1.5) | | | | | ($ | 12.9) | | | | | $ | 4.0 | | | | | $ | 8.9 | | | | | $ | 11.0 | | |
|
% Adj. EBITDA Margin
|
| | | | (12.5%) | | | | | | (29.7%) | | | | | | 6.9% | | | | | | 14.5% | | | | | | 17.1% | | |
| | | |
Q4 2018
|
| |
CY 2018
|
| |
CY 2019
|
| |
CY 2020
|
| |
CY 2021
|
| |||||||||||||||
|
Less: Cash Taxes
|
| | | | — | | | | | | — | | | | | | (0.6) | | | | | | (1.7) | | | | | | (2.1) | | |
|
Less: Increase in Net Working Capital
|
| | | | (0.4) | | | | | | 0.3 | | | | | | 1.6 | | | | | | (0.4) | | | | | | (0.2) | | |
|
Less: Capital Expenditures
|
| | | | (0.2) | | | | | | (0.4) | | | | | | (0.8) | | | | | | (1.5) | | | | | | (3.0) | | |
|
Unlevered Free Cash Flow (FCF)
|
| | | $ | (2.1) | | | | | $ | (12.8) | | | | | $ | 4.2 | | | | | $ | 5.3 | | | | | $ | 5.7 | | |
|
Named Executive Officers(4)
|
| |
Cash(1)
|
| |
Equity(2)
|
| |
Perquisites/Benefits(3)
|
| |
Total
|
| ||||||||||||
|
Gary Griffiths
|
| | | $ | 585,000 | | | | | $ | 116,298 | | | | | $ | 61,991 | | | | | $ | 763,289 | | |
|
Patricia Hume
|
| | | $ | 585,000 | | | | | $ | 116,298 | | | | | $ | 40,454 | | | | | $ | 741,752 | | |
|
Darin Vickery
|
| | | $ | 360,000 | | | | | $ | 116,298 | | | | | $ | 62,925 | | | | | $ | 539,223 | | |
|
Exhibit No.
|
| |
Description
|
|
| (a)(1)(A) | | | Prospectus/Offer to Exchange, dated December 3, 2018 (incorporated by reference to the Form S-4, filed by Pareteum Corporation with the SEC on December 3, 2018). | |
| (a)(1)(B) | | | Form of Letter of Transmittal (incorporated by reference to Exhibit 99.2 to the Form S-4, filed by Pareteum Corporation with the SEC on December 3, 2018). | |
| (a)(1)(C) | | | Form of Letter to Brokers, Dealers, Commercial Banks, Trust Companies and Other Nominees (incorporated by reference to Exhibit 99.3 to the Form S-4, filed by Pareteum Corporation with the SEC on December 3, 2018). | |
| (a)(1)(D) | | | Form of Letter to Clients for use by Brokers, Dealers, Commercial Banks, Trust Companies and Other Nominees (incorporated by reference to Exhibit 99.4 to the Form S-4, filed by Pareteum Corporation with the SEC on December 3, 2018). | |
| (a)(2)(A) | | | Opinion of Raymond James & Associates, Inc. dated November 12, 2018 (included as Annex A to this Schedule 14D-9). | |
| (a)(5)(A) | | | Joint Press Release issued by iPass Inc. and Pareteum Corporation, dated November 12, 2018, announcing execution of definitive agreement (incorporated by reference to Exhibit 99.1 to the Form 8-K filed by iPass Inc. on November 12, 2018). | |
| (a)(5)(B) | | | E-Mail from Gary Griffiths to iPass Employees, dated November 12, 2018 (incorporated by reference to the Rule 425 filing filed by iPass Inc. on November 12, 2018). | |
| (a)(5)(C) | | | Slide presentation titled “iPass -Sierra Welcome Meeting” (incorporated by reference to the Rule 425 filing filed by Pareteum Corporation on November 13, 2018). | |
| (e)(1) | | | Agreement and Plan of Merger, dated as of November 12, 2018, by and among, Pareteum Corporation, TBR, Inc. and iPass Inc. (incorporated by reference to Exhibit 2.1 to iPass’s Current Report on Form 8-K filed with the SEC on November 13, 2018). | |
| (e)(2) | | | Non-Disclosure Agreement, dated December 18, 2017, by and between iPass and Pareteum Corporation (incorporated by reference to Exhibit (d)(2) to the Tender Offer Statement on Schedule TO, filed by Pareteum Corporation with the SEC on December 3, 2018). | |
| (e)(3) | | | Agreement Establishing a Strategic Alliance, effective as of April 25, 2018, by and between iPass and Pareteum Corporation (incorporated by reference to Exhibit (d)(3) to the Tender Offer Statement on Schedule TO, filed by Pareteum Corporation with the SEC on December 3, 2018). | |
| (e)(4)* | | | Channel Partner Reseller Agreement, effective as of April 25, 2018, by and between iPass and Pareteum Corporation (incorporated by reference to Exhibit 99.1 to the Current Report on Form 8-K, filed by iPass Inc. with the SEC on December 3, 2018). | |
| (e)(5) | | | Software License Agreement, effective as of May 8, 2018, by and between iPass and Pareteum Corporation (incorporated by reference to Exhibit 10.1 to the Form 10-Q, filed by Pareteum Corporation with the SEC on May 11, 2018). | |
| (e)(6) | | | Form of Indemnity Agreement between iPass and its directors and officers (incorporated by reference to Exhibit 10.2 to iPass’s Form 10-Q filed with the SEC on November 7, 2014). | |
| (e)(7) | | | iPass Inc. 2003 Equity Incentive Plan, as amended (incorporated by reference to Exhibit 10.2 to iPass’s Form 10-Q filed with the SEC on August 5, 2016). | |
| (e)(8) | | | iPass Inc. 2003 Non-Employee Directors Plan (incorporated by reference to Exhibit 10.1 to iPass’s Form 10-Q filed with the SEC on August 8, 2018). | |
| (e)(9) | | | 2003 Employee Stock Purchase Plan, as amended (incorporated by reference to Exhibit 10.1 to iPass’s Form 10-Q filed with the SEC on November 13, 2018). | |
| (e)(10) | | | Offer Letter by and between iPass and Gary Griffiths, dated February 16, 2015 (incorporated by reference to Exhibit 10.28 to iPass’s Form 10-K filed with the SEC on March 13, 2015). | |
| (e)(11) | | | Amended and Restated Executive Corporate Transaction and Severance Benefit Plan (incorporated by reference to Exhibit 10.1 to iPass’s Form 8-K filed July 6, 2011). | |
|
Exhibit No.
|
| |
Description
|
|
| (e)(12) | | | Form of Performance Shares Grant Notice and Agreement, under iPass’s 2003 Equity Incentive Plan (incorporated by reference to Exhibit 10.3 to iPass’s Form 10-Q filed with the SEC on May 10, 2017). | |
| (e)(13) | | | Form of Restricted Stock Award Grant Notice and Restricted Stock Award Agreement, under iPass’s 2003 Non-Employee Directors Plan (incorporated by reference to Exhibit 10.2.1 to iPass’s Form 10-K filed with the SEC on March 29, 2007). | |
|
Annex A
|
| | Opinion of Raymond James & Associates, Inc., dated November 12, 2018. | |
| | Date: December 3, 2018 | | | iPASS INC. | |
| | | | |
By:
/s/ Gary Griffiths
Gary Griffiths
President and Chief Executive Officer |
|