Please wait

.2

UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

(Amounts in thousands of U.S. dollars)

The following unaudited pro forma combined balance sheet as of June 30, 2026 and the unaudited pro forma combined statement of operations for the year ended December 31, 2025 and the six months ended June 30, 2026 present the financial information of FiscalNote Holdings, Inc. (“FiscalNote” or the “Company”) after giving effect to the sale by FiscalNote, Inc., an indirect wholly-owned subsidiary of the Company, of its equity interests in Frontier Strategy Group, LLC (the “Disposition”) and related paydown of its senior term loan with proceeds received from the Disposition (collectively with the sale of Oxford Analytica International Group (“Oxford Analytica”) and Dragonfly Eye Limited (“Dragonfly”), as described below (the “Transactions”)) and related adjustments described in the accompanying notes.

The unaudited pro forma combined statement of operations for the year ended December 31, 2025 and the six months ended June 30, 2026 gives pro forma effect to the Disposition and related transactions as if they had occurred on January 1, 2025. The unaudited pro forma combined statement of operations for the year ended December 31, 2025 also gives pro forma effect to the sale of Oxford Analytica and Dragonfly as described under “Description of the Previously Reported Transactions” below. The unaudited pro forma combined balance sheet as of June 30, 2026 gives pro forma effect to the Disposition and related transactions as if they were completed on June 30, 2026.

The unaudited pro forma combined financial information is based on, and should be read in conjunction with, the audited historical financial statements of FiscalNote and the notes thereto for the year ended December 31, 2025, as well as the disclosures contained in the sections titled “FiscalNote’s Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in the Company’s Annual Report on Form 10-K filed on March 24, 2026.

The unaudited pro forma combined financial information has been presented for illustrative purposes only and does not necessarily reflect what FiscalNote’s financial condition or results of operations would have been had the Transactions occurred on the dates indicated. Further, the unaudited pro forma combined financial information also may not be useful in predicting the future financial condition and results of operations of FiscalNote. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors. The unaudited pro forma adjustments represent management’s estimates based on information available as of the date of this Form 8-K and are subject to change as additional information becomes available and analyses are performed.

Description of the Dispositions

Sale of Frontier Strategy Group, LLC

On August 26, 2026, FiscalNote, Inc. (the “Seller”), an indirect wholly-owned subsidiary of the Company, entered into an Equity Purchase Agreement (the “Purchase Agreement”) with Oxford Economics USA, Inc. (the “Buyer”), pursuant to which the Seller sold all of the outstanding equity interests of Frontier Strategy Group, LLC to the Buyer for a base purchase price of $7.0 million, subject to customary post-closing adjustments (the “Equity Sale”); the Company received $6.4 million after certain working capital adjustments and payment of transaction expenses. In addition, the Buyer agreed to make potential cash earn-out payments to the Seller in the amount of $3.0 million, less the amount of certain potential retention payments to certain employees of the Company, subject to the achievement of certain annual recurring revenue targets in 2026. $1,055 of the base purchase price was deposited into escrow to satisfy certain potential post-closing purchase price adjustments and indemnification claims.

The transaction accounting adjustments for the Disposition remove the assets, liabilities and results of operations of Frontier Strategy Group, LLC and also give effect to adjustments to reflect the use of cash proceeds from the Buyer to pay down existing long-term debt as detailed below.

Sources and Uses of Funds

 

Sources    Amount  

Base Purchase Price (a)

   $  7,000  

Cash from balance sheet

     295  

Less: Adjustments to Base Purchase Price (b)

     644  
  

 

 

 

Total Sources

   $ 6,651  
  

 

 

 

 

Uses    Amount  

Debt paydown (c)

   $  5,000  

Escrow

     1,055  

Estimated fees and expenses (d)

     596  
  

 

 

 

Total Uses

   $ 6,651  
  

 

 

 

 

(a)

Reflects cash consideration pursuant to the Purchase Agreement.

(b)

Reflects adjustments to the purchase price pursuant to the Purchase Agreement on account of working capital and transaction expenses.

(c)

Reflects payments for principal of $4,951 and accrued and unpaid interest of $49.

(d)

Reflects estimated transaction costs consisting principally of accounting, tax, and legal advisors.

Description of the Previously Reported Transactions

Sale of Oxford Analytica and Dragonfly

On February 21, 2025, FiscalNote, Inc. an indirect wholly-owned subsidiary of the Company, entered into an equity purchase agreement with Factiva Limited pursuant to which the FiscalNote, Inc. agreed to sell all of the outstanding equity interests of Oxford Analytica and Dragonfly to the Factiva Limited for total consideration of $40.0 million in cash, subject to customary post-closing adjustments. The sale of Oxford Analytica and Dragonfly closed on March 31, 2025.

The transaction accounting adjustments for the Previously Reported Transactions remove the results of operations of Oxford Analytica and Dragonfly. There are no pro forma adjustments for the unaudited pro forma combined balance sheet as of June 30, 2026 as the sale of Oxford Analytica and Dragonfly are already reflected in such balance sheet.


UNAUDITED PRO FORMA COMBINED BALANCE SHEET

As of June 30, 2026

(Amounts in thousands of U.S. dollars, except share and par value per share data)

 

Assets

   FiscalNote
(Historical)
     Dispositions
Transaction
Accounting
Adjustments
     Note     FiscalNote
Pro Forma
As Adjusted
 

Current assets:

          

Cash and cash equivalents

   $ 17,953      $ 6,356        2 (a)    $ 17,658  
        (5,000      2 (b)   
        (1,055      2 (a)   
        (596      2 (c)   

Restricted cash

     635        1,055        2 (a)      1,690  

Short-term investments

     2,001        -          2,001  

Accounts receivable, net

     7,267        (1,306      2 (d)      5,961  

Cost capitalized to obtain revenue contracts, net

     1,978        (150      2 (d)      1,828  

Prepaid expenses

     1,900        (302      2 (d)      1,598  

Other current assets

     2,155        -          2,155  
  

 

 

    

 

 

      

 

 

 

Total current assets

     33,889        (998        32,891  

Property and equipment, net

     3,783        (26      2 (d)      3,757  

Capitalized software costs, net

     12,872        (63      2 (d)      12,809  

Noncurrent costs capitalized to obtain revenue contracts, net

     1,956        (31      2 (d)      1,925  

Operating lease assets

     12,641        -          12,641  

Goodwill

     68,251        (4,782      2 (d)      63,469  

Customer relationships, net

     28,282        (2,671      2 (d)      25,611  

Database, net

     13,042        (842      2 (d)      12,200  

Other intangible assets, net

     7,530        (321      2 (d)      7,209  
  

 

 

    

 

 

      

 

 

 

Total assets

   $ 182,246      $ (9,734      $ 172,512  

Liabilities and Stockholders’ Equity

          

Current Liabilities:

          

Current maturities of long-term debt

   $ 106,815      $ (4,951      2 (b)    $ 101,864  

Accounts payable and accrued expenses

     6,832        (213      2 (b)(d)      6,619  

Deferred revenue, current portion

     30,616        (2,473      2 (d)      28,143  

Customer deposits

     539        (44      2 (d)      495  

Operating lease liabilities, current portion

     3,369        -          3,369  

Other current liabilities

     130        -          130  
  

 

 

    

 

 

      

 

 

 

Total current liabilities

     148,301        (7,681        140,620  

Long-term debt, net of current maturities

     12,432        -          12,432  

Deferred tax liabilities

     139        -          139  

Deferred revenue, net of current portion

     210        (12      2 (d)      198  

Operating lease liabilities, net of current portion

     17,579        -          17,579  

Public and private warrant liabilities

     599        -          599  

Other non-current liabilities

     2,712        -          2,712  
  

 

 

    

 

 

      

 

 

 

Total liabilities

     181,972        (7,693        174,279  

Commitment and contingencies

          

Stockholders' equity

          

Class A Common stock ($0.0001 par value, 1,700,000,000 authorized, 27,451,503 issued and outstanding at June 30, 2026)

     3        -          3  

Class B Common stock ($0.0001 par value, 9,000,000 authorized, 690,909 issued and outstanding at June 30, 2026)

     -        -          -  

Additional paid-in capital

     942,787        -          942,787  

Accumulated other comprehensive income

     1,077        -          1,077  

Accumulated deficit

     (943,593      (1,445      2 (a)      (945,634
        (596      2 (c)   
  

 

 

    

 

 

      

 

 

 

Total stockholders' equity

     274        (2,041        (1,767
  

 

 

    

 

 

      

 

 

 

Total liabilities and stockholders’ equity

   $ 182,246      $ (9,734      $ 172,512  


UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

For the six months ended June 30, 2026

(Amounts in thousands of U.S. dollars, except share and per share data)

 

     FiscalNote
(Historical)
    Dispositions
Transaction Accounting Adjustments
(Frontier Strategy Group, LLC)
    Note     FiscalNote
Pro Forma,
As Adjusted
 

Revenues:

        

Subscription

   $ 37,853     $ (2,885     3 (a)    $ 34,968  

Non-subscription

     1,753       (532     3 (a)      1,221  
  

 

 

   

 

 

     

 

 

 

Total revenues

     39,606       (3,417       36,189  

Operating expenses:

        

Cost of revenues, including amortization

     8,129       (616     3 (a)      7,513  

Research and development

     3,622       -         3,622  

Sales and marketing

     10,223       (1,163     3 (a)      9,060  

Editorial

     7,011       (1,597     3 (a)      5,414  

General and administrative

     18,735       (178     3 (a)      18,557  

Amortization of intangible assets

     3,782       (155     3 (a)      3,627  

Impairment of goodwill

     54,700       -         54,700  
  

 

 

   

 

 

     

 

 

 

Total operating expenses

     106,202       (3,709       102,493  
  

 

 

   

 

 

     

 

 

 

Operating loss

     (66,596     292         (66,304

Interest expense, net

     7,260       (328     3 (b)      6,932  

Change in fair value of financial instruments

     (1,955     -         (1,955

Other expense (benefit), net

     (165     12       3 (a)      (153
  

 

 

   

 

 

     

 

 

 

Net loss before income taxes

     (71,736     608         (71,128

Provision for income taxes

     (289     (33     3 (a)      (322
  

 

 

   

 

 

     

 

 

 

Net loss

   $ (71,447   $ 641       $ (70,806
  

 

 

   

 

 

     

 

 

 
        

Income per share attributable to common shareholders:

        

Basic & Diluted

   $ (3.22       $ (3.19

Weighted average shares used in computing income per share attributable to common shareholders:

        

Basic & Diluted

     22,217,096           22,217,096  


UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

For the year ended December 31, 2025

(Amounts in thousands of U.S. dollars, except share and per share data)

 

    FiscalNote
(Historical)
    Previously Reported
Dispositions Transaction
Accounting Adjustments
(Oxford Analytica and
Dragonfly)
    Note     Pro Forma, As
Adjusted prior to
disposition of Oxford
Analytica and Dragonfly
    Dispositions
Transaction
Accounting
Adjustments
(Frontier
Strategy
Group,
LLC)
    Note     FiscalNote
Pro Forma,
As Adjusted
 

Revenues:

             

Subscription

  $ 88,982     $ (3,451     3(a)     $ 85,531     $ (6,124     3(a)     $ 79,407  

Non-subscription

    6,425       (673     3(a)       5,752       (1,386     3(a)       4,366  
 

 

 

   

 

 

     

 

 

   

 

 

     

 

 

 

Total revenues

    95,407       (4,124       91,283       (7,510       83,773  

Operating expenses:

             

Cost of revenues, including amortization

    21,197       (506     3(a)       20,691       (1,297     3(a)(e)       19,394  

Research and development

    9,571       (89     3(a)       9,482       (147     3(a)       9,335  

Sales and marketing

    26,624       (785     3(a)       25,839       (2,360     3(a)       23,479  

Editorial

    14,932       (1,538     3(a)       13,394       (3,062     3(a)       10,332  

General and administrative

    52,137       (171     3(a)       51,966       (601     3(a)       51,961  
            596       3(d)    

Amortization of intangible assets

    8,072       (392     3(a)       7,680       (310     3(a)       7,370  

Impairment of goodwill

    12,378       -         12,378       -         12,378  
 

 

 

   

 

 

     

 

 

   

 

 

     

 

 

 

Total operating expenses

    144,911       (3,481       141,430       (7,181       134,249  
 

 

 

   

 

 

     

 

 

   

 

 

     

 

 

 

Operating loss

    (49,504     (643       (50,147     (329       (50,476

Gain (loss) on sale of businesses

    (16,582     -         (16,582     1,445       3(c)       (15,137

Interest expense, net

    16,488       -         16,488       (655     3(b)       15,833  

Change in fair value of financial instruments

    9,234       -         9,234       -         9,234  

Loss on debt extinguishment, net

    7,958       -         7,958       -         7,958  

Other expense (benefit), net

    (105     380       3(a)       275       (278     3(a)       (3
 

 

 

   

 

 

     

 

 

   

 

 

     

 

 

 

Net loss before income taxes

    (66,497     (1,023       (67,520     (841       (68,361

Provision for income taxes

    (1,250     1,284       3(a)       34       (444     3(a)       (410
 

 

 

   

 

 

     

 

 

   

 

 

     

 

 

 

Net loss

  $ (65,247   $ (2,307     $ (67,554   $ (397     $ (67,951
 

 

 

   

 

 

     

 

 

   

 

 

     

 

 

 
     

Income per share attributable to common shareholders:

             

Basic & Diluted

  $ (4.65             $ (4.84)  

Weighted average shares used in computing

income per share attributable to common shareholders:

             

Basic & Diluted

    14,025,448                 14,025,448  

Note 1. Basis of Pro Forma Presentation

The unaudited pro forma combined financial information was prepared by the Company in accordance with Rule 8-05 of Regulation S-X in connection with the Transactions.

The unaudited pro forma adjustments, which are described in the accompanying notes, may be revised as additional information becomes available and is evaluated. Therefore, it is likely that the actual adjustments will differ from the pro forma adjustments and it is possible the difference may be material. FiscalNote believes that its assumptions and methodologies provide are reasonable basis for presenting all of the significant effects of the Transactions based on information available to management at this time and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma combined financial information.

Note 2. Adjustments and Assumptions to the Unaudited Pro Forma Combined Balance Sheet

The pro forma adjustments related to Transactions included in the unaudited pro forma combined balance sheet as of June 30, 2026 are as follows:

 

  a)

Reflects the net cash proceeds from the Dispositions, of which $1,055 was placed in an escrow account and for purposes of the unaudited pro forma combined balance sheet is presented as restricted cash. The sale resulted in a non-cash loss on disposal of $1,445. See “Sources and Uses of Funds” for cash sources and uses as a result of the Disposition.

 

  b)

Reflects the use of proceeds received from the sale of Frontier Strategy Group, LLC to prepay a portion of term loans outstanding under the Company’s Financing Agreement, dated August 5, 2025, with MGG Investment Group LP (the “2025 Senior Term Loan”), comprising of principal of $4,951 and accrued and unpaid interest totaling $49.

 

  c)

Reflects the payment of estimated advisory, accounting and legal expenses associated with the Dispositions totaling $596.

 

  d)

Reflects the adjustments to remove the historical results of Frontier Strategy Group, LLC assuming the disposal occurred on June 30, 2026.

Note 3. Unaudited Pro Forma Combined Statements of Operations

The pro forma adjustments related to the Transactions included in the unaudited pro forma combined statements of operations for the year ended December 31, 2025 and the six months ended June 30, 2026, are as follows:

 

  a)

Reflects the adjustments to remove the historical results of Oxford Analytica, Dragonfly, and Frontier Strategy Group, LLC for the year ended December 31, 2025 and the six months ended June 30, 2026.

 

  b)

Reflects the adjustment to reduce historical interest expense as if the $4,951 principal prepayment of the 2025 Senior Term Loan arising from the sale of Frontier Strategy Group, LLC was made as of January 1, 2025.

 

  c)

Reflects the non-cash loss on disposal of $1,445 from the sale of Frontier Strategy Group, LLC as if the Disposition occurred on January 1, 2025.

 

  d)

Reflects the estimated advisory, accounting and legal expenses associated with the Disposition totaling $596 as if the Disposition occurred on January 1, 2025.

 

  e)

Cost of revenues include amortization amounting to $96 for Dragonfly during the year ended December 31, 2025 and $453 and $155 for Frontier Strategy Group, LLC during the year ended December 31, 2025 and the six months ended June 30, 2026, respectively.

Note 4. Pro Forma Income Per Share

The unaudited combined pro forma income per share, basic and diluted, are computed by dividing the unaudited combined pro forma net income by the weighted-average number of shares of common stock outstanding during the period. The Transactions did not affect the Company’s basic and diluted weighted average shares outstanding or potentially dilutive securities for the year ended December 31, 2025 or the six months ended June 30, 2026.