| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7373
(Primary Standard Industrial
Classification Code Number) |
| |
84-2886542
(I.R.S. Employer
Identification No.) |
|
| |
William B. Brentani
Simpson Thacher & Bartlett LLP 2475 Hanover Street Palo Alto, California 94304 Tel: (650) 251-5000 Fax: (650) 251-5002 |
| |
Xiaohui (Hui) Lin
Simpson Thacher & Bartlett LLP 425 Lexington Avenue New York, New York 10017 Tel: (212) 455-2000 Fax: (212) 455-2502 |
| |
Jason M. Licht
Christopher J. Clark Latham & Watkins LLP 555 Eleventh Street, NW-Suite 1000 Washington, D.C. 20004 Tel: (202) 637-2200 Fax: (202) 637-2201 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 16 | | | |
| | | | | 50 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 74 | | | |
| | | | | 92 | | | |
| | | | | 99 | | | |
| | | | | 113 | | | |
| | | | | 116 | | | |
| | | | | 119 | | | |
| | | | | 128 | | | |
| | | | | 130 | | | |
| | | | | 133 | | | |
| | | | | 141 | | | |
| | | | | 142 | | | |
| | | | | 143 | | | |
| | | | | F-1 | | | |
| | | |
Nine months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | |
($ in thousands, except per share data)
|
| |||||||||||||||||||||
|
Consolidated Statements of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | $ | 699,447 | | | | | $ | 584,315 | | | | | $ | 791,010 | | | | | $ | 704,874 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of revenue (exclusive of depreciation and amortization expenses)
|
| | | | 236,188 | | | | | | 182,578 | | | | | | 249,767 | | | | | | 214,891 | | |
|
Sales and marketing
|
| | | | 117,945 | | | | | | 93,490 | | | | | | 124,437 | | | | | | 111,470 | | |
|
General and administrative
|
| | | | 88,794 | | | | | | 46,524 | | | | | | 62,924 | | | | | | 73,089 | | |
|
Research and development
|
| | | | 37,303 | | | | | | 25,548 | | | | | | 35,332 | | | | | | 32,807 | | |
|
Depreciation and amortization
|
| | | | 148,635 | | | | | | 131,780 | | | | | | 176,467 | | | | | | 183,167 | | |
|
Total operating expenses
|
| | | | 628,865 | | | | | | 479,920 | | | | | | 648,927 | | | | | | 615,424 | | |
|
Income from operations
|
| | | | 70,582 | | | | | | 104,395 | | | | | | 142,083 | | | | | | 89,450 | | |
| Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (122,759) | | | | | | (147,047) | | | | | | (198,309) | | | | | | (148,967) | | |
|
Related party interest expense
|
| | | | (3,425) | | | | | | (6,010) | | | | | | (7,608) | | | | | | (6,358) | | |
|
Loss before income taxes
|
| | | | (55,602) | | | | | | (48,662) | | | | | | (63,834) | | | | | | (65,875) | | |
|
Income tax benefit
|
| | | | (17,398) | | | | | | (11,743) | | | | | | (12,500) | | | | | | (14,420) | | |
|
Net loss
|
| | | $ | (38,204) | | | | | $ | (36,919) | | | | | $ | (51,334) | | | | | $ | (51,455) | | |
| Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (0.27) | | | | | $ | (0.30) | | | | | $ | (0.42) | | | | | $ | (0.42) | | |
|
Diluted
|
| | | $ | (0.27) | | | | | $ | (0.30) | | | | | $ | (0.42) | | | | | $ | (0.42) | | |
| Weighted-average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 142,367,458 | | | | | | 121,674,189 | | | | | | 121,675,430 | | | | | | 121,684,771 | | |
|
Diluted
|
| | | | 142,367,458 | | | | | | 121,674,189 | | | | | | 121,675,430 | | | | | | 121,684,771 | | |
| Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | 104,998 | | | | | $ | 40,004 | | | | | $ | 51,460 | | | | | $ | 102,634 | | |
|
Investing activities
|
| | | | (21,044) | | | | | | (45,753) | | | | | | (61,517) | | | | | | (17,433) | | |
|
Financing activities
|
| | | | 14,965 | | | | | | (14,032) | | | | | | (17,151) | | | | | | (67,065) | | |
| Other Financial and Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDA(1)(2)
|
| | | $ | 283,343 | | | | | $ | 247,470 | | | | | $ | 333,715 | | | | | $ | 295,508 | | |
|
Non-GAAP net income/(loss)(1)(3)
|
| | | $ | 24,919 | | | | | $ | (27,996) | | | | | $ | (39,354) | | | | | $ | (33,371) | | |
|
Non-GAAP net income/(loss) per share (diluted)(1)(3)
|
| | | $ | 0.17 | | | | | $ | (0.23) | | | | | $ | (0.32) | | | | | $ | (0.27) | | |
|
Net loss margin
|
| | | | (5.5)% | | | | | | (6.3)% | | | | | | (6.5)% | | | | | | (7.3)% | | |
|
Adjusted EBITDA margin(1)(2)
|
| | | | 40.5% | | | | | | 42.4% | | | | | | 42.2% | | | | | | 41.9% | | |
| Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 127,125 | | | | | | | | | | | $ | 35,580 | | | | | $ | 64,558 | | |
|
Total assets
|
| | | | 4,540,547 | | | | | | | | | | | | 4,582,974 | | | | | | 4,694,392 | | |
|
Total liabilities
|
| | | | 1,487,800 | | | | | | | | | | | | 2,533,042 | | | | | | 2,588,160 | | |
|
Total stockholders’ equity
|
| | | | 3,052,747 | | | | | | | | | | | | 2,049,932 | | | | | | 2,106,232 | | |
| | | |
Nine months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||
|
Net loss
|
| | | $ | (38,204) | | | | | $ | (36,919) | | | | | $ | (51,334) | | | | | $ | (51,455) | | |
|
Interest expense, net
|
| | | | 126,184 | | | | | | 153,057 | | | | | | 205,917 | | | | | | 155,325 | | |
|
Income tax benefit
|
| | | | (17,398) | | | | | | (11,743) | | | | | | (12,500) | | | | | | (14,420) | | |
|
Depreciation and amortization
|
| | | | 148,635 | | | | | | 131,780 | | | | | | 176,467 | | | | | | 183,167 | | |
|
Stock-based compensation expense
|
| | | | 47,400 | | | | | | 6,505 | | | | | | 8,848 | | | | | | 8,003 | | |
|
Acquisition and integration costs
|
| | | | 696 | | | | | | 3,236 | | | | | | 3,947 | | | | | | 2,208 | | |
|
Asset and lease impairments(b)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,856 | | |
|
Costs related to amended debt agreements
|
| | | | 12,876 | | | | | | — | | | | | | 393 | | | | | | 1,549 | | |
|
IPO related costs
|
| | | | 2,114 | | | | | | 1,554 | | | | | | 1,977 | | | | | | 275 | | |
| Other(a) | | | | | 1,040 | | | | | | — | | | | | | — | | | | | | — | | |
|
Adjusted EBITDA
|
| | | $ | 283,343 | | | | | $ | 247,470 | | | | | $ | 333,715 | | | | | $ | 295,508 | | |
|
Revenue
|
| | | $ | 699,447 | | | | | $ | 584,315 | | | | | $ | 791,010 | | | | | $ | 704,874 | | |
|
Net loss margin
|
| | | | (5.5)% | | | | | | (6.3)% | | | | | | (6.5)% | | | | | | (7.3)% | | |
|
Adjusted EBITDA margin
|
| | | | 40.5% | | | | | | 42.4% | | | | | | 42.2% | | | | | | 41.9% | | |
| | | |
Nine months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | |
($ in thousands, except per share data)
|
| |||||||||||||||||||||
|
Net loss
|
| | | $ | (38,204) | | | | | $ | (36,919) | | | | | $ | (51,334) | | | | | $ | (51,455) | | |
|
Stock-based compensation expense
|
| | | | 47,400 | | | | | | 6,505 | | | | | | 8,848 | | | | | | 8,003 | | |
|
Acquisition and integration costs
|
| | | | 696 | | | | | | 3,236 | | | | | | 3,947 | | | | | | 2,208 | | |
|
Costs related to amended debt agreements
|
| | | | 12,876 | | | | | | — | | | | | | 393 | | | | | | 1,549 | | |
|
IPO related costs
|
| | | | 2,114 | | | | | | 1,554 | | | | | | 1,977 | | | | | | 275 | | |
|
Asset and lease impairments(b)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,856 | | |
|
Other(a)
|
| | | | 16,816 | | | | | | — | | | | | | — | | | | | | — | | |
|
Tax effect of adjustments
|
| | | | (16,779) | | | | | | (2,372) | | | | | | (3,185) | | | | | | (4,807) | | |
|
Non-GAAP net income/(loss)
|
| | | $ | 24,919 | | | | | $ | (27,996) | | | | | $ | (39,354) | | | | | $ | (33,371) | | |
|
Non-GAAP net income/(loss) per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.18 | | | | | $ | (0.23) | | | | | $ | (0.27) | | | | | $ | (0.32) | | |
|
Diluted
|
| | | $ | 0.17 | | | | | $ | (0.23) | | | | | $ | (0.27) | | | | | $ | (0.32) | | |
| Weighted-average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 142,367,458 | | | | | | 121,674,189 | | | | | | 121,675,430 | | | | | | 121,684,771 | | |
|
Diluted
|
| | | | 146,843,861 | | | | | | 121,674,189 | | | | | | 121,675,430 | | | | | | 121,684,771 | | |
| | | |
As of
September 30, 2024 |
| |||
| | | |
($ in thousands,
except par value) |
| |||
|
Cash and cash equivalents
|
| | | $ | 127,125 | | |
| Debt: | | | | | | | |
|
Revolving Credit Facility(1)
|
| | | | — | | |
|
First Lien Credit Facility(1)
|
| | | | 1,166,773 | | |
|
Receivables Facility(1)
|
| | | | 80,000 | | |
|
Total debt
|
| | | | 1,246,773 | | |
| Stockholders’ equity: | | | | | | | |
|
Common Stock, $0.01 par value per share, 2,500,000,000 shares authorized; 172,086,129 shares issued and outstanding
|
| | | | 1,721 | | |
|
Additional paid-in capital
|
| | | | 3,290,813 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | 192 | | |
|
Accumulated deficit
|
| | | | (239,979) | | |
|
Total stockholders’ equity
|
| | | $ | 3,052,747 | | |
|
Total capitalization
|
| | | $ | 4,299,520 | | |
| | | |
Nine months ended September 30,
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||||||||||||||||||||
| | | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| ||||||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Revenue
|
| | | $ | 699,447 | | | | | | 100.0% | | | | | $ | 584,315 | | | | | | 100.0% | | | | | $ | 115,132 | | | | | | 19.7% | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 236,188 | | | | | | 33.8% | | | | | | 182,578 | | | | | | 31.2% | | | | | | 53,610 | | | | | | 29.4% | | |
|
Sales and marketing
|
| | | | 117,945 | | | | | | 16.9% | | | | | | 93,490 | | | | | | 16.0% | | | | | | 24,455 | | | | | | 26.2% | | |
|
General and administrative
|
| | | | 88,794 | | | | | | 12.7% | | | | | | 46,524 | | | | | | 8.0% | | | | | | 42,270 | | | | | | 90.9% | | |
|
Research and development
|
| | | | 37,303 | | | | | | 5.3% | | | | | | 25,548 | | | | | | 4.4% | | | | | | 11,755 | | | | | | 46.0% | | |
|
Depreciation and amortization
|
| | | | 148,635 | | | | | | 21.3% | | | | | | 131,780 | | | | | | 22.6% | | | | | | 16,855 | | | | | | 12.8% | | |
|
Total operating expenses
|
| | | | 628,865 | | | | | | 89.9% | | | | | | 479,920 | | | | | | 82.1% | | | | | | 148,945 | | | | | | 31.0% | | |
|
Income from operations
|
| | | | 70,582 | | | | | | 10.1% | | | | | | 104,395 | | | | | | 17.9% | | | | | | (33,813) | | | | | | (32.4)% | | |
| Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (122,759) | | | | | | (17.6)% | | | | | | (147,047) | | | | | | (25.2)% | | | | | | 24,288 | | | | | | (16.5)% | | |
|
Related party interest expense
|
| | | | (3,425) | | | | | | (0.5)% | | | | | | (6,010) | | | | | | (1.0)% | | | | | | 2,585 | | | | | | (43.0)% | | |
|
Loss before income taxes
|
| | | | (55,602) | | | | | | (7.9)% | | | | | | (48,662) | | | | | | (8.3)% | | | | | | (6,940) | | | | | | 14.3% | | |
|
Income tax benefit
|
| | | | (17,398) | | | | | | (2.5)% | | | | | | (11,743) | | | | | | (2.0)% | | | | | | (5,655) | | | | | | 48.2% | | |
|
Net loss
|
| | | $ | (38,204) | | | | | | (5.5)% | | | | | $ | (36,919) | | | | | | (6.3)% | | | | | $ | (1,285) | | | | | | 3.5% | | |
| | | |
Nine months ended September 30,
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||||||||||||||||||||
| | | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| ||||||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subscription revenue
|
| | | $ | 336,421 | | | | | | 48.1% | | | | | $ | 297,596 | | | | | | 50.9% | | | | | $ | 38,825 | | | | | | 13.0% | | |
|
Volume-based revenue
|
| | | | 358,723 | | | | | | 51.3% | | | | | | 284,178 | | | | | | 48.6% | | | | | | 74,545 | | | | | | 26.2% | | |
|
Services and other revenue
|
| | | | 4,303 | | | | | | 0.6% | | | | | | 2,541 | | | | | | 0.4% | | | | | | 1,762 | | | | | | 69.3% | | |
|
Total revenue
|
| | | $ | 699,447 | | | | | | 100.0% | | | | | $ | 584,315 | | | | | | 100.0% | | | | | $ | 115,132 | | | | | | 19.7% | | |
| | | |
Year ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
Change
|
| | | | | | | |||||||||||||||||||||
| | | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| ||||||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Revenue
|
| | | $ | 791,010 | | | | | | 100.0% | | | | | $ | 704,874 | | | | | | 100.0% | | | | | $ | 86,136 | | | | | | 12.2% | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 249,767 | | | | | | 31.6% | | | | | | 214,891 | | | | | | 30.5% | | | | | | 34,876 | | | | | | 16.2% | | |
|
Sales and marketing
|
| | | | 124,437 | | | | | | 15.7% | | | | | | 111,470 | | | | | | 15.8% | | | | | | 12,967 | | | | | | 11.6% | | |
|
General and administrative
|
| | | | 62,924 | | | | | | 8.0% | | | | | | 73,089 | | | | | | 10.4% | | | | | | (10,165) | | | | | | (13.9)% | | |
|
Research and development
|
| | | | 35,332 | | | | | | 4.5% | | | | | | 32,807 | | | | | | 4.7% | | | | | | 2,525 | | | | | | 7.7% | | |
|
Depreciation and amortization
|
| | | | 176,467 | | | | | | 22.3% | | | | | | 183,167 | | | | | | 26.0% | | | | | | (6,700) | | | | | | (3.7)% | | |
|
Total operating expenses
|
| | | | 648,927 | | | | | | 82.0% | | | | | | 615,424 | | | | | | 87.3% | | | | | | 33,503 | | | | | | 5.4% | | |
|
Income from operations
|
| | | | 142,083 | | | | | | 18.0% | | | | | | 89,450 | | | | | | 12.7% | | | | | | 52,633 | | | | | | 58.8% | | |
| Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (198,309) | | | | | | (25.1)% | | | | | | (148,967) | | | | | | (21.1)% | | | | | | (49,342) | | | | | | 33.1% | | |
|
Related party interest expense
|
| | | | (7,608) | | | | | | (1.0)% | | | | | | (6,358) | | | | | | (0.9)% | | | | | | (1,250) | | | | | | 19.7% | | |
|
Loss before income taxes
|
| | | | (63,834) | | | | | | (8.1)% | | | | | | (65,875) | | | | | | (9.3)% | | | | | | 2,041 | | | | | | (3.1)% | | |
|
Income tax benefit
|
| | | | (12,500) | | | | | | (1.6)% | | | | | | (14,420) | | | | | | (2.0)% | | | | | | 1,920 | | | | | | (13.3)% | | |
|
Net loss
|
| | | $ | (51,334) | | | | | | (6.5)% | | | | | $ | (51,455) | | | | | | (7.3)% | | | | | $ | 121 | | | | | | (0.2)% | | |
| | | |
Year ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
Change
|
| | | | | | | |||||||||||||||||||||
| | | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| ||||||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Subscription revenue
|
| | | $ | 401,013 | | | | | | 50.7% | | | | | $ | 366,717 | | | | | | 52.0% | | | | | $ | 34,296 | | | | | | 9.4% | | |
|
Volume-based revenue
|
| | | | 386,276 | | | | | | 48.8% | | | | | | 335,452 | | | | | | 47.6% | | | | | | 50,824 | | | | | | 15.2% | | |
|
Services and other revenue
|
| | | | 3,721 | | | | | | 0.5% | | | | | | 2,705 | | | | | | 0.4% | | | | | | 1,016 | | | | | | 37.6% | | |
|
Total revenue
|
| | | $ | 791,010 | | | | | | 100.0% | | | | | $ | 704,874 | | | | | | 100.0% | | | | | $ | 86,136 | | | | | | 12.2% | | |
| | | |
Nine months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||
|
Net loss
|
| | | $ | (38,204) | | | | | $ | (36,919) | | | | | $ | (51,334) | | | | | $ | (51,455) | | |
|
Interest expense, net
|
| | | | 126,184 | | | | | | 153,057 | | | | | | 205,917 | | | | | | 155,325 | | |
|
Income tax benefit
|
| | | | (17,398) | | | | | | (11,743) | | | | | | (12,500) | | | | | | (14,420) | | |
|
Depreciation and amortization
|
| | | | 148,635 | | | | | | 131,780 | | | | | | 176,467 | | | | | | 183,167 | | |
|
Stock-based compensation expense
|
| | | | 47,400 | | | | | | 6,505 | | | | | | 8,848 | | | | | | 8,003 | | |
|
Acquisition and integration costs
|
| | | | 696 | | | | | | 3,236 | | | | | | 3,947 | | | | | | 2,208 | | |
|
Asset and lease impairments(b)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,856 | | |
|
Costs related to amended debt agreements
|
| | | | 12,876 | | | | | | — | | | | | | 393 | | | | | | 1,549 | | |
|
IPO related costs
|
| | | | 2,114 | | | | | | 1,554 | | | | | | 1,977 | | | | | | 275 | | |
| Other(a) | | | | | 1,040 | | | | | | — | | | | | | — | | | | | | — | | |
|
Adjusted EBITDA
|
| | | $ | 283,343 | | | | | $ | 247,470 | | | | | $ | 333,715 | | | | | $ | 295,508 | | |
|
Revenue
|
| | | $ | 699,447 | | | | | $ | 584,315 | | | | | $ | 791,010 | | | | | $ | 704,874 | | |
|
Net loss margin
|
| | | | (5.5)% | | | | | | (6.3)% | | | | | | (6.5)% | | | | | | (7.3)% | | |
|
Adjusted EBITDA margin
|
| | | | 40.5% | | | | | | 42.4% | | | | | | 42.2% | | | | | | 41.9% | | |
| | | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | |
($ in thousands, except per share data)
|
| |||||||||||||||||||||
|
Net loss
|
| | | $ | (38,204) | | | | | $ | (36,919) | | | | | $ | (51,334) | | | | | $ | (51,455) | | |
|
Stock-based compensation expense
|
| | | | 47,400 | | | | | | 6,505 | | | | | | 8,848 | | | | | | 8,003 | | |
|
Acquisition and integration costs
|
| | | | 696 | | | | | | 3,236 | | | | | | 3,947 | | | | | | 2,208 | | |
|
Costs related to amended debt agreements
|
| | | | 12,876 | | | | | | — | | | | | | 393 | | | | | | 1,549 | | |
|
IPO related costs
|
| | | | 2,114 | | | | | | 1,554 | | | | | | 1,997 | | | | | | 275 | | |
|
Asset and lease impairments(b)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,856 | | |
|
Other(a)
|
| | | | 16,816 | | | | | | — | | | | | | — | | | | | | — | | |
|
Tax effect of adjustments
|
| | | | (16,779) | | | | | | (2,372) | | | | | | (3,185) | | | | | | (4,807) | | |
|
Non-GAAP net income/(loss)
|
| | | $ | 24,919 | | | | | $ | (27,996) | | | | | $ | (39,354) | | | | | $ | (33,371) | | |
| | | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | |
($ in thousands, except per share data)
|
| |||||||||||||||||||||
| Non-GAAP net income/(loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.18 | | | | | $ | (0.23) | | | | | $ | (0.27) | | | | | $ | (0.32) | | |
|
Diluted
|
| | | $ | 0.17 | | | | | $ | (0.23) | | | | | $ | (0.27) | | | | | $ | (0.32) | | |
| Weighted-average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 142,367,458 | | | | | | 121,674,189 | | | | | | 121,675,430 | | | | | | 121,684,771 | | |
|
Diluted
|
| | | | 146,843,861 | | | | | | 121,674,189 | | | | | | 121,675,430 | | | | | | 121,684,771 | | |
| | | |
Twelve months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
|
Net Revenue Retention Rate
|
| | | | 109.4% | | | | | | 109.0% | | | | | | 108.6% | | | | | | 109.5% | | |
|
(For the 12 month period ended)
|
| |
December 31,
2022 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
September 30,
2024 |
| ||||||||||||
|
Customer Count with >$100,000 Revenue
|
| | | | 982 | | | | | | 1,033 | | | | | | 1,046 | | | | | | 1,173 | | |
| | | |
Nine months ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
Amount
|
| |
Change
|
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
|
Net cash provided by operating activities
|
| | | $ | 104,998 | | | | | $ | 40,004 | | | | | $ | 64,994 | | | | | | 162.5% | | |
|
Net cash used in investing activities
|
| | | | (21,044) | | | | | | (45,753) | | | | | | 24,709 | | | |
NM
|
| |||
|
Net cash provided by/(used in) financing activities
|
| | | | 14,965 | | | | | | (14,032) | | | | | | 28,997 | | | |
NM
|
| |||
|
Net increase in cash and restricted cash
|
| | | $ | 98,919 | | | | | $ | (19,781) | | | | | $ | 118,700 | | | |
NM
|
| |||
| | | |
Year ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
Amount
|
| |
Change
|
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
|
Net cash provided by operating activities
|
| | | $ | 51,460 | | | | | $ | 102,634 | | | | | $ | (51,174) | | | | | | (49.9)% | | |
|
Net cash used in investing activities
|
| | | | (61,517) | | | | | | (17,433) | | | | | | (44,084) | | | | | | 252.9% | | |
|
Net cash used in financing activities
|
| | | | (17,151) | | | | | | (67,065) | | | | | | 49,914 | | | | | | (74.4)% | | |
|
Net increase (decrease) in cash and restricted cash
|
| | | $ | (27,208) | | | | | $ | 18,136 | | | | | $ | (45,344) | | | | | | (250.0)% | | |
| | | |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
|
Operating lease(1)
|
| | | $ | 1,355 | | | | | $ | 5,900 | | | | | $ | 5,035 | | | | | $ | 2,731 | | | | | $ | 2,479 | | | | | $ | 2,764 | | | | | $ | 20,264 | | |
|
Finance lease(2)
|
| | | | 394 | | | | | | 1,604 | | | | | | 1,641 | | | | | | 1,678 | | | | | | 1,714 | | | | | | 9,309 | | | | | | 16,340 | | |
|
Debt obligations(3)
|
| | | | 3,227 | | | | | | 12,909 | | | | | | 92,909 | | | | | | 12,909 | | | | | | 12,909 | | | | | | 1,111,910 | | | | | | 1,246,773 | | |
|
Total
|
| | | $ | 4,976 | | | | | $ | 20,413 | | | | | $ | 99,585 | | | | | $ | 17,318 | | | | | $ | 17,102 | | | | | $ | 1,123,983 | | | | | $ | 1,283,377 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Matthew J. Hawkins | | | 53 | | |
Chief Executive Officer and Director
|
|
| T. Craig Bridge | | | 53 | | | Chief Transformation Officer | |
| Matthew R. A. Heiman | | | 51 | | |
Chief Legal & Administrative Officer
|
|
| Melissa F. (Missy) Miller | | | 40 | | | Chief Marketing Officer | |
| Steven M. Oreskovich | | | 53 | | | Chief Financial Officer | |
| Eric L. (Ric) Sinclair III | | | 39 | | | Chief Business Officer | |
| Christopher L. Schremser | | | 53 | | | Chief Technology Officer | |
| Kim Wittman | | | 46 | | | Chief People Officer | |
| John Driscoll | | | 65 | | | Chair | |
| Samuel Blaichman | | | 48 | | | Director | |
| Robert A. DeMichiei | | | 60 | | | Director | |
| Priscilla Hung | | | 58 | | | Director | |
| Eric C. Liu | | | 48 | | | Director | |
| Heidi G. Miller | | | 71 | | | Director | |
| Paul G. Moskowitz | | | 38 | | | Director | |
| Vivian E. Riefberg | | | 64 | | | Director | |
| Ethan Waxman | | | 36 | | | Director | |
|
Name and principal position
|
| |
Fiscal
Year |
| |
Salary
($)(1) |
| |
Option
awards ($)(2) |
| |
Stock awards
($)(3) |
| |
Non-equity
incentive plan compensation ($)(4) |
| |
All other
compensation ($)(5) |
| |
Total ($)
|
| |||||||||||||||||||||
|
Matthew J. Hawkins
Chief Executive Officer |
| | | | 2024 | | | | | | 800,000 | | | | | | 17,349,946 | | | | | | 10,750,000 | | | | | | 994,437 | | | | | | 50,480 | | | | | | 29,944,863 | | |
| | | | 2023 | | | | | | 771,458 | | | | | | — | | | | | | — | | | | | | 712,828 | | | | | | 59,011 | | | | | | 1,543,297 | | | ||
|
Eric L. (Ric) Sinclair III
Chief Business Officer |
| | | | 2024 | | | | | | 430,000 | | | | | | 6,446,723 | | | | | | 3,739,130 | | | | | | 945,621 | | | | | | 36,080 | | | | | | 11,597,554 | | |
| | | | 2023 | | | | | | 412,000 | | | | | | — | | | | | | — | | | | | | 625,840 | | | | | | 22,512 | | | | | | 1,060,352 | | | ||
|
Christopher L. Schremser
Chief Technology Officer |
| | | | 2024 | | | | | | 430,000 | | | | | | 6,446,723 | | | | | | 3,739,130 | | | | | | 534,510 | | | | | | 40,625 | | | | | | 11,190,988 | | |
| | | |
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 ($) |
| |
Option
expiration date |
| |
Number of
shares or units of stock that have not vested (#) |
| |
Market
value of shares or units of stock that have not vested ($) |
| ||||||||||||||||||
|
Matthew J. Hawkins(1)
|
| | | | 2,327,275 | | | | | | — | | | | | | — | | | | | $ | 4.14 | | | |
11/1/2027
|
| | | | | | | | | | | | |
|
Matthew J. Hawkins(1)
|
| | | | 235,605 | | | | | | — | | | | | | — | | | | | $ | 4.14 | | | |
11/1/2027
|
| | | | | | | | | | | | |
|
Matthew J. Hawkins(2)
|
| | | | 1,089,000 | | | | | | — | | | | | | 1,089,000 | | | | | $ | 16.53 | | | |
10/23/2029
|
| | | | | | | | | | | | |
|
Matthew J. Hawkins(2)
|
| | | | 93,775 | | | | | | 140,663 | | | | | | 234,437 | | | | | $ | 33.06 | | | |
8/16/2032
|
| | | | | | | | | | | | |
|
Matthew J. Hawkins(2)
|
| | | | — | | | | | | 145,200 | | | | | | — | | | | | $ | 37.20 | | | |
5/1/2034
|
| | | | | | | | | | | | |
|
Matthew J. Hawkins(3)
|
| | | | — | | | | | | 1,250,000 | | | | | | — | | | | | $ | 21.50 | | | |
6/6/2034
|
| | | | | | | | | | | | |
|
Matthew J. Hawkins(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500,000 | | | | | $ | 18,350,000 | | |
|
Eric L. (Ric) Sinclair III(1)
|
| | | | 155,224 | | | | | | — | | | | | | — | | | | | $ | 4.14 | | | |
11/1/2027
|
| | | | | | | | | | | | |
|
Eric L. (Ric) Sinclair III(2)
|
| | | | 294,938 | | | | | | — | | | | | | 294,937 | | | | | $ | 16.53 | | | |
10/23/2029
|
| | | | | | | | | | | | |
|
Eric L. (Ric) Sinclair III(2)
|
| | | | 72,600 | | | | | | 18,150 | | | | | | 90,750 | | | | | $ | 18.19 | | | |
8/9/2030
|
| | | | | | | | | | | | |
|
Eric L. (Ric) Sinclair III(2)
|
| | | | 13,915 | | | | | | 20,873 | | | | | | 34,787 | | | | | $ | 33.06 | | | |
8/16/2032
|
| | | | | | | | | | | | |
|
Eric L. (Ric) Sinclair III(2)
|
| | | | — | | | | | | 72,600 | | | | | | — | | | | | $ | 37.20 | | | |
5/1/2034
|
| | | | | | | | | | | | |
|
Eric L. (Ric) Sinclair III(3)
|
| | | | — | | | | | | 434,782 | | | | | | — | | | | | $ | 21.50 | | | |
6/6/2034
|
| | | | | | | | | | | | |
|
Eric L. (Ric) Sinclair III(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173,913 | | | | | $ | 6,382,607 | | |
|
Christopher L. Schremser(1)
|
| | | | 155,224 | | | | | | — | | | | | | — | | | | | $ | 4.14 | | | |
11/1/2027
|
| | | | | | | | | | | | |
|
Christopher L. Schremser(2)
|
| | | | 294,938 | | | | | | — | | | | | | 294,937 | | | | | $ | 16.53 | | | |
10/23/2029
|
| | | | | | | | | | | | |
|
Christopher L. Schremser(2)
|
| | | | 72,600 | | | | | | 18,150 | | | | | | 90,750 | | | | | $ | 18.19 | | | |
8/9/2030
|
| | | | | | | | | | | | |
|
Christopher L. Schremser(2)
|
| | | | 13,915 | | | | | | 20,873 | | | | | | 34,787 | | | | | $ | 33.06 | | | |
8/16/2032
|
| | | | | | | | | | | | |
|
Christopher L. Schremser(2)
|
| | | | — | | | | | | 72,600 | | | | | | — | | | | | $ | 37.20 | | | |
5/1/2034
|
| | | | | | | | | | | | |
|
Christopher L. Schremser(3)
|
| | | | — | | | | | | 434,782 | | | | | | — | | | | | $ | 21.50 | | | |
6/6/2034
|
| | | | | | | | | | | | |
|
Christopher L. Schremser(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173,913 | | | | | $ | 6,382,607 | | |
|
Name
|
| |
Fees earned or
paid in cash ($) |
| |
Option
Awards(1) ($) |
| |
Stock
Awards(2) ($) |
| |
Total
($) |
| ||||||||||||
|
Ursula Burns(3)
|
| | | $ | 12,500 | | | | | $ | — | | | | | $ | — | | | | | $ | 12,500 | | |
|
Robert DeMichiei
|
| | | $ | 75,000 | | | | | $ | — | | | | | $ | 186,943 | | | | | $ | 261,943 | | |
|
Michael Douglas(4)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
John Driscoll
|
| | | $ | 158,750 | | | | | $ | — | | | | | $ | 186,943 | | | | | $ | 345,693 | | |
|
Priscilla Hung(5)
|
| | | $ | 68,750 | | | | | $ | 439,903 | | | | | $ | 186,943 | | | | | $ | 695,596 | | |
|
Eric Liu
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Heidi G. Miller
|
| | | $ | 72,083 | | | | | $ | — | | | | | $ | 186,943 | | | | | $ | 259,026 | | |
|
Paul Moskowitz
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Vivian E. Riefberg
|
| | | $ | 69,167 | | | | | $ | — | | | | | $ | 186,943 | | | | | $ | 256,109 | | |
|
Ethan Waxman
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | | | | | | | |
Shares beneficially owned after the offering
|
| |||||||||||||||
| | | |
Shares of our common
stock beneficially owned prior to the offering |
| |
Excluding exercise of the
underwriters’ option to purchase additional shares |
| |
Including exercise of the underwriters’
option to purchase additional shares |
| |||||||||||||||
|
Name of Beneficial Owner
|
| |
Shares
|
| |
%
|
| |
Shares
Offered Hereby |
| |
Shares
|
| |
%
|
| |
Shares
Offered Hereby |
| |
Shares
|
| |
%
|
|
| Greater than 5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EQT Investor(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
CPPIB Investor(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Bain Investors(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Named Executive
Officers and Directors |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Matthew J. Hawkins(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Eric L. (Ric) Sinclair III(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Christopher L. Schremser(6)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
John Driscoll(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Samuel Blaichman(8)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Shares beneficially owned after the offering
|
| |||||||||||||||
| | | |
Shares of our common
stock beneficially owned prior to the offering |
| |
Excluding exercise of the
underwriters’ option to purchase additional shares |
| |
Including exercise of the underwriters’
option to purchase additional shares |
| |||||||||||||||
|
Name of Beneficial Owner
|
| |
Shares
|
| |
%
|
| |
Shares
Offered Hereby |
| |
Shares
|
| |
%
|
| |
Shares
Offered Hereby |
| |
Shares
|
| |
%
|
|
|
Robert A. DeMichiei(9)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Priscilla Hung
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Eric C. Liu(10)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Heidi G. Miller(11)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Paul G. Moskowitz(12)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Vivian E. Riefberg
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Ethan Waxman
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
All executive officers and directors as a group (16 persons)(13)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| Other Selling Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Name
|
| |
Number of
Shares |
|
|
J.P. Morgan Securities LLC
|
| |
|
|
|
Goldman Sachs & Co. LLC
|
| | | |
| | | | | |
|
Total
|
| | | |
| | | |
Per Share
|
| |
Total without
option to purchase additional shares exercise |
| |
Total with
full option to purchase additional shares exercise |
| |||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discount
|
| | | | | | | | | | | | | | | | | | |
|
Proceeds, before expenses, to the selling stockholders
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | | |
Page
|
| |||
| Audited Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| Unaudited Financial Statements | | | | | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | |
2023
|
| |
2022
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 35,580 | | | | | $ | 64,558 | | |
|
Restricted cash
|
| | | | 9,848 | | | | | | 8,078 | | |
|
Accounts receivable, net of allowance of $5,335 at December 31, 2023 and $4,477 at December 31, 2022
|
| | | | 126,089 | | | | | | 107,082 | | |
|
Income tax receivable
|
| | | | 6,811 | | | | | | 4,351 | | |
|
Prepaid expenses
|
| | | | 13,296 | | | | | | 8,504 | | |
|
Other current assets
|
| | | | 30,426 | | | | | | 25,326 | | |
|
Total current assets
|
| | | | 222,050 | | | | | | 217,899 | | |
|
Property, plant and equipment, net
|
| | | | 61,259 | | | | | | 55,856 | | |
|
Operating lease right-of-use assets, net
|
| | | | 10,353 | | | | | | 11,718 | | |
|
Intangible assets, net
|
| | | | 1,186,936 | | | | | | 1,326,542 | | |
|
Goodwill
|
| | | | 3,030,013 | | | | | | 3,009,558 | | |
|
Deferred costs
|
| | | | 65,811 | | | | | | 51,622 | | |
|
Other long-term assets
|
| | | | 6,552 | | | | | | 21,197 | | |
|
Total assets
|
| | | $ | 4,582,974 | | | | | $ | 4,694,392 | | |
| Liabilities and stockholders’ equity | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 45,484 | | | | | $ | 28,095 | | |
|
Accrued compensation
|
| | | | 23,286 | | | | | | 25,861 | | |
|
Aggregated funds payable
|
| | | | 9,659 | | | | | | 7,555 | | |
|
Other accrued expenses
|
| | | | 10,923 | | | | | | 8,042 | | |
|
Deferred revenue
|
| | | | 10,935 | | | | | | 9,902 | | |
|
Current portion of long-term debt
|
| | | | 17,454 | | | | | | 17,100 | | |
|
Related party current portion of long-term debt
|
| | | | 529 | | | | | | 883 | | |
|
Current portion of operating lease liabilities
|
| | | | 4,398 | | | | | | 4,025 | | |
|
Current portion of finance lease liabilities
|
| | | | 821 | | | | | | 749 | | |
|
Total current liabilities
|
| | | | 123,489 | | | | | | 102,212 | | |
| Long-term liabilities | | | | | | | | | | | | | |
|
Deferred tax liability
|
| | | | 174,480 | | | | | | 240,760 | | |
|
Long-term debt, net, less current portion
|
| | | | 2,134,920 | | | | | | 2,099,533 | | |
|
Related party long-term debt, net, less current portion
|
| | | | 64,758 | | | | | | 108,375 | | |
|
Operating lease liabilities, net of current portion
|
| | | | 14,278 | | | | | | 17,706 | | |
|
Finance lease liabilities, net of current portion
|
| | | | 12,194 | | | | | | 13,015 | | |
|
Deferred revenue – LT
|
| | | | 6,173 | | | | | | 6,552 | | |
|
Other long-term liabilities
|
| | | | 2,750 | | | | | | 7 | | |
|
Total liabilities
|
| | | | 2,533,042 | | | | | | 2,588,160 | | |
| Commitments and contingencies (Note 19) | | | | | | | | | | | | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Common stock $0.01 par value – 227,000,000 shares authorized and 121,679,902 and 121,670,948 shares issued and outstanding at December 31, 2023 and 2022,
respectively |
| | | | 1,217 | | | | | | 1,217 | | |
|
Additional paid-in capital
|
| | | | 2,234,688 | | | | | | 2,225,618 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | 15,802 | | | | | | 29,838 | | |
|
Accumulated deficit
|
| | | | (201,775) | | | | | | (150,441) | | |
|
Total stockholders’ equity
|
| | | | 2,049,932 | | | | | | 2,106,232 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 4,582,974 | | | | | $ | 4,694,392 | | |
| | | |
2023
|
| |
2022
|
| ||||||
|
Revenue
|
| | | $ | 791,010 | | | | | $ | 704,874 | | |
| Operating expenses | | | | | | | | | | | | | |
|
Cost of revenue (exclusive of depreciation and amortization expenses)
|
| | | | 249,767 | | | | | | 214,891 | | |
|
Sales and marketing
|
| | | | 124,437 | | | | | | 111,470 | | |
|
General and administrative
|
| | | | 62,924 | | | | | | 73,089 | | |
|
Research and development
|
| | | | 35,332 | | | | | | 32,807 | | |
|
Depreciation and amortization
|
| | | | 176,467 | | | | | | 183,167 | | |
|
Total operating expenses
|
| | | | 648,927 | | | | | | 615,424 | | |
|
Income from operations
|
| | | | 142,083 | | | | | | 89,450 | | |
| Other expense | | | | | | | | | | | | | |
|
Interest expense, net
|
| | | | (198,309) | | | | | | (148,967) | | |
|
Related party interest expense
|
| | | | (7,608) | | | | | | (6,358) | | |
|
Loss before income taxes
|
| | | | (63,834) | | | | | | (65,875) | | |
|
Income tax benefit
|
| | | | (12,500) | | | | | | (14,420) | | |
|
Net loss
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
| Net loss per share: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (0.42) | | | | | $ | (0.42) | | |
|
Diluted
|
| | | $ | (0.42) | | | | | $ | (0.42) | | |
| Weighted-average shares outstanding: | | | | | | | | | | | | | |
|
Basic
|
| | | | 121,675,430 | | | | | | 121,684,771 | | |
|
Diluted
|
| | | | 121,675,430 | | | | | | 121,684,771 | | |
| | | |
2023
|
| |
2022
|
| ||||||
|
Net loss
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
| Other comprehensive income, before tax: | | | | | | | | | | | | | |
|
Interest rate swaps
|
| | | | (18,651) | | | | | | 40,204 | | |
| Income tax effect: | | | | | | | | | | | | | |
|
Interest rate swaps
|
| | | | 4,615 | | | | | | (9,877) | | |
|
Other comprehensive income (loss), net of tax
|
| | | | (14,036) | | | | | | 30,327 | | |
|
Comprehensive income (loss), net of tax
|
| | | $ | (65,370) | | | | | $ | (21,128) | | |
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balances, December 31, 2021
|
| | | | 121,714,347 | | | | | $ | 1,217 | | | | | $ | 2,219,423 | | | | | $ | (489) | | | | | $ | (98,986) | | | | | | 2,121,165 | | |
|
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 8,003 | | | | | | — | | | | | | — | | | | | | 8,003 | | |
|
Settlement of common stock options, net of stock option exercises
|
| | | | 30,523 | | | | | | 1 | | | | | | 579 | | | | | | — | | | | | | — | | | | | | 580 | | |
|
Repurchase of shares
|
| | | | (73,922) | | | | | | (1) | | | | | | (2,453) | | | | | | — | | | | | | — | | | | | | (2,454) | | |
|
Capital subscriptions
|
| | | | — | | | | | | — | | | | | | 66 | | | | | | — | | | | | | — | | | | | | 66 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,455) | | | | | | (51,455) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 30,327 | | | | | | — | | | | | | 30,327 | | |
|
Balances, December 31, 2022
|
| | | | 121,670,948 | | | | | $ | 1,217 | | | | | $ | 2,225,618 | | | | | $ | 29,838 | | | | | $ | (150,441) | | | | | $ | 2,106,232 | | |
|
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 8,848 | | | | | | — | | | | | | — | | | | | | 8,848 | | |
|
Settlement of common stock options, net of stock option exercises
|
| | | | 26,268 | | | | | | 1 | | | | | | 424 | | | | | | — | | | | | | — | | | | | | 425 | | |
|
Repurchase of shares
|
| | | | (17,314) | | | | | | (1) | | | | | | (687) | | | | | | — | | | | | | — | | | | | | (688) | | |
|
Capital subscriptions
|
| | | | — | | | | | | — | | | | | | 485 | | | | | | — | | | | | | — | | | | | | 485 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,334) | | | | | | (51,334) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (14,036) | | | | | | — | | | | | | (14,036) | | |
|
Balances, December 31, 2023
|
| | | | 121,679,902 | | | | | $ | 1,217 | | | | | $ | 2,234,688 | | | | | $ | 15,802 | | | | | $ | (201,775) | | | | | $ | 2,049,932 | | |
| | | |
2023
|
| |
2022
|
| ||||||
|
Cash flows from operating activities
|
| | | | | | | | | | | | |
|
Net loss
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 176,467 | | | | | | 183,167 | | |
|
Share-based compensation
|
| | | | 8,848 | | | | | | 8,003 | | |
|
Provision for bad debt expense
|
| | | | 2,419 | | | | | | 2,518 | | |
|
Loss on disposal of assets
|
| | | | — | | | | | | 27 | | |
|
Loss on extinguishment of debt
|
| | | | 393 | | | | | | 1,079 | | |
|
Impairment loss
|
| | | | — | | | | | | 10,856 | | |
|
Deferred income taxes
|
| | | | (61,665) | | | | | | (27,108) | | |
|
Amortization of debt discount and issuance costs
|
| | | | 10,471 | | | | | | 10,260 | | |
|
Other
|
| | | | 485 | | | | | | 66 | | |
|
Changes in:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (16,714) | | | | | | (17,372) | | |
|
Income tax refundable
|
| | | | (2,459) | | | | | | 6,428 | | |
|
Prepaid expenses and other current assets
|
| | | | (9,705) | | | | | | (570) | | |
|
Deferred costs
|
| | | | (14,189) | | | | | | (17,380) | | |
|
Other long-term assets
|
| | | | (1,664) | | | | | | (79) | | |
|
Accounts payable and accrued expenses
|
| | | | 11,920 | | | | | | (3,344) | | |
|
Deferred revenue
|
| | | | (167) | | | | | | (1,316) | | |
|
Operating lease right-of-use assets and lease liabilities
|
| | | | (1,691) | | | | | | (1,116) | | |
|
Other long-term liabilities
|
| | | | 45 | | | | | | (30) | | |
|
Net cash provided by operating activities
|
| | | | 51,460 | | | | | | 102,634 | | |
|
Cash flows from investing activities
|
| | | | | | | | | | | | |
|
Acquisitions, net of cash and cash equivalents acquired
|
| | | | (40,000) | | | | | | — | | |
|
Purchase of property and equipment and capitalization of internally developed software costs
|
| | | | (21,517) | | | | | | (17,433) | | |
|
Net cash used in investing activities
|
| | | | (61,517) | | | | | | (17,433) | | |
|
Cash flows from financing activities
|
| | | | | | | | | | | | |
|
Payment to former shareholders
|
| | | | — | | | | | | (2) | | |
|
Change in aggregated funds liability
|
| | | | 2,105 | | | | | | 626 | | |
|
Repurchase of shares
|
| | | | (688) | | | | | | (2,454) | | |
|
Proceeds from exercise of common stock
|
| | | | 425 | | | | | | 649 | | |
|
Proceeds from issuances of debt
|
| | | | 20,000 | | | | | | — | | |
|
Payments on debt
|
| | | | (37,983) | | | | | | (64,982) | | |
|
Debt issuance costs
|
| | | | (219) | | | | | | — | | |
|
Cash settlement of stock options
|
| | | | — | | | | | | (70) | | |
|
Finance lease liabilities paid
|
| | | | (791) | | | | | | (832) | | |
|
Net cash used in financing activities
|
| | | | (17,151) | | | | | | (67,065) | | |
|
Increase in cash and cash equivalents during the period
|
| | | | (27,208) | | | | | | 18,136 | | |
|
Cash and cash equivalents and restricted cash – beginning of period
|
| | | | 72,636 | | | | | | 54,500 | | |
|
Cash and cash equivalents and restricted cash – end of period
|
| | | $ | 45,428 | | | | | $ | 72,636 | | |
|
Supplemental disclosures of cash flow information
|
| | | | | | | | | | | | |
|
Interest paid
|
| | | $ | 193,003 | | | | | $ | 144,317 | | |
|
Cash taxes paid (refunds received), net
|
| | | | 51,449 | | | | | | 5,574 | | |
|
Non-cash investing and financing activities
|
| | | | | | | | | | | | |
|
Fixed asset purchases in accounts payable
|
| | | | 1,091 | | | | | | 123 | | |
|
Reconciliation of Balance Sheet Cash Accounts to Cash Flow Statement
|
| | | | | | | | | | | | |
|
Balance sheet
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 35,580 | | | | | | 64,558 | | |
|
Restricted cash
|
| | | | 9,848 | | | | | | 8,078 | | |
|
Total
|
| | | | 45,428 | | | | | | 72,636 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Beginning balance
|
| | | $ | (4,477) | | | | | $ | (3,713) | | |
|
Provision for losses on receivables
|
| | | | (2,419) | | | | | | (2,518) | | |
|
Write-offs
|
| | | | 2,166 | | | | | | 2,237 | | |
|
Recoveries
|
| | | | (605) | | | | | | (483) | | |
|
Ending Balance
|
| | | $ | (5,335) | | | | | $ | (4,477) | | |
| | | | | | |
Year ended December 31,
|
| |||||||||
| | | |
Recognition
|
| |
2023
|
| |
2022
|
| ||||||
|
Subscription revenue
|
| |
Over time
|
| | | $ | 401,013 | | | | | $ | 366,717 | | |
|
Volume-based revenue
|
| |
Over time
|
| | | | 386,276 | | | | | | 335,452 | | |
|
Implementation services and other revenue
|
| |
Various
|
| | | | 3,721 | | | | | | 2,705 | | |
|
Total revenues
|
| | | | | | $ | 791,010 | | | | | $ | 704,874 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Beginning balance
|
| | | $ | 16,454 | | | | | $ | 17,771 | | |
|
Revenue recognized
|
| | | | (9,900) | | | | | | (11,701) | | |
|
Additional amounts deferred
|
| | | | 10,554 | | | | | | 10,384 | | |
|
Ending balance
|
| | | $ | 17,108 | | | | | $ | 16,454 | | |
| | | |
Balance Sheet Classification
|
| |
Carrying value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swaps
|
| | Other current assets | | | | $ | 23,350 | | | | | $ | — | | | | | $ | 23,350 | | | | | $ | — | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swaps
|
| |
Other long-term liabilities
|
| | | $ | 2,472 | | | | | $ | — | | | | | $ | 2,472 | | | | | $ | — | | |
| December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swaps
|
| |
Other current assets;
other long-term assets |
| | | $ | 39,529 | | | | | $ | — | | | | | $ | 39,529 | | | | | $ | — | | |
| |
Initial cash consideration
|
| | | $ | 31,374 | | |
| |
Total
|
| | | $ | 31,374 | | |
| |
Cash and cash equivalents
|
| | | $ | 1,374 | | |
| |
Accounts receivable
|
| | | | 1,772 | | |
| |
Prepaid and other current assets
|
| | | | 255 | | |
| |
Other assets
|
| | | | 229 | | |
| |
Customer relationships
|
| | | | 14,500 | | |
| |
Developed technology
|
| | | | 800 | | |
| |
Tradenames and trademarks
|
| | | | 400 | | |
| |
Goodwill
|
| | | | 13,935 | | |
| |
Total acquired assets
|
| | | $ | 33,265 | | |
| |
Other current liabilities
|
| | | | 845 | | |
| |
Deferred revenue
|
| | | | 821 | | |
| |
Other liabilities
|
| | | | 225 | | |
| |
Total acquired liabilities
|
| | | $ | 1,891 | | |
| |
Total net assets acquired
|
| | | $ | 31,374 | | |
| | | |
December 31
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Building
|
| | | $ | 19,653 | | | | | $ | 19,653 | | |
|
Computer hardware
|
| | | | 35,006 | | | | | | 30,289 | | |
|
Capitalized internal-use software
|
| | | | 25,567 | | | | | | 15,692 | | |
|
Purchased computer software
|
| | | | 22,079 | | | | | | 20,133 | | |
|
Furniture and fixtures
|
| | | | 2,980 | | | | | | 2,594 | | |
|
Office equipment
|
| | | | 211 | | | | | | 196 | | |
|
Leasehold improvements
|
| | | | 8,255 | | | | | | 7,826 | | |
|
Capital lease asset
|
| | | | 2,994 | | | | | | 2,994 | | |
|
Construction in progress
|
| | | | 15 | | | | | | 15 | | |
|
Internal-use software in progress
|
| | | | 13,626 | | | | | | 8,529 | | |
| | | | | | 130,386 | | | | | | 107,921 | | |
|
Accumulated depreciation
|
| | | | (69,127) | | | | | | (52,065) | | |
| | | | | $ | 61,259 | | | | | $ | 55,856 | | |
| |
Balance as of December 31, 2021
|
| | | $ | 3,009,769 | | |
| |
Decreases due to measurement period adjustments related to prior year
acquisitions |
| | | | (211) | | |
| |
Balance as of December 31, 2022
|
| | | | 3,009,558 | | |
| |
Goodwill recorded in connection with acquisition (Note 5)
|
| | | | 20,455 | | |
| |
Balance as of December 31, 2023
|
| | | $ | 3,030,013 | | |
| | | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-Average
Remaining Useful Life |
| ||||||||||||
| As of December 31, 2023 | | | | | | ||||||||||||||||||||
|
Customer relationships
|
| | | $ | 1,429,400 | | | | | $ | (345,848) | | | | | $ | 1,083,552 | | | | | | 12.3 | | |
|
Purchased developed technology
|
| | | | 301,100 | | | | | | (221,558) | | | | | | 79,542 | | | | | | 3.0 | | |
|
Tradenames and trademarks
|
| | | | 40,700 | | | | | | (16,857) | | | | | | 23,842 | | | | | | 6.0 | | |
|
Total
|
| | | $ | 1,771,200 | | | | | $ | (584,263) | | | | | $ | 1,186,936 | | | | | | | | |
| | | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-Average
Remaining Useful Life |
| ||||||||||||
| As of December 31, 2022 | | | | | | ||||||||||||||||||||
|
Customer relationships
|
| | | $ | 1,412,100 | | | | | $ | (251,797) | | | | | $ | 1,160,303 | | | | | | 13.0 | | |
|
Purchased developed technology
|
| | | | 299,400 | | | | | | (165,117) | | | | | | 134,283 | | | | | | 3.3 | | |
|
Tradenames and trademarks
|
| | | | 54,800 | | | | | | (22,844) | | | | | | 31,956 | | | | | | 5.9 | | |
|
Total
|
| | | $ | 1,766,300 | | | | | $ | (439,758) | | | | | $ | 1,326,542 | | | | | | | | |
|
Year Ending December 31,
|
| | | | | | |
|
2024
|
| | | $ | 147,888 | | |
|
2025
|
| | | | 110,093 | | |
|
2026
|
| | | | 103,831 | | |
|
2027
|
| | | | 103,831 | | |
|
2028
|
| | | | 103,831 | | |
|
Thereafter
|
| | | | 617,462 | | |
|
Total
|
| | | $ | 1,186,936 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Finance lease cost | | | | | | | | | | | | | |
|
Amortization of right-of-use assets
|
| | | $ | 1,586 | | | | | $ | 1,586 | | |
|
Interest on lease liabilities
|
| | | | 797 | | | | | | 843 | | |
|
Operating lease cost
|
| | | | 3,780 | | | | | | 3,554 | | |
|
Variable lease cost
|
| | | | 360 | | | | | | 1,020 | | |
|
Short-term lease
|
| | | | 781 | | | | | | 1,795 | | |
|
Total lease cost
|
| | | $ | 7,304 | | | | | $ | 8,798 | | |
| | | |
Operating leases
|
| |
Finance leases
|
| ||||||
|
2024
|
| | | $ | 5,151 | | | | | $ | 1,572 | | |
|
2025
|
| | | | 4,898 | | | | | | 1,604 | | |
|
2026
|
| | | | 4,246 | | | | | | 1,641 | | |
|
2027
|
| | | | 2,004 | | | | | | 1,678 | | |
|
2028
|
| | | | 1,845 | | | | | | 1,714 | | |
|
Thereafter
|
| | | | 2,764 | | | | | | 9,309 | | |
|
Total future minimum lease payments
|
| | | | 20,908 | | | | | | 17,518 | | |
|
Less: Interest
|
| | | | 2,232 | | | | | | 4,503 | | |
|
Total
|
| | | $ | 18,676 | | | | | $ | 13,015 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
|
Operating cash flows for operating leases
|
| | | $ | 5,400 | | | | | $ | 4,671 | | |
|
Financing cash flows for financing leases
|
| | | | 1,547 | | | | | | 1,547 | | |
| Right-of-use assets obtained in exchange for new lease liabilities: | | | | | | | | | | | | | |
|
Operating leases
|
| | | $ | 2,284 | | | | | $ | 875 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Weighted average remaining lease term (years): | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 4.9 | | | | | | 5.8 | | |
|
Financing leases
|
| | | | 10.1 | | | | | | 11.1 | | |
| Weighted average discount rate: | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 4.4 | | | | | | 4.2 | | |
|
Financing leases
|
| | | | 5.9 | | | | | | 5.9 | | |
| | | |
2023
|
| |
2022
|
| ||||||
| Current tax expense: | | | | | | | | | | | | | |
|
Federal
|
| | | $ | 36,277 | | | | | $ | 3,388 | | |
|
State
|
| | | | 12,888 | | | | | | 9,300 | | |
|
Total current tax expense
|
| | | | 49,165 | | | | | | 12,688 | | |
| Provision for uncertain tax positions | | | | | | | | | | | | | |
| Deferred tax (benefit): | | | | | | | | | | | | | |
|
Federal
|
| | | | (53,382) | | | | | | (21,978) | | |
|
State
|
| | | | (8,283) | | | | | | (5,130) | | |
|
Total deferred tax benefit
|
| | | | (61,665) | | | | | | (27,108) | | |
|
Income tax benefit
|
| | | $ | (12,500) | | | | | $ | (14,420) | | |
| | | |
2023
|
| |
2022
|
|
|
Statutory rate
|
| |
21%
|
| |
21%
|
|
|
State income tax, net of federal tax effect
|
| |
-3%
|
| |
-3%
|
|
|
Tax credits
|
| |
4%
|
| |
7%
|
|
|
Change in uncertain tax liability
|
| |
-1%
|
| |
-2%
|
|
|
Other
|
| |
-1%
|
| |
-1%
|
|
|
Effective tax rate
|
| |
20%
|
| |
22%
|
|
| | | |
2023
|
| |
2022
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
State tax credits
|
| | | $ | 827 | | | | | $ | 869 | | |
|
Federal tax credits
|
| | | | — | | | | | | 7,007 | | |
|
Accrued bonus
|
| | | | 3,535 | | | | | | 3,676 | | |
|
Stock based compensation
|
| | | | 7,252 | | | | | | 5,178 | | |
|
Accrued revenue, expenses, deferrals and other
|
| | | | — | | | | | | 2,219 | | |
|
Interest expense
|
| | | | 91,265 | | | | | | 61,494 | | |
|
Other
|
| | | | 2,171 | | | | | | 1,637 | | |
|
Capitalized R&D costs
|
| | | | 20,604 | | | | | | 10,823 | | |
|
Lease Liability
|
| | | | 4,632 | | | | | | 5,373 | | |
|
Software development costs
|
| | | | 526 | | | | | | — | | |
|
Net operating loss
|
| | | | 15,848 | | | | | | 17,838 | | |
|
Valuation allowance
|
| | | | (197) | | | | | | (197) | | |
|
Total deferred tax assets
|
| | | | 146,463 | | | | | | 115,917 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Depreciation of property and equipment
|
| | | | 5,366 | | | | | | 6,218 | | |
|
Software development costs
|
| | | | — | | | | | | 1,140 | | |
|
Transaction costs
|
| | | | 15 | | | | | | — | | |
|
Amortization
|
| | | | 289,269 | | | | | | 323,409 | | |
|
Other prepaid expenses
|
| | | | 1,905 | | | | | | 914 | | |
|
ROU Asset
|
| | | | 2,561 | | | | | | 2,892 | | |
|
Accrued revenue, expenses, deferrals and other
|
| | | | 268 | | | | | | — | | |
|
Deferred rent
|
| | | | 96 | | | | | | — | | |
|
Interest rate swap
|
| | | | 5,069 | | | | | | 9,634 | | |
|
Other
|
| | | | 16,394 | | | | | | 12,470 | | |
|
Total deferred liabilities
|
| | | | 320,943 | | | | | | 356,677 | | |
|
Net deferred tax liability
|
| | | $ | (174,480) | | | | | $ | (240,760) | | |
| | | |
2023
|
| |
2022
|
| ||||||
|
Beginning balance
|
| | | $ | 2,814 | | | | | $ | 1,906 | | |
|
Additions based on tax positions related to the current year
|
| | | | 319 | | | | | | 177 | | |
|
Reductions based on tax positions related to the current year
|
| | | | (39) | | | | | | 731 | | |
|
Additions for positions related to prior years
|
| | | | — | | | | | | — | | |
|
Reductions for tax positions of prior years
|
| | | | — | | | | | | — | | |
|
Ending balance
|
| | | $ | 3,094 | | | | | $ | 2,814 | | |
| | | |
State
attributes |
| |||
| December 31, 2023 | | | | | | | |
|
Beginning balance
|
| | | $ | 197 | | |
|
Increase/(Decrease)
|
| | | | — | | |
|
Ending balance
|
| | | $ | 197 | | |
| December 31, 2022 | | | | | | | |
|
Beginning balance
|
| | | $ | 564 | | |
|
Increase/(Decrease)
|
| | | | (367) | | |
|
Ending balance
|
| | | $ | 197 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
First lien term loan facility outstanding debt
|
| | | $ | 1,730,816 | | | | | $ | 1,748,798 | | |
|
Second lien term loan facility outstanding debt
|
| | | | 448,000 | | | | | | 468,000 | | |
|
Receivables Facility outstanding debt
|
| | | | 70,000 | | | | | | 50,000 | | |
|
Total outstanding debt
|
| | | | 2,248,816 | | | | | | 2,266,798 | | |
|
Unamoritzed debt issuance costs
|
| | | | (31,155) | | | | | | (40,907) | | |
|
Current portion of long-term debt
|
| | | | (17,983) | | | | | | (17,983) | | |
|
Total long-term debt, net
|
| | | $ | 2,199,678 | | | | | $ | 2,207,908 | | |
|
Year ending December 31,
|
| | | | | | |
|
2024
|
| | | $ | 17,983 | | |
|
2025
|
| | | | 17,983 | | |
|
2026
|
| | | | 1,764,850 | | |
|
2027
|
| | | | 448,000 | | |
| | | | | $ | 2,248,816 | | |
|
Effective dates
|
| |
Floating rate debt
|
| |
Fixed rates
|
|
|
October 29, 2021 through October 31, 2024
|
| |
$604.1 million
|
| |
0.67%
|
|
|
Effective dates
|
| |
Floating rate debt
|
| |
Fixed rates
|
|
|
January 31, 2023 through January 31, 2026
|
| |
$506.7 million
|
| |
3.87%
|
|
| | | |
Interest rate swap derivatives
|
| |||||||||
|
Balance sheet location
|
| |
Fair value
December 31, 2023 |
| |
Fair value
December 31, 2022 |
| ||||||
|
Other current assets
|
| | | $ | 23,350 | | | | | $ | 23,881 | | |
|
Other long-term assets
|
| | | $ | — | | | | | $ | 15,648 | | |
|
Other long-term liabilities
|
| | | $ | 2,472 | | | | | $ | — | | |
|
Derivatives — Cash Flow Hedging Relationships
|
| |
Amount of Gain or
(Loss) Recognized in AOCI/AOCL on Derivative |
| |
Location of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Amount of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Total interest
Expense on Consolidated Statements of Operations |
| |||||||||
| Interest rate swaps: | | | | | | | | | | | | | | | | | | | | | | |
|
2023
|
| | | $ | (14,036) | | | |
Interest Expense
|
| | | $ | 31,386 | | | | | $ | (205,917) | | |
|
2022
|
| | | $ | 30,327 | | | |
Interest Expense
|
| | | $ | 5,244 | | | | | $ | (155,325) | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Cost of revenue
|
| | | $ | 645 | | | | | $ | 478 | | |
|
General and administrative*
|
| | | | 5,034 | | | | | | 4,567 | | |
|
Sales and marketing
|
| | | | 1,866 | | | | | | 1,776 | | |
|
Research and development*
|
| | | | 1,303 | | | | | | 1,182 | | |
|
Total
|
| | | | 8,848 | | | | | | 8,003 | | |
| | | |
Number
of options |
| |
Weighted average
exercise price per share |
| |
Weighted average
remaining contractual life |
| |||||||||
|
Outstanding December 31, 2021
|
| | | | 12,364,357 | | | | | | 13.76 | | | | | | 7.4 | | |
|
Granted
|
| | | | 1,154,340 | | | | | | 33.09 | | | | | | | | |
|
Exercised
|
| | | | (34,160) | | | | | | 20.47 | | | | | | | | |
|
Canceled
|
| | | | (361,367) | | | | | | 26.23 | | | | | | | | |
|
Outstanding December 31, 2022
|
| | | | 13,123,170 | | | | | | 15.10 | | | | | | 6.6 | | |
|
Granted
|
| | | | 208,725 | | | | | | 38.45 | | | | | | | | |
|
Exercised
|
| | | | (39,204) | | | | | | 21.51 | | | | | | | | |
|
Canceled
|
| | | | (260,150) | | | | | | 27.05 | | | | | | | | |
|
Outstanding December 31, 2023
|
| | | | 13,032,541 | | | | | | 15.21 | | | | | | 5.7 | | |
| | | |
2023
|
| |
2022
|
|
|
Risk free interest rate
|
| |
3.51% – 4.55%
|
| |
1.65% – 4.29%
|
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
|
Expected term of stock award
|
| |
1.2 – 5
|
| |
1.4 – 5
|
|
|
Expected volatility in stock price
|
| |
51.64% – 55%
|
| |
50.46% – 55%
|
|
| | | |
December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Other taxes payable
|
| | | $ | 3,506 | | | | | $ | 2,338 | | |
|
Accrued severance
|
| | | | 8 | | | | | | 463 | | |
|
Retirement plan payable
|
| | | | 497 | | | | | | 635 | | |
|
Accrued self insurance claims
|
| | | | 993 | | | | | | 821 | | |
|
Other
|
| | | | 5,919 | | | | | | 3,785 | | |
|
Total
|
| | | $ | 10,923 | | | | | $ | 8,042 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Basic loss per share: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
|
Net loss attributable to common shares
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
|
Weighted average common stock outstanding – (voting)
|
| | | | 121,238,629 | | | | | | 121,247,970 | | |
|
Weighted average common stock outstanding – (non-voting)
|
| | | | 436,801 | | | | | | 436,801 | | |
|
Basic weighted average common stock outstanding
|
| | | | 121,675,430 | | | | | | 121,684,771 | | |
|
Basic loss per share
|
| | | $ | (0.42) | | | | | $ | (0.42) | | |
| Diluted loss per share: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
|
Net loss attributable to common shares
|
| | | $ | (51,334) | | | | | $ | (51,455) | | |
|
Weighted average common stock outstanding – (voting)
|
| | | | 121,238,629 | | | | | | 121,247,970 | | |
|
Weighted average common stock outstanding – (non-voting)
|
| | | | 436,801 | | | | | | 436,801 | | |
|
Diluted weighted average common stock outstanding
|
| | | | 121,675,430 | | | | | | 121,684,771 | | |
|
Diluted loss per share
|
| | | $ | (0.42) | | | | | $ | (0.42) | | |
| | | |
September 30, 2024
|
| |
December 31, 2023
|
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 127,125 | | | | | $ | 35,580 | | |
|
Restricted cash
|
| | | | 17,222 | | | | | | 9,848 | | |
|
Accounts receivable, net of allowance of $5,223 at September 30, 2024 and $5,335 at December 31, 2023
|
| | | | 137,893 | | | | | | 126,089 | | |
|
Income tax receivable
|
| | | | 4,584 | | | | | | 6,811 | | |
|
Prepaid expenses
|
| | | | 14,294 | | | | | | 13,296 | | |
|
Other current assets
|
| | | | 4,315 | | | | | | 30,426 | | |
|
Total current assets
|
| | | | 305,433 | | | | | | 222,050 | | |
|
Property, plant and equipment, net
|
| | | | 48,017 | | | | | | 61,259 | | |
|
Operating lease right-of-use assets, net
|
| | | | 10,214 | | | | | | 10,353 | | |
|
Intangible assets, net
|
| | | | 1,069,696 | | | | | | 1,186,936 | | |
|
Goodwill
|
| | | | 3,019,826 | | | | | | 3,030,013 | | |
|
Deferred costs
|
| | | | 80,667 | | | | | | 65,811 | | |
|
Other long-term assets
|
| | | | 6,694 | | | | | | 6,552 | | |
|
Total assets
|
| | | $ | 4,540,547 | | | | | $ | 4,582,974 | | |
| Liabilities and stockholders’ equity | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 47,840 | | | | | $ | 45,484 | | |
|
Accrued compensation
|
| | | | 27,252 | | | | | | 23,286 | | |
|
Aggregated funds payable
|
| | | | 17,092 | | | | | | 9,659 | | |
|
Other accrued expenses
|
| | | | 11,521 | | | | | | 10,923 | | |
|
Deferred revenue
|
| | | | 10,201 | | | | | | 10,935 | | |
|
Current portion of long-term debt
|
| | | | 12,550 | | | | | | 17,454 | | |
|
Related party current portion of long-term debt
|
| | | | 359 | | | | | | 529 | | |
|
Current portion of operating lease liabilities
|
| | | | 5,412 | | | | | | 4,398 | | |
|
Current portion of finance lease liabilities
|
| | | | 882 | | | | | | 821 | | |
|
Total current liabilities
|
| | | | 133,109 | | | | | | 123,489 | | |
| Long-term liabilities | | | | | | | | | | | | | |
|
Deferred tax liability
|
| | | | 101,294 | | | | | | 174,480 | | |
|
Long-term debt, net, less current portion
|
| | | | 1,189,630 | | | | | | 2,134,920 | | |
|
Related party long-term debt, net, less current portion
|
| | | | 32,125 | | | | | | 64,758 | | |
|
Operating lease liabilities, net of current portion
|
| | | | 12,881 | | | | | | 14,278 | | |
|
Finance lease liabilities, net of current portion
|
| | | | 11,522 | | | | | | 12,194 | | |
|
Deferred revenue-LT
|
| | | | 5,652 | | | | | | 6,173 | | |
|
Other long-term liabilities
|
| | | | 1,587 | | | | | | 2,750 | | |
|
Total liabilities
|
| | | | 1,487,800 | | | | | | 2,533,042 | | |
| Commitments and contingencies (Note 19) | | | | | | | | | | | | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Preferred stock $0.01 par value – 100,000,000 and zero shares authorized as of September 30, 2024 and December 31, 2023, respectively; zero shares issued or outstanding as of September 30, 2024 and December 31, 2023, respectively
|
| | | | — | | | | | | — | | |
|
Common stock $0.01 par value – 2,500,000,000 and 227,000,000 shares authorized at
September 30, 2024 and December 31, 2023, respectively; 172,086,129 and 121,679,902 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively |
| | | | 1,721 | | | | | | 1,217 | | |
|
Additional paid-in capital
|
| | | | 3,290,813 | | | | | | 2,234,688 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | 192 | | | | | | 15,802 | | |
|
Accumulated deficit
|
| | | | (239,979) | | | | | | (201,775) | | |
|
Total stockholders’ equity
|
| | | | 3,052,747 | | | | | | 2,049,932 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 4,540,547 | | | | | $ | 4,582,974 | | |
| | | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
Revenue
|
| | | $ | 240,112 | | | | | $ | 197,263 | | | | | $ | 699,447 | | | | | $ | 584,315 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of revenue (exclusive of depreciation and amortization expenses)
|
| | | | 80,545 | | | | | | 62,922 | | | | | | 236,188 | | | | | | 182,578 | | |
|
Sales and marketing
|
| | | | 38,450 | | | | | | 32,114 | | | | | | 117,945 | | | | | | 93,490 | | |
|
General and administrative
|
| | | | 22,704 | | | | | | 17,365 | | | | | | 88,794 | | | | | | 46,524 | | |
|
Research and development
|
| | | | 11,082 | | | | | | 8,972 | | | | | | 37,303 | | | | | | 25,548 | | |
|
Depreciation and amortization
|
| | | | 60,185 | | | | | | 43,675 | | | | | | 148,635 | | | | | | 131,780 | | |
|
Total operating expenses
|
| | | | 212,966 | | | | | | 165,048 | | | | | | 628,865 | | | | | | 479,920 | | |
|
Income from operations
|
| | | | 27,146 | | | | | | 32,215 | | | | | | 70,582 | | | | | | 104,395 | | |
| Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (17,752) | | | | | | (50,755) | | | | | | (122,759) | | | | | | (147,047) | | |
|
Related party interest expense
|
| | | | (707) | | | | | | (1,655) | | | | | | (3,425) | | | | | | (6,010) | | |
|
Income/(loss) before income taxes
|
| | | | 8,687 | | | | | | (20,195) | | | | | | (55,602) | | | | | | (48,662) | | |
|
Income tax expense/(benefit)
|
| | | | 3,274 | | | | | | (4,709) | | | | | | (17,398) | | | | | | (11,743) | | |
|
Net income/(loss)
|
| | | $ | 5,413 | | | | | $ | (15,486) | | | | | $ | (38,204) | | | | | $ | (36,919) | | |
| Net income/(loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.03 | | | | | $ | (0.13) | | | | | $ | (0.27) | | | | | $ | (0.30) | | |
|
Diluted
|
| | | $ | 0.03 | | | | | $ | (0.13) | | | | | $ | (0.27) | | | | | $ | (0.30) | | |
| Weighted-average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 171,578,311 | | | | | | 121,673,852 | | | | | | 142,367,458 | | | | | | 121,674,189 | | |
|
Diluted
|
| | | | 176,181,511 | | | | | | 121,673,852 | | | | | | 142,367,458 | | | | | | 121,674,189 | | |
| | | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
Net income/(loss)
|
| | | $ | 5,413 | | | | | $ | (15,486) | | | | | $ | (38,204) | | | | | $ | (36,919) | | |
| Other comprehensive income, before tax: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swaps
|
| | | | (14,440) | | | | | | (2,531) | | | | | | (20,624) | | | | | | (1,536) | | |
| Income tax effect: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swaps
|
| | | | 3,506 | | | | | | 595 | | | | | | 5,014 | | | | | | 350 | | |
|
Other comprehensive income/(loss), net of tax
|
| | | | (10,934) | | | | | | (1,936) | | | | | | (15,610) | | | | | | (1,186) | | |
|
Comprehensive income/(loss), net of tax
|
| | | $ | (5,521) | | | | | $ | (17,422) | | | | | $ | (53,814) | | | | | $ | (38,105) | | |
| | | |
Three months ended September 30, 2024
|
| |||||||||||||||||||||||||||||||||
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balances at June 30, 2024
|
| | | | 166,659,634 | | | | | $ | 1,667 | | | | | $ | 3,178,697 | | | | | $ | 11,126 | | | | | $ | (245,392) | | | | | $ | 2,946,098 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 7,949 | | | | | | — | | | | | | — | | | | | | 7,949 | | |
|
Settlement of common stock options, net of stock option exercises
|
| | | | 367,485 | | | | | | 4 | | | | | | 1,517 | | | | | | — | | | | | | — | | | | | | 1,521 | | |
|
Capital distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Issuance of common stock in relation to underwriters’ exercise of the overallotment option on July 5, 2024, net of issuance costs
|
| | | | 5,059,010 | | | | | | 50 | | | | | | 102,650 | | | | | | — | | | | | | — | | | | | | 102,700 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,413 | | | | | | 5,413 | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,934) | | | | | | — | | | | | | (10,934) | | |
|
Balances at September 30, 2024
|
| | | | 172,086,129 | | | | | $ | 1,721 | | | | | $ | 3,290,813 | | | | | $ | 192 | | | | | $ | (239,979) | | | | | $ | 3,052,747 | | |
| | | |
Three months ended September 30, 2023
|
| |||||||||||||||||||||||||||||||||
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balances at June 30, 2023
|
| | | | 121,673,852 | | | | | $ | 1,217 | | | | | $ | 2,229,512 | | | | | $ | 30,588 | | | | | $ | (171,874) | | | | | $ | 2,089,443 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 2,207 | | | | | | — | | | | | | — | | | | | | 2,207 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,486) | | | | | | (15,486) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,936) | | | | | | — | | | | | | (1,936) | | |
|
Balances at September 30, 2023
|
| | | | 121,673,852 | | | | | $ | 1,217 | | | | | $ | 2,231,719 | | | | | $ | 28,652 | | | | | $ | (187,360) | | | | | $ | 2,074,228 | | |
| | | |
Nine months ended September 30, 2024
|
| |||||||||||||||||||||||||||||||||
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balances at December 31, 2023
|
| | | | 121,679,902 | | | | | $ | 1,217 | | | | | $ | 2,234,688 | | | | | $ | 15,802 | | | | | $ | (201,775) | | | | | $ | 2,049,932 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 47,867 | | | | | | — | | | | | | — | | | | | | 47,867 | | |
|
Settlement of common stock options, net of stock option exercises
|
| | | | 369,905 | | | | | | 5 | | | | | | 1,483 | | | | | | — | | | | | | — | | | | | | 1,488 | | |
|
Repurchase of shares
|
| | | | (22,688) | | | | | | (1) | | | | | | (843) | | | | | | — | | | | | | — | | | | | | (844) | | |
|
Capital distributions
|
| | | | — | | | | | | — | | | | | | (99) | | | | | | — | | | | | | — | | | | | | (99) | | |
|
Issuance of common stock in
initial public offering (inclusive of underwriters’ exercise of the overallotment option on July 5, 2024), net of issuance costs |
| | | | 50,059,010 | | | | | | 500 | | | | | | 1,007,717 | | | | | | — | | | | | | — | | | | | | 1,008,217 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,204) | | | | | | (38,204) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (15,610) | | | | | | — | | | | | | (15,610) | | |
|
Balances at September 30, 2024
|
| | | | 172,086,129 | | | | | $ | 1,721 | | | | | $ | 3,290,813 | | | | | $ | 192 | | | | | $ | (239,979) | | | | | $ | 3,052,747 | | |
| | | |
Nine months ended September 30, 2023
|
| |||||||||||||||||||||||||||||||||
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balances at December 31, 2022
|
| | | | 121,670,948 | | | | | $ | 1,217 | | | | | $ | 2,225,618 | | | | | $ | 29,838 | | | | | $ | (150,441) | | | | | $ | 2,106,232 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 6,505 | | | | | | — | | | | | | — | | | | | | 6,505 | | |
|
Settlement of common stock options, net of stock option exercises
|
| | | | 20,218 | | | | | | 1 | | | | | | 283 | | | | | | — | | | | | | — | | | | | | 284 | | |
|
Repurchase of shares
|
| | | | (17,314) | | | | | | (1) | | | | | | (687) | | | | | | — | | | | | | — | | | | | | (688) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (36,919) | | | | | | (36,919) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,186) | | | | | | — | | | | | | (1,186) | | |
|
Balances at September 30, 2023
|
| | | | 121,673,852 | | | | | $ | 1,217 | | | | | $ | 2,231,719 | | | | | $ | 28,652 | | | | | $ | (187,360) | | | | | $ | 2,074,228 | | |
| | | |
Nine months ended September 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (38,204) | | | | | $ | (36,919) | | |
|
Adjustments to reconcile net income/(loss) to net cash provided by operating activities
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 148,635 | | | | | | 131,780 | | |
|
Stock-based compensation
|
| | | | 47,400 | | | | | | 6,505 | | |
|
Provision for bad debt expense
|
| | | | 1,642 | | | | | | 1,614 | | |
|
Loss on extinguishment of debt
|
| | | | 20,277 | | | | | | — | | |
|
Deferred income taxes
|
| | | | (57,984) | | | | | | (47,126) | | |
|
Amortization of debt discount and issuance costs
|
| | | | 3,301 | | | | | | 7,907 | | |
|
Other
|
| | | | (99) | | | | | | — | | |
|
Changes in:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (13,445) | | | | | | (5,101) | | |
|
Income tax refundable
|
| | | | 2,227 | | | | | | (619) | | |
|
Prepaid expenses and other current assets
|
| | | | (1,714) | | | | | | (6,238) | | |
|
Deferred costs
|
| | | | (14,389) | | | | | | (10,586) | | |
|
Other long-term assets
|
| | | | (515) | | | | | | (33) | | |
|
Accounts payable and accrued expenses
|
| | | | 9,366 | | | | | | 231 | | |
|
Deferred revenue
|
| | | | (1,256) | | | | | | (257) | | |
|
Operating lease right-of-use assets and lease liabilities
|
| | | | (244) | | | | | | (1,199) | | |
|
Other long-term liabilities
|
| | | | — | | | | | | 45 | | |
|
Net cash provided by operating activities
|
| | | | 104,998 | | | | | | 40,004 | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchase of property and equipment and capitalization of internally developed software costs
|
| | | | (21,044) | | | | | | (15,726) | | |
|
Acquisitions, net of cash and cash equivalents acquired
|
| | | | — | | | | | | (30,027) | | |
|
Net cash used in investing activities
|
| | | | (21,044) | | | | | | (45,753) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Change in aggregated funds liability
|
| | | | 7,433 | | | | | | 458 | | |
|
Proceeds from equity offering, net of underwriting discounts
|
| | | | 1,017,074 | | | | | | — | | |
|
Payments of third-party IPO issuance costs
|
| | | | (3,372) | | | | | | — | | |
|
Repurchase of shares
|
| | | | (844) | | | | | | (688) | | |
|
Proceeds from exercise of common stock options
|
| | | | 1,488 | | | | | | 284 | | |
|
Proceeds from issuances of debt, net of creditor fees
|
| | | | 545,209 | | | | | | — | | |
|
Payments on debt
|
| | | | (1,550,002) | | | | | | (13,487) | | |
|
Third-party fees paid in connection with issuance of new debt
|
| | | | (1,410) | | | | | | — | | |
|
Finance lease liabilities paid
|
| | | | (611) | | | | | | (599) | | |
|
Net cash provided by (used in) financing activities
|
| | | | 14,965 | | | | | | (14,032) | | |
|
Increase in cash and cash equivalents during the period
|
| | | | 98,919 | | | | | | (19,781) | | |
|
Cash and cash equivalents and restricted cash-beginning of period
|
| | | | 45,428 | | | | | | 72,636 | | |
|
Cash and cash equivalents and restricted cash-end of period
|
| | | $ | 144,347 | | | | | $ | 52,855 | | |
| Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
|
Interest paid
|
| | | $ | 101,189 | | | | | $ | 143,685 | | |
|
Cash taxes paid (refunds received), net
|
| | | | 38,558 | | | | | | 36,654 | | |
| Non-cash investing and financing activities | | | | | | | | | | | | | |
|
Fixed asset purchases in accounts payable
|
| | | | 586 | | | | | | (502) | | |
|
Unpaid third-party IPO issuance costs
|
| | | | 50 | | | | | | — | | |
| Reconciliation of Balance Sheet Cash Accounts to Cash Flow Statement | | | | | | | | | | | | | |
|
Balance sheet
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 127,125 | | | | | | 44,450 | | |
|
Restricted cash
|
| | | | 17,222 | | | | | | 8,405 | | |
|
Total
|
| | | | 144,347 | | | | | | 52,855 | | |
| | | | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | | |
Recognition
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
Subscription revenue
|
| |
Over time
|
| | | $ | 117,993 | | | | | $ | 101,828 | | | | | $ | 336,421 | | | | | $ | 297,596 | | |
|
Volume-based revenue
|
| |
Over time
|
| | | | 120,678 | | | | | | 94,402 | | | | | | 358,723 | | | | | | 284,178 | | |
|
Implementation services and other revenue
|
| |
Various
|
| | | | 1,441 | | | | | | 1,033 | | | | | | 4,303 | | | | | | 2,541 | | |
|
Total revenues
|
| | | | | | $ | 240,112 | | | | | $ | 197,263 | | | | | $ | 699,447 | | | | | $ | 584,315 | | |
| | | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
|
Beginning balance
|
| | | $ | 17,108 | | | | | $ | 16,454 | | |
|
Revenue recognized
|
| | | | (10,203) | | | | | | (9,900) | | |
|
Additional amounts deferred
|
| | | | 8,948 | | | | | | 10,554 | | |
|
Ending balance
|
| | | $ | 15,853 | | | | | $ | 17,108 | | |
| | | |
Balance Sheet Classification
|
| |
Carrying Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| September 30, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swaps
|
| | Other current assets | | | | $ | 1,958 | | | | | $ | — | | | | | $ | 1,958 | | | | | $ | — | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swaps
|
| | Other accrued expenses | | | | $ | 396 | | | | | $ | — | | | | | $ | 396 | | | | | $ | — | | |
|
Interest rate swaps
|
| |
Other long-term liabilities
|
| | | $ | 1,309 | | | | | $ | — | | | | | $ | 1,309 | | | | | $ | — | | |
| December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swaps
|
| | Other current assets | | | | $ | 23,350 | | | | | $ | — | | | | | $ | 23,350 | | | | | $ | — | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swaps
|
| |
Other long-term liabilities
|
| | | $ | 2,472 | | | | | $ | — | | | | | $ | 2,472 | | | | | $ | — | | |
| |
Cash and cash equivalents
|
| | | $ | 1,374 | | |
| |
Accounts receivable
|
| | | | 1,772 | | |
| |
Prepaid and other current assets
|
| | | | 255 | | |
| |
Other assets
|
| | | | 229 | | |
| |
Customer relationships
|
| | | | 14,500 | | |
| |
Developed technology
|
| | | | 800 | | |
| |
Tradenames and trademarks
|
| | | | 400 | | |
| |
Goodwill
|
| | | | 13,935 | | |
| |
Total acquired assets
|
| | | $ | 33,265 | | |
| |
Other current liabilities
|
| | | | 845 | | |
| |
Deferred revenue
|
| | | | 821 | | |
| |
Other liabilities
|
| | | | 225 | | |
| |
Total acquired liabilities
|
| | | $ | 1,891 | | |
| |
Total net assets acquired
|
| | | $ | 31,374 | | |
| | | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
|
Building
|
| | | $ | 19,653 | | | | | $ | 19,653 | | |
|
Computer hardware
|
| | | | 39,753 | | | | | | 35,006 | | |
|
Capitalized internal-use software
|
| | | | 37,097 | | | | | | 25,567 | | |
|
Purchased computer software
|
| | | | 22,785 | | | | | | 22,079 | | |
|
Furniture and fixtures
|
| | | | 3,413 | | | | | | 2,980 | | |
|
Office equipment
|
| | | | 232 | | | | | | 211 | | |
|
Leasehold improvements
|
| | | | 8,385 | | | | | | 8,255 | | |
|
Capital lease asset
|
| | | | 2,994 | | | | | | 2,994 | | |
|
Construction in progress
|
| | | | — | | | | | | 15 | | |
|
Internal-use software in progress
|
| | | | 14,228 | | | | | | 13,626 | | |
| | | | | | 148,540 | | | | | | 130,386 | | |
|
Accumulated depreciation
|
| | | | (100,523) | | | | | | (69,127) | | |
| | | | | $ | 48,017 | | | | | $ | 61,259 | | |
| | | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| |
Weighted-
Average Remaining Useful Life |
| ||||||||||||
| As of September 30, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Customer relationships
|
| | | $ | 1,429,400 | | | | | $ | (417,009) | | | | | $ | 1,012,391 | | | | | | 11.3 | | |
|
Purchased developed technology
|
| | | | 301,100 | | | | | | (264,346) | | | | | | 36,754 | | | | | | 4.0 | | |
|
Tradenames and trademarks
|
| | | | 40,700 | | | | | | (20,149) | | | | | | 20,551 | | | | | | 5.0 | | |
|
Total
|
| | | $ | 1,771,200 | | | | | $ | (701,504) | | | | | $ | 1,069,696 | | | | | | | | |
| As of December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Customer relationships
|
| | | $ | 1,429,400 | | | | | $ | (345,848) | | | | | $ | 1,083,552 | | | | | | 12.3 | | |
|
Purchased developed technology
|
| | | | 301,100 | | | | | | (221,558) | | | | | | 79,542 | | | | | | 3.0 | | |
|
Tradenames and trademarks
|
| | | | 40,700 | | | | | | (16,857) | | | | | | 23,842 | | | | | | 6.0 | | |
|
Total
|
| | | $ | 1,771,200 | | | | | $ | (584,263) | | | | | $ | 1,186,936 | | | | | | | | |
| | | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| Finance lease cost | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of right-of-use assets
|
| | | $ | 13,442 | | | | | $ | 397 | | | | | $ | 14,236 | | | | | $ | 1,190 | | |
|
Interest on lease liabilities
|
| | | | 186 | | | | | | 198 | | | | | | 568 | | | | | | 602 | | |
|
Operating lease cost
|
| | | | 1,978 | | | | | | 970 | | | | | | 3,752 | | | | | | 2,817 | | |
|
Variable lease cost
|
| | | | 206 | | | | | | 216 | | | | | | 357 | | | | | | 316 | | |
|
Short-term lease
|
| | | | 162 | | | | | | 167 | | | | | | 526 | | | | | | 613 | | |
|
Total lease cost
|
| | | $ | 15,974 | | | | | $ | 1,948 | | | | | $ | 19,439 | | | | | $ | 5,538 | | |
| | | |
Operating Leases
|
| |
Finance Leases
|
| ||||||
|
2024
|
| | | $ | 1,355 | | | | | $ | 394 | | |
|
2025
|
| | | | 5,900 | | | | | | 1,604 | | |
|
2026
|
| | | | 5,035 | | | | | | 1,641 | | |
|
2027
|
| | | | 2,731 | | | | | | 1,678 | | |
|
2028
|
| | | | 2,479 | | | | | | 1,714 | | |
|
Thereafter
|
| | | | 2,764 | | | | | | 9,309 | | |
|
Total future minimum lease payments
|
| | | | 20,264 | | | | | | 16,340 | | |
|
Less: Interest
|
| | | | 1,971 | | | | | | 3,936 | | |
|
Total
|
| | | $ | 18,293 | | | | | $ | 12,404 | | |
| | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating cash flows for operating leases
|
| | | $ | 1,358 | | | | | $ | 1,381 | | | | | $ | 3,995 | | | | | $ | 4,017 | | |
|
Financing cash flows for financing leases
|
| | | | 394 | | | | | | 317 | | | | | | 1,179 | | | | | | 1,160 | | |
| Right-of-use assets obtained in exchange for new lease liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating leases
|
| | | $ | 2,411 | | | | | $ | — | | | | | $ | 3,005 | | | | | $ | 1,768 | | |
| | | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
| Weighted average remaining lease term (years): | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 4.3 | | | | | | 4.9 | | |
|
Financing leases
|
| | | | 9.3 | | | | | | 10.1 | | |
| Weighted average discount rate: | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 4.7 | | | | | | 4.4 | | |
|
Financing leases
|
| | | | 5.9 | | | | | | 5.9 | | |
| | | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
|
First lien term loan facility outstanding debt
|
| | | $ | 1,166,773 | | | | | $ | 1,730,816 | | |
|
Revolving credit facility
|
| | | | — | | | | | | — | | |
|
Second lien term loan facility outstanding debt
|
| | | | — | | | | | | 448,000 | | |
|
Receivables facility outstanding debt
|
| | | | 80,000 | | | | | | 70,000 | | |
| | | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
|
Total outstanding debt
|
| | | | 1,246,773 | | | | | | 2,248,816 | | |
|
Unamortized debt issuance costs
|
| | | | (12,109) | | | | | | (31,155) | | |
|
Current portion of long-term debt
|
| | | | (12,909) | | | | | | (17,983) | | |
|
Total long-term debt, net
|
| | | $ | 1,221,755 | | | | | $ | 2,199,678 | | |
| | |||||||||||||
| |
2024
|
| | | $ | 3,227 | | |
| |
2025
|
| | | | 12,909 | | |
| |
2026
|
| | | | 92,909 | | |
| |
2027
|
| | | | 12,909 | | |
| |
2028
|
| | | | 12,909 | | |
| |
Thereafter
|
| | | | 1,111,910 | | |
| | | | | | $ | 1,246,773 | | |
|
Effective Dates
|
| |
Floating Rate Debt
|
| |
Fixed Rates
|
| |||
|
October 29, 2021 through October 31, 2024
|
| | $604.1 million | | | | | 0.67% | | |
|
January 31, 2023 through January 31, 2026
|
| | $506.7 million | | | | | 3.87% | | |
|
Derivatives — Cash Flow Hedging Relationships
|
| |
Amount of Gain or
(Loss) Recognized in AOCI/AOCL on Derivative |
| |
Location of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Amount of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Total interest
Expense on Consolidated Statements of Operations |
| |||||||||
| Interest rate swaps: | | | | | | | | | | | | | | | | | | | | | | |
|
Three months Ended September 30, 2024
|
| | | $ | (10,934) | | | |
Interest expense
|
| | | $ | 8,788 | | | | | $ | (18,459) | | |
|
Three months Ended September 30, 2023
|
| | | $ | (1,936) | | | |
Interest expense
|
| | | $ | 8,563 | | | | | $ | (52,410) | | |
|
Nine months Ended September 30, 2024
|
| | | $ | (15,610) | | | |
Interest expense
|
| | | $ | 26,085 | | | | | $ | (126,184) | | |
|
Nine months Ended September 30, 2023
|
| | | $ | (1,186) | | | |
Interest expense
|
| | | $ | 22,659 | | | | | $ | (153,057) | | |
| | | |
Number of
options |
| |
Weighted average
exercise price per share |
| |
Weighted
average remaining contractual life |
| |||||||||
|
Outstanding December 31, 2023
|
| | | | 13,032,541 | | | | | $ | 15.20 | | | | | | 5.7 | | |
|
Granted
|
| | | | 4,003,703 | | | | | | 24.20 | | | | | | | | |
|
Exercised
|
| | | | (369,905) | | | | | | 4.27 | | | | | | | | |
|
Forfeited
|
| | | | (90,146) | | | | | | 20.39 | | | | | | | | |
|
Outstanding September 30, 2024
|
| | | | 16,576,193 | | | | | | 17.59 | | | | | | 6.1 | | |
| | | |
Number of
options |
| |
Weighted average
exercise price per share |
| |
Weighted
average remaining contractual life |
| |||||||||
|
Outstanding December 31, 2022
|
| | | | 13,123,170 | | | | | $ | 15.10 | | | | | | 6.6 | | |
|
Granted
|
| | | | 160,325 | | | | | | 37.20 | | | | | | | | |
|
Exercised
|
| | | | (33,154) | | | | | | 21.21 | | | | | | | | |
|
Forfeited
|
| | | | (232,925) | | | | | | 27.25 | | | | | | | | |
|
Outstanding September 30, 2023
|
| | | | 13,017,416 | | | | | | 15.14 | | | | | | 5.9 | | |
| | | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
|
|
Risk free interest rate
|
| |
N/A
|
| |
4.31%
|
| |
3.76% – 4.59%
|
| |
3.51% – 4.31%
|
|
|
Expected dividend yield
|
| |
N/A
|
| |
0%
|
| |
0%
|
| |
0%
|
|
|
Expected term of stock award
|
| |
N/A
|
| |
5
|
| |
5.0 – 6.5
|
| |
1.2 – 5
|
|
|
Expected volatility in stock price
|
| |
N/A
|
| |
51.98%
|
| |
49.62% – 51.89%
|
| |
51.80% – 55%
|
|
| | | |
Number of
shares |
| |
Weighted
average grant date fair value |
| ||||||
|
Outstanding December 31, 2023
|
| | | | — | | | | | $ | — | | |
|
Granted
|
| | | | 2,011,651 | | | | | | 21.50 | | |
|
Vested
|
| | | | — | | | | | | — | | |
|
Forfeited
|
| | | | (8,259) | | | | | | 21.50 | | |
|
Outstanding September 30, 2024
|
| | | | 2,003,392 | | | | | | 21.50 | | |
| | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
Cost of revenue
|
| | | $ | 300 | | | | | $ | 131 | | | | | $ | 2,161 | | | | | $ | 545 | | |
|
General and administrative
|
| | | | 4,832 | | | | | | 1,276 | | | | | | 27,043 | | | | | | 3,629 | | |
|
Sales and marketing
|
| | | | 1,587 | | | | | | 444 | | | | | | 10,958 | | | | | | 1,387 | | |
|
Research and development
|
| | | | 1,184 | | | | | | 356 | | | | | | 7,238 | | | | | | 944 | | |
|
Total
|
| | | | 7,903 | | | | | | 2,207 | | | | | | 47,400 | | | | | | 6,505 | | |
| | | |
September 30, 2024
|
| |
December 31, 2023
|
| ||||||
|
Other taxes payable
|
| | | $ | 4,151 | | | | | $ | 3,506 | | |
|
Retirement plan payable
|
| | | | 576 | | | | | | 497 | | |
|
Accrued self insurance claims
|
| | | | 922 | | | | | | 993 | | |
|
Accrued interest
|
| | | | 461 | | | | | | 1,697 | | |
|
Other
|
| | | | 5,411 | | | | | | 4,230 | | |
|
Total
|
| | | $ | 11,521 | | | | | $ | 10,923 | | |
| | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| Basic income/(loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income/(loss)
|
| | | $ | 5,413 | | | | | $ | (15,486) | | | | | $ | (38,204) | | | | | $ | (36,919) | | |
|
Net income/(loss) attributable to common shares
|
| | | $ | 5,413 | | | | | $ | (15,486) | | | | | $ | (38,204) | | | | | $ | (36,919) | | |
|
Weighted average common stock outstanding – (voting)
|
| | | | 171,578,311 | | | | | | 121,237,051 | | | | | | 142,367,458 | | | | | | 121,237,388 | | |
|
Weighted average common stock outstanding – (non-voting)
|
| | | | — | | | | | | 436,801 | | | | | | — | | | | | | 436,801 | | |
|
Basic weighted average common stock outstanding
|
| | | | 171,578,311 | | | | | | 121,673,852 | | | | | | 142,367,458 | | | | | | 121,674,189 | | |
|
Basic income/(loss) per share
|
| | | $ | 0.03 | | | | | $ | (0.13) | | | | | $ | (0.27) | | | | | $ | (0.30) | | |
| Diluted income/(loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income/(loss)
|
| | | $ | 5,413 | | | | | | (15,486) | | | | | $ | (38,204) | | | | | | (36,919) | | |
|
Net income/(loss) attributable to common shares
|
| | | $ | 5,413 | | | | | $ | (15,486) | | | | | $ | (38,204) | | | | | $ | (36,919) | | |
|
Dilutive effect of stock options – (voting)
|
| | | | 4,268,993 | | | | | | — | | | | | | — | | | | | | — | | |
|
Dilutive effect of RSUs – (voting)
|
| | | | 334,207 | | | | | | — | | | | | | — | | | | | | — | | |
|
Weighted average common stock outstanding – (voting)
|
| | | | 176,181,511 | | | | | | 121,237,051 | | | | | | 142,367,458 | | | | | | 121,237,388 | | |
|
Weighted average common stock outstanding – (non-voting)
|
| | | | — | | | | | | 436,801 | | | | | | — | | | | | | 436,801 | | |
|
Diluted weighted average common stock outstanding
|
| | | | 176,181,511 | | | | | | 121,673,852 | | | | | | 142,367,458 | | | | | | 121,674,189 | | |
|
Diluted income/(loss) per share
|
| | | $ | 0.03 | | | | | $ | (0.13) | | | | | $ | (0.27) | | | | | $ | (0.30) | | |
| |
SEC registration fee
|
| | | $ | * | | |
| |
FINRA filing fee
|
| | | | * | | |
| |
Printing fees and expenses
|
| | | | * | | |
| |
Legal fees and expenses
|
| | | | * | | |
| |
Accounting fees and expenses
|
| | | | * | | |
| |
Blue Sky fees and expenses (including legal fees)
|
| | | | * | | |
| |
Transfer agent and registrar fees and expenses
|
| | | | * | | |
| |
Miscellaneous
|
| | | | * | | |
| |
Total
|
| | | $ | * | | |
|
Exhibit
number |
| |
Description
|
| |||
| | | 1.1* | | | | Form of Underwriting Agreement. | |
| | | 3.1 | | | | Amended and Restated Certificate of Incorporation of Waystar Holding Corp. (incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form S-8 filed on June 10, 2024). | |
| | | 3.2 | | | | Amended and Restated Bylaws of Waystar Holding Corp. (incorporated by reference to Exhibit 4.2 to the Company’s Registration Statement on Form S-8 filed on June 10, 2024). | |
| | | 5.1* | | | | Opinion of Simpson Thacher & Bartlett LLP. | |
| | | 10.1 | | | | Stockholders Agreement among Waystar Holding Corp. and the other parties named therein, dated as of June 10, 2024 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on June 10, 2024). | |
| | | 10.2 | | | | Amended and Restated Registration Rights Agreement by and among Waystar Holding Corp. and the other parties named therein, dated as of June 10, 2024 (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the SEC on June 10, 2024). | |
| | | 10.3 | | | | First Lien Credit Agreement, dated as of October 22, 2019, among Derby Merger Sub, Inc., BNVC Group Holdings, Inc., Waystar Technologies, Inc. (f/k/a Navicure, Inc.), Derby Parent, Inc., BNVC Holdings, Inc., JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto (incorporated by reference to Exhibit 10.3 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.4 | | | | First Amendment, dated as of December 2, 2019, to the First Lien Credit Agreement, among BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto (incorporated by reference to Exhibit 10.4 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.5 | | | |
Second Amendment, dated as of September 23, 2020, to the First Lien Credit Agreement, among
BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto (incorporated by reference to Exhibit 10.5 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). |
|
| | | 10.6 | | | | Third Amendment, dated as of March 24, 2021, to the First Lien Credit Agreement, among BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto (incorporated by reference to Exhibit 10.6 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
|
Exhibit
number |
| |
Description
|
| |||
| | | 10.7 | | | | Fourth Amendment, dated as of August 24, 2021, to the First Lien Credit Agreement, among BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto (incorporated by reference to Exhibit 10.7 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.8 | | | | Fifth Amendment, dated as of June 1, 2023, to the First Lien Credit Agreement, among BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto (incorporated by reference to Exhibit 10.8 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.9 | | | | Sixth Amendment, dated as of June 23, 2023, to the First Lien Credit Agreement, among BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC, as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto (incorporated by reference to Exhibit 10.9 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.10 | | | |
Seventh Amendment, dated as of October 6, 2023, to the First Lien Credit Agreement, among
BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto (incorporated by reference to Exhibit 10.10 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). |
|
| | | 10.11 | | | |
Eighth Amendment, dated as of February 9, 2024, to the First Lien Credit Agreement, among
BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto (incorporated by reference to Exhibit 10.11 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). |
|
| | | 10.12 | | | |
Ninth Amendment, dated as of June 27, 2024, to the First Lien Credit Agreement, among BNVC
Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto (incorporated by reference to Exhibit 10.8 to the Company’s Quarterly Report on Form 10-Q filed with the SEC on August 7, 2024). |
|
|
Exhibit
number |
| |
Description
|
| |||
| | | 10.13 | | | |
Tenth Amendment, dated as of December 30, 2024, to the First Lien Credit Agreement, among
BNVC Holdings, Inc. (as successor to Derby Parent, Inc.), Waystar Technologies, Inc. (f/k/a Navicure, Inc.) (as successor to Derby Merger Sub, Inc. and BNVC Group Holdings, Inc.), JPMorgan Chase Bank, N.A., as Administrative Agent, Collateral Agent, and Issuing Bank, Barclays Bank PLC as Issuing Bank, Deutsche Bank AG New York Branch, as Issuing Bank, and each lender from time to time party thereto (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on December 30, 2024). |
|
| | | 10.14 | | | |
Receivables Financing Agreement, dated as of August 12, 2021, by and among Waystar RC LLC,
PNC Bank, National Association, as Administrative Agent, Waystar Technologies, Inc., as initial Servicer, and PNC Capital Markets LLC, as Structuring Agent (incorporated by reference to Exhibit 10.12 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). |
|
| | | 10.15† | | | | Amendment No. 1, dated as of October 31, 2023 to Receivables Financing Agreement, among Waystar RC LLC, PNC Bank, National Association, as Administrative Agent, Waystar Technologies, Inc., as initial Servicer, and PNC Capital Markets LLC, as Structuring Agent (incorporated by reference to Exhibit 10.13 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.16† | | | |
Form of Indemnification Agreement between Waystar Holding Corp. and directors and executive
officers of Waystar Holding Corp. (incorporated by reference to Exhibit 10.14 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). |
|
| | | 10.17† | | | | Derby TopCo, Inc. 2019 Stock Incentive Plan (incorporated by reference to Exhibit 10.15 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.18† | | | | Form of Option Agreement under the Derby TopCo, Inc. 2019 Stock Incentive Plan (incorporated by reference to Exhibit 10.16 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.19† | | | | Form of Substitute Option Agreement under the Derby TopCo, Inc. 2019 Stock Incentive Plan (incorporated by reference to Exhibit 10.17 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.20† | | | | Waystar Holding Corp. 2024 Equity Incentive Plan (incorporated by reference to Exhibit 4.6 to the Company’s Registration Statement on Form S 8 filed on June 10, 2024). | |
| | | 10.21† | | | | Form of Director Restricted Stock Unit Agreement under the Waystar Holding Corp. 2024 Equity Incentive Plan (incorporated by reference to Exhibit 10.19 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.22† | | | | Form of Employee Restricted Stock Unit Agreement under the Waystar Holding Corp. 2024 Equity Incentive Plan (incorporated by reference to Exhibit 10.20 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.23† | | | | Form of Option Agreement under the Waystar Holding Corp. 2024 Equity Incentive Plan (incorporated by reference to Exhibit 10.21 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
|
Exhibit
number |
| |
Description
|
| |||
| | | 10.24† | | | |
Form of Notice of Amendment to Outstanding Options Granted under the Derby TopCo, Inc.
2019 Stock Incentive Plan (incorporated by reference to Exhibit 10.22 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). |
|
| | | 10.25† | | | | Waystar Holding Corp. 2024 Employee Stock Purchase Plan (incorporated by reference to Exhibit 4.11 to the Company’s Registration Statement on Form S 8 filed on June 10, 2024). | |
| | | 10.26† | | | | Form of Amendment to Outstanding Options Granted under the DerbyTopCo, Inc. 2019 Stock Incentive Plan (incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q, filed with the SEC on August 7, 2024). | |
| | | 10.27†* | | | | Waystar Holding Corp. Non-Employee Director Annual Compensation Policy. | |
| | | 10.28†* | | | | Waystar Holding Corp. Non-Employee Director Deferral Plan. | |
| | | 10.29† | | | | Employment Agreement, dated as of November 2, 2023, between Waystar Holding Corp. and Matthew J. Hawkins (incorporated by reference to Exhibit 10.24 to Amendment No. 7 to the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). | |
| | | 10.30† | | | |
Employment Agreement, dated as of May 24, 2024, between Waystar Holding Corp. and Eric L.
(Ric) Sinclair III. (incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed with the SEC on June 12, 2024) |
|
| | | 10.31†* | | | | Employment Agreement, dated as of May 24, 2024, between Waystar Holding Corp. and Christopher L. Schremser. | |
| | | 21.1 | | | |
Subsidiaries of the Registrant (incorporated by reference to Exhibit 10.26 to Amendment No. 7 to
the Company’s Registration Statement on Form S-1 (File No. 333-275004) filed with the SEC on May 28, 2024). |
|
| | | 23.1* | | | | Consent of KPMG LLP. | |
| | | 23.2* | | | | Consent of Simpson Thacher & Bartlett LLP (included in Exhibit 5.1). | |
| | | 24.1* | | | | Power of Attorney (included on signature pages to this Registration Statement). | |
| | | 107* | | | | Filing Fee Table. | |
| |
Signatures
|
| |
Title
|
|
| |
Matthew J. Hawkins
|
| |
Chief Executive Officer and Director
(principal executive officer) |
|
| |
Steven M. Oreskovich
|
| |
Chief Financial Officer
(principal financial officer and principal accounting officer) |
|
| |
Samuel Blaichman
|
| |
Director
|
|
| |
Robert DeMichiei
|
| |
Director
|
|
| |
John Driscoll
|
| |
Director
|
|
| |
Priscilla Hung
|
| |
Director
|
|
| |
Signatures
|
| |
Title
|
|
| |
Eric C. Liu
|
| |
Director
|
|
| |
Heidi G. Miller
|
| |
Director
|
|
| |
Paul Moskowitz
|
| |
Director
|
|
| |
Vivian E. Riefberg
|
| |
Director
|
|
| |
Ethan Waxman
|
| |
Director
|
|