| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 14 | | | |
| | | | | 47 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 79 | | | |
| | | | | 92 | | | |
| | | | | 100 | | | |
| | | | | 106 | | | |
| | | | | 109 | | | |
| | | | | 111 | | | |
| | | | | 113 | | | |
| | | | | 121 | | | |
| | | | | 125 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | 129 | | | |
| | | | | F-1 | | |
Assumed Average Purchase Price Per Share
|
| |
Number of
Registered Shares to be Issued if Full Purchase(1)(2) |
| |
Percentage of
Outstanding Shares After Giving Effect to the Issuance to the Selling Stockholder(3) |
| |
Gross
Proceeds from the Sale of Shares to the Selling Stockholder Under the Purchase Agreement |
| |||||||||
$4.00 | | | | | 9,000,000 | | | | | | 12.5% | | | | | $ | 36,000,000 | | |
$5.00
|
| | | | 9,000,000 | | | | | | 12.5% | | | | | $ | 45,000,000 | | |
$5.76(4) | | | | | 9,000,000 | | | | | | 12.5% | | | | | $ | 51,840,000 | | |
$6.00
|
| | | | 9,000,000 | | | | | | 12.5% | | | | | $ | 54,000,000 | | |
$7.00
|
| | | | 9,000,000 | | | | | | 12.5% | | | | | $ | 63,000,000 | | |
$8.00
|
| | | | 9,000,000 | | | | | | 12.5% | | | | | $ | 72,000,000 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages)
|
| |
Year Ended
December 31, 2021 |
| |
% of
revenues |
| |
Period
from February 10, 2020 to December 31, 2020 |
| |
% of
revenues |
| |
$
Change from prior year period |
| |
%
Change from prior year period |
| | |
Period
from January 1, 2020 to June 21, 2020 |
| |
% of
revenues |
| ||||||||||||||||||||||||
Revenues
|
| | | $ | 137,601 | | | | | | 100% | | | | | $ | 40,785 | | | | | | 100% | | | | | $ | 96,816 | | | | | | 237% | | | | | | $ | 16,651 | | | | | | 100% | | |
Cost of sales
|
| | | | 108,224 | | | | | | 79 | | | | | | 32,676 | | | | | | 80 | | | | | | 75,548 | | | | | | 231 | | | | | | | 12,623 | | | | | | 76 | | |
Gross margin
|
| | |
|
29,377
|
| | | |
|
21
|
| | | |
|
8,109
|
| | | |
|
20
|
| | | |
|
21,268
|
| | | |
|
262
|
| | | | |
|
4,028
|
| | | |
|
24
|
| |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 78,695 | | | | | | 57 | | | | | | 13,103 | | | | | | 32 | | | | | | 65,592 | | | | | | 501 | | | | | | | 5,260 | | | | | | 32 | | |
Contingent earnout expense
|
| | | | 11,337 | | | | | | 8 | | | | | | — | | | | | | — | | | | | | 11,337 | | | | | | 100 | | | | | | | — | | | | | | — | | |
Transaction expenses
|
| | | | 5,016 | | | | | | 4 | | | | | | 9,944 | | | | | | 24 | | | | | | (4,928) | | | | | | (50) | | | | | | | — | | | | | | — | | |
Research and development
|
| | | | 4,516 | | | | | | 3 | | | | | | 2,008 | | | | | | 5 | | | | | | 2,508 | | | | | | 125 | | | | | | | 387 | | | | | | 2 | | |
Operating income (loss)
|
| | |
|
(70,187)
|
| | | |
|
(51)
|
| | | |
|
(16,946)
|
| | | |
|
(41)
|
| | | |
|
(53,241)
|
| | | |
|
314
|
| | | | |
|
(1,619)
|
| | | |
|
(10)
|
| |
Interest expense, net
|
| | | | 6,456 | | | | | | 5 | | | | | | 1,072 | | | | | | 3 | | | | | | 5,384 | | | | | | 502 | | | | | | | 76 | | | | | | — | | |
Other (income) expense, net
|
| | | | (3,837) | | | | | | (3) | | | | | | 15 | | | | | | — | | | | | | (3,852) | | | | | | (25,680) | | | | | | | 23 | | | | | | — | | |
Income (loss) before income taxes
|
| | |
|
(72,806)
|
| | | |
|
(53)
|
| | | |
|
(18,033)
|
| | | |
|
(44)
|
| | | |
|
(54,773)
|
| | | |
|
304
|
| | | | |
|
(1,718)
|
| | | |
|
(10)
|
| |
Income tax expense (benefit)
|
| | | | (11,269) | | | | | | (8) | | | | | | (3,659) | | | | | | (9) | | | | | | (7,610) | | | | | | 208 | | | | | | | (384) | | | | | | (2) | | |
Net income (loss)
|
| | | $ | (61,537) | | | | | | (45)% | | | | | $ | (14,374) | | | | | | (35)% | | | | | $ | (47,163) | | | | | | 328% | | | | | | $ | (1,334) | | | | | | (8)% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
(in thousands, except percent)
|
| |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Income tax expense (benefit)
|
| | | $ | (11,269) | | | | | $ | (3,659) | | | | | | $ | (384) | | |
Effective tax rate
|
| | | | 15.5% | | | | | | 20.3% | | | | | | | 22.4% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
(in thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Net income (loss)
|
| | | $ | (61,537) | | | | | $ | (14,374) | | | | | | $ | (1,334) | | |
Interest expense
|
| | | | 6,458 | | | | | | 1,074 | | | | | | | 83 | | |
Income tax expense (benefit)
|
| | | | (11,269) | | | | | | (3,659) | | | | | | | (384) | | |
Depreciation and amortization
|
| | | | 10,584 | | | | | | 3,107 | | | | | | | 59 | | |
Acquisition deal cost(i)
|
| | | | 5,237 | | | | | | 9,944 | | | | | | | — | | |
Acquisition integration cost(i)
|
| | | | 2,383 | | | | | | 937 | | | | | | | — | | |
Acquisition earnout cost(ii)
|
| | | | 11,337 | | | | | | — | | | | | | | — | | |
Purchase accounting fair value adjustment related to deferred revenue(iii)
|
| | | | 310 | | | | | | 598 | | | | | | | — | | |
Capital market and advisory fees(iv)
|
| | | | 10,306 | | | | | | 2,598 | | | | | | | — | | |
Write-off of long-lived assets(v)
|
| | | | — | | | | | | 227 | | | | | | | — | | |
Litigation-related expenses(vi)
|
| | | | 2,978 | | | | | | — | | | | | | | — | | |
Equity-based compensation(vii)
|
| | | | 27,112 | | | | | | — | | | | | | | 997 | | |
Warrant liability change in fair value adjustment(viii)
|
| | | | (2,629) | | | | | | — | | | | | | | — | | |
Adjusted EBITDA
|
| | | | 1,270 | | | | | | 452 | | | | | | | (579) | | |
Pro forma impact on EBITDA(ix)
|
| | | | 1,979 | | | | | | 1,152 | | | | | | | — | | |
Pro forma adjusted EBITDA
|
| | | $ | 3,249 | | | | | $ | 1,604 | | | | | | $ | (579) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
(in thousands, except ratio)
|
| |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Contracts awarded
|
| | | $ | 155,070 | | | | | $ | 22,668 | | | | | | $ | 8,209 | | |
Revenues
|
| | | | 137,601 | | | | | | 40,785 | | | | | | | 16,651 | | |
Book-to-bill ratio
|
| | | | 1.13 | | | | | | 0.56 | | | | | | | 0.49 | | |
| | |
Successor
|
| |||||||||
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Organic backlog as of January 1
|
| | | $ | 122,273 | | | | | $ | 77,663 | | |
Organic additions during the period
|
| | | | 86,013 | | | | | | 102,045 | | |
Organic revenue recognized during the period
|
| | | | (105,452) | | | | | | (57,435) | | |
Organic backlog at end of period
|
| | | | 102,834 | | | | | | 122,273 | | |
Acquisition-related contract value beginning of period
|
| | | | — | | | | | | — | | |
Acquisition-related additions during the period
|
| | | | 69,057 | | | | | | — | | |
Acquisition-related revenue recognized during the period
|
| | | | (32,149) | | | | | | — | | |
Acquisition-related backlog at end of period
|
| | | | 36,908 | | | | | | — | | |
Contracted backlog at end of period
|
| | | $ | 139,742 | | | | | $ | 122,273 | | |
| | |
Successor
|
| |||||||||
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Adams Street Term Loan
|
| | | $ | 30,690 | | | | | $ | 31,000 | | |
Adams Street Revolving Credit Facility
|
| | | | — | | | | | | — | | |
Adams Street Delayed Draw Term Loan
|
| | | | 14,850 | | | | | | — | | |
Adams Street Incremental Term Loan
|
| | | | 31,760 | | | | | | — | | |
Silicon Valley Bank Loan
|
| | | | — | | | | | | 46,500 | | |
DSS PPP Loan
|
| | | | — | | | | | | 1,058 | | |
D&O Financing Loan
|
| | | | 1,904 | | | | | | — | | |
Total debt
|
| | | | 79,204 | | | | | | 78,558 | | |
Less: unamortized discounts and issuance costs
|
| | | | 1,653 | | | | | | 842 | | |
Total debt, net
|
| | | | 77,551 | | | | | | 77,716 | | |
Less: Short-term debt, including current portion of long-term debt
|
| | | | 2,684 | | | | | | 1,074 | | |
Total long-term debt, net
|
| | | $ | 74,867 | | | | | $ | 76,642 | | |
(in thousands)
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Adams Street Term Loan
|
| | | $ | 310 | | | | | $ | 310 | | | | | $ | 310 | | | | | $ | 310 | | | | | $ | 29,450 | | | | | $ | — | | | | | $ | 30,690 | | |
Adams Street Delayed Draw Term Loan
|
| | | | 150 | | | | | | 150 | | | | | | 150 | | | | | | 150 | | | | | | 14,250 | | | | | | — | | | | | | 14,850 | | |
Adams Street Incremental Term Loan
|
| | | | 320 | | | | | | 320 | | | | | | 320 | | | | | | 320 | | | | | | 30,480 | | | | | | — | | | | | | 31,760 | | |
D&O Financing Loan
|
| | | | 1,904 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,904 | | |
Total long-term debt maturities
|
| | | | 2,684 | | | | | | 780 | | | | | | 780 | | | | | | 780 | | | | | | 74,180 | | | | | | — | | | | | | 79,204 | | |
Future minimum lease payments
|
| | | | 4,330 | | | | | | 4,517 | | | | | | 4,625 | | | | | | 4,015 | | | | | | 3,030 | | | | | | 5,772 | | | | | | 26,289 | | |
Total contractual obligations
|
| | | $ | 7,014 | | | | | $ | 5,297 | | | | | $ | 5,405 | | | | | $ | 4,795 | | | | | $ | 77,210 | | | | | $ | 5,772 | | | | | $ | 105,493 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
(in thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Net cash provided by (used in) operating activities
|
| | | $ | (37,358) | | | | | $ | (15,650) | | | | | | $ | 3,162 | | |
Net cash provided by (used in) investing activities
|
| | | | (38,541) | | | | | | (85,322) | | | | | | | (250) | | |
Net cash provided by (used in) financing activities
|
| | | | 74,210 | | | | | | 122,705 | | | | | | | 1,361 | | |
Effect of foreign currency rate changes on cash and cash equivalents
|
| | | | 136 | | | | | | 343 | | | | | | | (6) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | (1,553) | | | | | | 22,076 | | | | | | | 4,267 | | |
Cash and cash equivalents at end of period
|
| | | $ | 20,523 | | | | | $ | 22,076 | | | | | | $ | 13,559 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Peter Cannito | | |
49
|
| | Chief Executive Officer and Chairman | |
Andrew Rush | | |
37
|
| | President and Chief Operating Officer | |
William Read | | |
52
|
| | Chief Financial Officer | |
Nathan O’Konek | | |
40
|
| |
Executive Vice President, General Counsel and Secretary
|
|
Non-Employee Directors | | | | | | | |
Les Daniels(2)(3) | | |
75
|
| | Director | |
Reggie Brothers(1) | | |
62
|
| | Director | |
Joanne Isham | | |
66
|
| | Director | |
Kirk Konert(2)(3) | | |
35
|
| | Director | |
Jonathan E. Baliff(1)(3) | | |
58
|
| | Director | |
John S. Bolton(1)(2) | | |
54
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Stock
Awards(1) |
| |
Option
Awards(2) |
| |
Other
Compensation(3) |
| |
Total
|
| |||||||||||||||||||||
Peter Cannito,
Chief Executive Officer |
| | | | 2021 | | | | | $ | 375,000 | | | | | $ | 112,118 | | | | | $ | 1,575,000 | | | | | $ | 997,200 | | | | | $ | 6,138 | | | | | $ | 3,065,456 | | |
| | | 2020 | | | | | $ | 234,231 | | | | | $ | 117,115 | | | | | $ | — | | | | | $ | 418,000 | | | | | $ | — | | | | | $ | 769,346 | | | ||
Andrew Rush,
Chief Operating Officer |
| | | | 2021 | | | | | $ | 381,750 | | | | | $ | 75,573 | | | | | $ | 801,675 | | | | | $ | 507,575 | | | | | $ | 4,350 | | | | | $ | 1,770,923 | | |
| | | 2020 | | | | | $ | 198,204 | | | | | $ | 65,407 | | | | | $ | — | | | | | $ | 225,720 | | | | | $ | — | | | | | $ | 489,331 | | | ||
William Read,
Chief Financial Officer |
| | | | 2021 | | | | | $ | 300,000 | | | | | $ | 93,575 | | | | | $ | 801,675 | | | | | $ | 507,575 | | | | | $ | 7,909 | | | | | $ | 1,710,734 | | |
| | | 2020 | | | | | $ | 114,583 | | | | | $ | 68,750 | | | | | $ | — | | | | | $ | 167,200 | | | | | $ | — | | | | | $ | 350,533 | | |
| | | | | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable(1) |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable (2) |
| |
Option
Exercise Price ($)(3) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market Value
of Shares or Units of Stock That Have Not Vested ($)(4) |
| |||||||||||||||||||||
Peter Cannito
|
| | | | 8/22/2020(5) | | | | | | 825,000 | | | | | | 550,000 | | | | | | — | | | | | | N/A | | | | | | — | | | | | | — | | |
| | | 9/2/2021(6) | | | | | | — | | | | | | 300,000 | | | | | $ | 10.03 | | | | | | N/A | | | | | | — | | | | | | — | | | ||
| | | 11/1/2021(7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,000 | | | | | $ | 1,012,500 | | | ||
Andrew Rush
|
| | | | 8/22/2020(5) | | | | | | 445,500 | | | | | | 297,000 | | | | | | — | | | | | | N/A | | | | | | — | | | | | | — | | |
| | | 9/2/2021(6) | | | | | | — | | | | | | 152,700 | | | | | $ | 10.03 | | | | | | N/A | | | | | | — | | | | | | — | | | ||
| | | 11/1/2021(7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76,350 | | | | | $ | 515,362.50 | | | ||
William Read
|
| | | | 8/22/2020(5) | | | | | | 330,000 | | | | | | 220,000 | | | | | | — | | | | | | N/A | | | | | | — | | | | | | — | | |
| | | 9/2/2021(6) | | | | | | — | | | | | | 152,700 | | | | | $ | 10.03 | | | | | | N/A | | | | | | — | | | | | | — | | | ||
| | | 11/1/2021(7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76,350 | | | | | $ | 515,362.50 | | |
Name
|
| |
Fees Earned or
Paid in Cash ($)(1) |
| |
Stock awards
($)(2) |
| |
Total
Compensation ($) |
| |||||||||
Les Daniels
|
| | | $ | 33,070 | | | | | $ | 131,250 | | | | | $ | 164,320 | | |
Reggie Brothers
|
| | | $ | 54,651(3) | | | | | $ | 131,250 | | | | | $ | 185,901 | | |
Joanne Isham
|
| | | $ | 49,709(4) | | | | | $ | 131,250 | | | | | $ | 180,959 | | |
Kirk Konert
|
| | | $ | 33,769 | | | | | $ | 131,250 | | | | | $ | 165,019(5) | | |
Jonathan E. Baliff
|
| | | $ | 37,063 | | | | | $ | 131,250 | | | | | $ | 168,313 | | |
John S. Bolton
|
| | | $ | 32,945 | | | | | $ | 131,250 | | | | | $ | 164,195 | | |
Position
|
| |
Annual
Retainer |
| |||
Audit Committee Chair:
|
| | | $ | 30,000 | | |
Audit Committee Member:
|
| | | $ | 15,000 | | |
Compensation Committee Chair:
|
| | | $ | 20,000 | | |
Compensation Committee Member:
|
| | | $ | 10,000 | | |
Nominating and Corporate Governance Committee Chair:
|
| | | $ | 15,000 | | |
Nominating and Corporate Governance Committee Member:
|
| | | $ | 7,500 | | |
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Outstanding |
| ||||||
5% Shareholders | | | | | | | | | | | | | |
AE Red Holdings, LLC(1)
|
| | | | 37,200,000 | | | | | | 59.3% | | |
Genesis Park Holdings(2)
|
| | | | 6,094,406 | | | | | | 9.7% | | |
Named Executive Officers and Directors | | | | | | | | | | | | | |
Jonathan E. Baliff
|
| | | | 5,000 | | | | | | * | | |
John Bolton
|
| | | | 200,000 | | | | | | * | | |
Reggie Brothers
|
| | | | — | | | | | | — | | |
Peter Cannito
|
| | | | — | | | | | | — | | |
Les Daniels
|
| | | | — | | | | | | — | | |
Joanne Isham
|
| | | | — | | | | | | — | | |
Kirk Konert
|
| | | | — | | | | | | — | | |
William Read
|
| | | | — | | | | | | — | | |
Andrew Rush
|
| | | | — | | | | | | — | | |
All Directors and Executive Officers as a Group (9 individuals)
|
| | | | 205,000 | | | | | | * | | |
Name of Selling Stockholder
|
| |
Number of Shares of
Common Stock Owned Prior to Offering |
| |
Maximum
Number of Shares of Common Stock to be Offered Pursuant to this Prospectus |
| |
Number of Shares of
Common Stock Owned After Offering |
| |||||||||||||||||||||
|
Number(1)
|
| |
Percent(2)
|
| |
Number(3)
|
| |
Percent(2)
|
| ||||||||||||||||||||
B. Riley Principal Capital, LLC(4)
|
| | | | 127,751 | | | | | | * | | | | | | 9,127,751 | | | | | | 0 | | | | | | — | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | |
Successor
|
| |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 20,523 | | | | | $ | 22,076 | | |
Accounts receivable, net
|
| | | | 16,262 | | | | | | 6,057 | | |
Contract assets
|
| | | | 11,748 | | | | | | 4,172 | | |
Inventory
|
| | | | 688 | | | | | | 330 | | |
Income tax receivable
|
| | | | 688 | | | | | | 688 | | |
Related party receivable
|
| | | | — | | | | | | 4,874 | | |
Prepaid insurance
|
| | | | 2,819 | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 2,488 | | | | | | 1,109 | | |
Total current assets
|
| | | | 55,216 | | | | | | 39,306 | | |
Property, plant and equipment, net
|
| | | | 19,384 | | | | | | 3,262 | | |
Goodwill
|
| | | | 96,314 | | | | | | 52,711 | | |
Intangible assets, net
|
| | | | 90,842 | | | | | | 60,961 | | |
Other non-current assets
|
| | | | — | | | | | | 534 | | |
Total assets
|
| | | $ | 261,756 | | | | | $ | 156,774 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 13,131 | | | | | $ | 7,158 | | |
Notes payable to sellers
|
| | | | 1,000 | | | | | | 1,827 | | |
Short-term debt, including current portion of long-term debt
|
| | | | 2,684 | | | | | | 1,074 | | |
Accrued expenses
|
| | | | 17,118 | | | | | | 7,462 | | |
Deferred revenue
|
| | | | 15,734 | | | | | | 15,665 | | |
Other current liabilities
|
| | | | 1,571 | | | | | | 378 | | |
Total current liabilities
|
| | | | 51,238 | | | | | | 33,564 | | |
Long-term debt
|
| | | | 74,867 | | | | | | 76,642 | | |
Warrant liabilities
|
| | | | 19,098 | | | | | | — | | |
Deferred tax liabilities
|
| | | | 8,601 | | | | | | 7,367 | | |
Other non-current liabilities
|
| | | | 730 | | | | | | 6 | | |
Total liabilities
|
| | | | 154,534 | | | | | | 117,579 | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value, 100,000,000 shares authorized; none issued and outstanding as of December 31, 2021
|
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value, 500,000,000 shares authorized; 62,690,869 issued and outstanding as of December 31, 2021 and 37,200,000 issued and outstanding as of December 31, 2020
|
| | | | 6 | | | | | | 4 | | |
Additional paid-in capital
|
| | | | 183,024 | | | | | | 53,059 | | |
Accumulated deficit
|
| | | | (75,911) | | | | | | (14,374) | | |
Accumulated other comprehensive income (loss)
|
| | | | 103 | | | | | | 506 | | |
Shareholders’ equity
|
| | | | 107,222 | | | | | | 39,195 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 261,756 | | | | | $ | 156,774 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Revenues
|
| | | $ | 137,601 | | | | | $ | 40,785 | | | | | | $ | 16,651 | | |
Cost of sales
|
| | | | 108,224 | | | | | | 32,676 | | | | | | | 12,623 | | |
Gross margin
|
| | | | 29,377 | | | | | | 8,109 | | | | | | | 4,028 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 78,695 | | | | | | 13,103 | | | | | | | 5,260 | | |
Contingent earnout expense
|
| | | | 11,337 | | | | | | — | | | | | | | — | | |
Transaction expenses
|
| | | | 5,016 | | | | | | 9,944 | | | | | | | — | | |
Research and development
|
| | | | 4,516 | | | | | | 2,008 | | | | | | | 387 | | |
Operating income (loss)
|
| | | | (70,187) | | | | | | (16,946) | | | | | | | (1,619) | | |
Interest expense, net
|
| | | | 6,456 | | | | | | 1,072 | | | | | | | 76 | | |
Other (income) expense, net
|
| | | | (3,837) | | | | | | 15 | | | | | | | 23 | | |
Income (loss) before income taxes
|
| | |
|
(72,806)
|
| | | |
|
(18,033)
|
| | | | |
|
(1,718)
|
| |
Income tax expense (benefit)
|
| | | | (11,269) | | | | | | (3,659) | | | | | | | (384) | | |
Net income (loss)
|
| | | $ | (61,537) | | | | | $ | (14,374) | | | | | | $ | (1,334) | | |
Net income (loss) per share, basic and diluted
|
| | | $ | (1.36) | | | | | $ | (0.39) | | | | | | $ | — | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 45,082,544 | | | | | | 37,200,000 | | | | | | | — | | |
Comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (61,537) | | | | | $ | (14,374) | | | | | | $ | (1,334) | | |
Foreign currency translation gain (loss), net of tax
|
| | | | (403) | | | | | | 506 | | | | | | | 2 | | |
Total other comprehensive income (loss), net of tax
|
| | | | (403) | | | | | | 506 | | | | | | | 2 | | |
Total comprehensive income (loss)
|
| | | $ | (61,940) | | | | | $ | (13,868) | | | | | | $ | (1,332) | | |
| | |
Common Stock
|
| |
Class F Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated Other
Comprehensive Income (Loss) |
| |
Total
Shareholders’ Equity (Deficit) |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Par Value
|
| |
Shares
|
| |
Par Value
|
| ||||||||||||||||||||||||||||||||||||
Predecessor Balance as of December 31, 2019
|
| | | | 2,401,881 | | | | | $ | — | | | | | | 1,316,467 | | | | | $ | — | | | | | $ | 10 | | | | | | (13,198) | | | | | $ | (8) | | | | | $ | (13,196) | | |
Equity-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 998 | | | | | | — | | | | | | — | | | | | | 998 | | |
Foreign currency translation, net
of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 2 | | |
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,334) | | | | | | — | | | | | | (1,334) | | |
Predecessor Balance as of June 21, 2020
|
| | | | 2,401,881 | | | | | $ | — | | | | | | 1,316,467 | | | | | $ | — | | | | | $ | 1,008 | | | | | | (14,532) | | | | | $ | (6) | | | | | $ | (13,530) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated Other
Comprehensive Income (Loss) |
| |
Total
Shareholders’ Equity (Deficit) |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Successor Balance as of February 10, 2020
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Holdings’ contributions(1)
|
| | | | 37,200,000 | | | | | | 4 | | | | | | 53,059 | | | | | | — | | | | | | — | | | | | | 53,063 | | |
Foreign currency translation, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 506 | | | | | | 506 | | |
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (14,374) | | | | | | — | | | | | | (14,374) | | |
Successor Balance as of December 31, 2020
|
| | | | 37,200,000 | | | | | $ | 4 | | | | | | 53,059 | | | | | $ | (14,374) | | | | | $ | 506 | | | | | $ | 39,195 | | |
GPAC shares net of redemptions, including PIPE,
warrant liability, and Merger costs |
| | | | 22,461,273 | | | | | | 2 | | | | | | 52,919 | | | | | | — | | | | | | — | | | | | | 52,921 | | |
Holdings’ contributions
|
| | | | 3,029,596 | | | | | | — | | | | | | 40,646 | | | | | | — | | | | | | — | | | | | | 40,646 | | |
Earnout settlement in Holdings’ equity
|
| | | | — | | | | | | — | | | | | | 9,288 | | | | | | — | | | | | | — | | | | | | 9,288 | | |
Equity-based compensation expense
|
| | | | — | | | | | | — | | | | | | 27,112 | | | | | | — | | | | | | — | | | | | | 27,112 | | |
Foreign currency translation, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (403) | | | | | | (403) | | |
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (61,537) | | | | | | — | | | | | | (61,537) | | |
Successor Balance as of December 31, 2021
|
| | | | 62,690,869 | | | | | $ | 6 | | | | | $ | 183,024 | | | | | $ | (75,911) | | | | | $ | 103 | | | | | $ | 107,222 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (61,537) | | | | | $ | (14,374) | | | | | | $ | (1,334) | | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | | | | | | | | |
Depreciation and amortization expense
|
| | | | 10,584 | | | | | | 3,107 | | | | | | | 59 | | |
Amortization of debt issuance costs and discount
|
| | | | 304 | | | | | | 30 | | | | | | | 134 | | |
Holdings’ contribution non-cash
|
| | | | — | | | | | | 705 | | | | | | | — | | |
Equity-based compensation expense
|
| | | | 27,112 | | | | | | — | | | | | | | 997 | | |
Loss on disposal of property and equipment
|
| | | | — | | | | | | 227 | | | | | | | — | | |
Contingent earnout expense not yet settled
|
| | | | 448 | | | | | | — | | | | | | | — | | |
Earnout settlement in Holdings’ equity
|
| | | | 9,288 | | | | | | — | | | | | | | — | | |
Change in fair value of warrants
|
| | | | (2,629) | | | | | | — | | | | | | | — | | |
Deferred provision (benefit) for income taxes
|
| | | | (11,405) | | | | | | (3,658) | | | | | | | — | | |
Other
|
| | | | (6) | | | | | | — | | | | | | | — | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | | | | | |
(Increase) decrease in accounts receivable
|
| | | | (6,819) | | | | | | (1,625) | | | | | | | (548) | | |
(Increase) decrease in contract assets
|
| | | | (4,995) | | | | | | 11 | | | | | | | (433) | | |
(Increase) decrease in inventory
|
| | | | (195) | | | | | | (67) | | | | | | | (30) | | |
(Increase) decrease in prepaid insurance
|
| | | | (2,819) | | | | | | — | | | | | | | — | | |
(Increase) decrease in prepaid expenses and other assets
|
| | | | (527) | | | | | | (568) | | | | | | | (354) | | |
Increase (decrease) in accounts payable and accrued expenses
|
| | | | 10,379 | | | | | | 2,647 | | | | | | | 4,647 | | |
Increase (decrease) in deferred revenue
|
| | | | (4,497) | | | | | | 3,621 | | | | | | | 64 | | |
Increase (decrease) in other liabilities
|
| | | | 564 | | | | | | (5,706) | | | | | | | (40) | | |
Increase (decrease) in notes payable to seller
|
| | | | (608) | | | | | | — | | | | | | | — | | |
Net cash provided by (used in) by operating activities
|
| | | | (37,358) | | | | | | (15,650) | | | | | | | 3,162 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | |
Acquisition of businesses, net of cash acquired
|
| | | | (40,558) | | | | | | (79,531) | | | | | | | — | | |
Purchases of property, plant and equipment, net
|
| | | | (2,094) | | | | | | (917) | | | | | | | (250) | | |
Purchase of intangible assets
|
| | | | (763) | | | | | | — | | | | | | | — | | |
Advance to related party
|
| | | | — | | | | | | (4,874) | | | | | | | — | | |
Settlement of related party receivable
|
| | | | 4,874 | | | | | | — | | | | | | | — | | |
Net cash provided by (used in) investing activities
|
| | | | (38,541) | | | | | | (85,322) | | | | | | | (250) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | |
Repayments of loans
|
| | | | (52,800) | | | | | | (4,661) | | | | | | | (102) | | |
Payment of loan fees to third parties
|
| | | | (62) | | | | | | — | | | | | | | — | | |
Proceeds received from loans
|
| | | | 53,024 | | | | | | 81,289 | | | | | | | 1,463 | | |
Payments for the Merger transaction costs
|
| | | | (35,935) | | | | | | — | | | | | | | — | | |
Proceeds from the Merger
|
| | | | 110,583 | | | | | | — | | | | | | | — | | |
Payment of contingent earnout
|
| | | | (600) | | | | | | — | | | | | | | — | | |
Holdings’ contribution
|
| | | | — | | | | | | 46,077 | | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 74,210 | | | | | | 122,705 | | | | | | | 1,361 | | |
Effect of foreign currency rate changes on cash and cash equivalents
|
| | | | 136 | | | | | | 343 | | | | | | | (6) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | (1,553) | | | | | | 22,076 | | | | | | | 4,267 | | |
Cash and cash equivalents at beginning of period
|
| | | | 22,076 | | | | | | — | | | | | | | 9,292 | | |
Cash and cash equivalents at end of period
|
| | | $ | 20,523 | | | | | $ | 22,076 | | | | | | $ | 13,559 | | |
Cash paid (received) during the period for: | | | | | | | | | | | | | | | | | | | | |
Interest
|
| | | $ | 6,017 | | | | | $ | 196 | | | | | | $ | 70 | | |
Income taxes
|
| | | | — | | | | | | 135 | | | | | | | 41 | | |
Earnout settlement
|
| | | | 1,602 | | | | | | — | | | | | | | — | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | | |
Holdings’ contribution for acquisition of businesses
|
| | | | 40,646 | | | | | | (5,981) | | | | | | | — | | |
Purchase of intangible assets settled by Holdings
|
| | | | — | | | | | | (300) | | | | | | | — | | |
Initial fair value of warrants at closing of Merger
|
| | | | 21,727 | | | | | | — | | | | | | | — | | |
Capital expenditures not yet paid
|
| | | | 1,576 | | | | | | 83 | | | | | | | — | | |
Property, plant and equipment
|
| |
Estimated useful
life in years |
|
Computer equipment | | |
3
|
|
Furniture and fixtures | | |
7
|
|
Laboratory equipment | | |
3 – 10
|
|
Software | | |
3 – 5
|
|
Leasehold improvements | | |
5 or lease term
|
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Advertising costs
|
| | | $ | 1,156 | | | | | $ | 147 | | | | | | $ | 86 | | |
| | |
March 2,
2020 |
| |||
Cash paid
|
| | | $ | 32,640 | | |
Purchase consideration
|
| | | $ | 32,640 | | |
Assets: | | | | | | | |
Cash
|
| | | $ | 156 | | |
Accounts receivable
|
| | | | 840 | | |
Contract assets
|
| | | | 1,427 | | |
Inventory
|
| | | | 212 | | |
Prepaid expenses and other current assets
|
| | | | 661 | | |
Property, plant and equipment
|
| | | | 444 | | |
Intangible assets
|
| | | | 9,690 | | |
Total assets
|
| | | | 13,430 | | |
Liabilities: | | | | | | | |
Accounts payable
|
| | | | 894 | | |
Accrued expenses
|
| | | | 644 | | |
Deferred revenue
|
| | | | 777 | | |
Total liabilities
|
| | | | 2,315 | | |
Fair value of net identifiable assets acquired
|
| | | | 11,115 | | |
Goodwill
|
| | | $ | 21,525 | | |
| | |
March 2,
2020 |
| |
Weighted
average useful life in years |
| ||||||
Trademark
|
| | | $ | 1,000 | | | | | | 10 | | |
Technology
|
| | | | 2,400 | | | | | | 10 | | |
Customer relationships
|
| | | | 6,100 | | | | | | 20 | | |
In-process research and development
|
| | | | 190 | | | | | | | | |
Total intangible assets
|
| | | $ | 9,690 | | | | | | | | |
| | |
Successor
Period Ended |
| |||
| | |
December 31,
2020 |
| |||
Post-acquisition revenues
|
| | | $ | 8,096 | | |
Net income (loss)
|
| | | $ | (1,878) | | |
Transaction expenses
|
| | | $ | 2,055 | | |
| | |
June 1,
2020 |
| |||
Cash paid
|
| | | $ | 3,940 | | |
Equity issued
|
| | | | 1,000 | | |
Purchase consideration
|
| | | $ | 4,940 | | |
Assets: | | | | | | | |
Cash
|
| | | $ | 1,071 | | |
Accounts receivable
|
| | | | 1,282 | | |
Contract assets
|
| | | | 107 | | |
Inventory
|
| | | | 39 | | |
Prepaid expenses and other current assets
|
| | | | 37 | | |
Property, plant and equipment
|
| | | | 710 | | |
Intangible assets
|
| | | | 850 | | |
Other non-current assets
|
| | | | 26 | | |
Total assets
|
| | | | 4,122 | | |
Liabilities: | | | | | | | |
Accounts payable
|
| | | | 284 | | |
Deferred revenue
|
| | | | 103 | | |
Current portion of long-term debt
|
| | | | 353 | | |
Other current liabilities
|
| | | | 1,178 | | |
Long-term debt
|
| | | | 705 | | |
Deferred tax liabilities
|
| | | | 458 | | |
Total liabilities
|
| | | | 3,081 | | |
Fair value of net identifiable assets acquired
|
| | | | 1,041 | | |
Goodwill
|
| | | $ | 3,899 | | |
| | |
June 1,
2020 |
| |
Weighted
average useful life in years |
| ||||||
Trademark
|
| | | $ | 150 | | | | | | 5 | | |
Customer relationships
|
| | | | 700 | | | | | | 20 | | |
Total intangible assets
|
| | | $ | 850 | | | | | | | | |
| | |
Successor
Period Ended |
| |||
| | |
December 31,
2020 |
| |||
Post-acquisition revenues
|
| | | $ | 5,381 | | |
Net income (loss)
|
| | | $ | (1,707) | | |
Transaction expenses
|
| | | $ | 434 | | |
|
MIS Black-Scholes OPM Assumptions
|
| ||||||
|
Risk-free interest rate
|
| | | | 0.05% | | |
|
Revenue volatility
|
| | | | 51.7% | | |
| | |
June 22,
2020 |
| |||
Cash paid
|
| | | $ | 42,177 | | |
Equity issued
|
| | | | 2,616 | | |
Contingent consideration
|
| | | | 600 | | |
Purchase consideration
|
| | | $ | 45,393 | | |
Assets: | | | | | | | |
Cash
|
| | | $ | 13,559 | | |
Accounts receivable
|
| | | | 1,097 | | |
Contract assets
|
| | | | 665 | | |
Property, plant and equipment
|
| | | | 451 | | |
Intangible assets
|
| | | | 35,000 | | |
Other non-current assets
|
| | | | 676 | | |
Total assets
|
| | | | 51,448 | | |
Liabilities: | | | | | | | |
Accounts payable
|
| | | | 3,689 | | |
Deferred revenue
|
| | | | 7,128 | | |
Other current liabilities
|
| | | | 2,749 | | |
Deferred tax liabilities
|
| | | | 7,297 | | |
Total liabilities
|
| | | | 20,863 | | |
Fair value of net identifiable assets acquired
|
| | | | 30,585 | | |
Goodwill
|
| | | $ | 14,808 | | |
| | |
June 22,
2020 |
| |
Weighted
average useful life in years |
| ||||||
Trademarks
|
| | | $ | 3,400 | | | | | | 6 | | |
Technology
|
| | | | 16,000 | | | | | | 10 | | |
Customer relationships
|
| | | | 15,600 | | | | | | 20 | | |
Total intangible assets
|
| | | $ | 35,000 | | | | | | | | |
| | |
Successor
Period Ended |
| |||
| | |
December 31,
2020 |
| |||
Post-acquisition revenues
|
| | | $ | 22,061 | | |
Net income (loss)
|
| | | $ | (1,186) | | |
Transaction expenses
|
| | | $ | 4,132 | | |
|
Roccor Black-Scholes OPM Assumptions
|
| ||||||
|
Risk-free interest rate
|
| | | | 0.1% | | |
|
Revenue discount rate
|
| | | | 7.0% | | |
|
Revenue volatility
|
| | | | 30.0% | | |
|
Earnout payment discount rate
|
| | | | 4.0% | | |
| | |
October 28,
2020 |
| |||
Cash paid
|
| | | $ | 14,999 | | |
Equity issued
|
| | | | 1,565 | | |
Contingent consideration
|
| | | | 657 | | |
Purchase consideration
|
| | | $ | 17,221 | | |
Assets: | | | | | | | |
Cash
|
| | | $ | 6,161 | | |
Accounts receivable
|
| | | | 517 | | |
Contract assets
|
| | | | 1,797 | | |
Property, plant and equipment
|
| | | | 1,128 | | |
Intangible assets
|
| | | | 13,400 | | |
Other non-current assets
|
| | | | 361 | | |
Total assets
|
| | | | 23,364 | | |
Liabilities: | | | | | | | |
Accounts payable
|
| | | | 1,880 | | |
Deferred revenue
|
| | | | 3,240 | | |
Other current liabilities
|
| | | | 5,112 | | |
Deferred tax liabilities
|
| | | | 1,952 | | |
Total liabilities
|
| | | | 12,184 | | |
Fair value of net identifiable assets acquired
|
| | | | 11,180 | | |
Goodwill
|
| | | $ | 6,041 | | |
| | |
October 28,
2020 |
| |
Weighted
average useful life in years |
| ||||||
Trademarks
|
| | | $ | 1,200 | | | | | | 10 | | |
Technology
|
| | | | 6,500 | | | | | | 15 | | |
Customer relationships
|
| | | | 5,700 | | | | | | 20 | | |
Total intangible assets
|
| | | $ | 13,400 | | | | | | | | |
| | |
Successor
Period Ended |
| |||
| | |
December 31,
2020 |
| |||
Post-acquisition revenues
|
| | | $ | 5,003 | | |
Net income (loss)
|
| | | $ | 338 | | |
Transaction expenses
|
| | | $ | 1,838 | | |
| | |
December 11,
2020 |
| |||
Cash paid
|
| | | $ | 7,598 | | |
Equity issued
|
| | | | 800 | | |
Purchase consideration
|
| | | $ | 8,398 | | |
Assets | | | | | | | |
Cash
|
| | | $ | 995 | | |
Accounts receivable
|
| | | | 1,208 | | |
Contract assets
|
| | | | 187 | | |
Prepaid expenses and other current assets
|
| | | | 2 | | |
Property, plant and equipment
|
| | | | 42 | | |
Intangible assets
|
| | | | 4,230 | | |
Total assets
|
| | | | 6,664 | | |
Liabilities | | | | | | | |
Accounts payable
|
| | | | 334 | | |
Deferred revenue
|
| | | | 115 | | |
Other current liabilities
|
| | | | 1,203 | | |
Total liabilities
|
| | | | 1,652 | | |
Fair value of net identifiable assets acquired
|
| | | | 5,012 | | |
Goodwill
|
| | | $ | 3,386 | | |
| | |
December 11,
2020 |
| |
Weighted
average useful life in years |
| ||||||
Trademarks
|
| | | $ | 560 | | | | | | 10 | | |
Technology
|
| | | | 370 | | | | | | 10 | | |
Customer relationships
|
| | | | 3,300 | | | | | | 15 | | |
Total intangible assets
|
| | | $ | 4,230 | | | | | | | | |
| | |
Successor
Period Ended |
| |||
| | |
December 31,
2020 |
| |||
Post-acquisition revenues
|
| | | $ | 245 | | |
Net income (loss)
|
| | | $ | (32) | | |
Transaction expenses
|
| | | $ | 1,485 | | |
| | |
January 15,
2021 |
| |||
Cash paid
|
| | | $ | 12,142 | | |
Equity issued
|
| | | | 2,110 | | |
Purchase consideration
|
| | | $ | 14,252 | | |
Assets: | | | | | | | |
Accounts receivable
|
| | | $ | 1,279 | | |
Contract assets
|
| | | | 121 | | |
Inventory
|
| | | | 40 | | |
Prepaid expenses and other current assets
|
| | | | 50 | | |
Property, plant and equipment
|
| | | | 493 | | |
Intangible assets
|
| | | | 7,980 | | |
Total assets
|
| | | | 9,963 | | |
Liabilities: | | | | | | | |
Accounts payable
|
| | | $ | 46 | | |
Accrued expenses
|
| | | | 2,022 | | |
Deferred revenue
|
| | | | 253 | | |
Other current liabilities
|
| | | | 45 | | |
Deferred tax liabilities
|
| | | | 2,128 | | |
Total liabilities
|
| | | | 4,494 | | |
Fair value of net identifiable assets acquired
|
| | | | 5,469 | | |
Goodwill
|
| | | $ | 8,783 | | |
| | |
January 15,
2021 |
| |
Weighted
average useful life in years |
| ||||||
Trademark
|
| | | $ | 80 | | | | | | 1 | | |
Technology
|
| | | | 4,400 | | | | | | 15 | | |
Customer relationships
|
| | | | 3,500 | | | | | | 20 | | |
Total intangible assets
|
| | | $ | 7,980 | | | | | | | | |
| | |
Successor
Period Ended |
| |||
| | |
December 31,
2021 |
| |||
Post-acquisition revenues
|
| | | $ | 4,531 | | |
Net income (loss)
|
| | | $ | (1,762) | | |
Transaction expenses
|
| | | $ | 657 | | |
| | |
February 17,
2021 |
| |||
Cash paid
|
| | | $ | 27,305 | | |
Purchase consideration
|
| | | $ | 27,305 | | |
Assets: | | | | | | | |
Cash
|
| | | $ | 711 | | |
Accounts receivable
|
| | | | 1,270 | | |
Contract assets
|
| | | | 1,534 | | |
Inventory
|
| | | | 3 | | |
Prepaid expenses and other current assets
|
| | | | 53 | | |
Property, plant and equipment
|
| | | | 734 | | |
Intangible assets
|
| | | | 24,370 | | |
Other non-current assets
|
| | | | 48 | | |
Total assets
|
| | | | 28,723 | | |
Liabilities: | | | | | | | |
Accounts payable
|
| | | | 1,186 | | |
Accrued expenses
|
| | | | 1,282 | | |
Deferred revenue
|
| | | | 4,003 | | |
Other current liabilities
|
| | | | 63 | | |
Deferred tax liabilities
|
| | | | 6,138 | | |
Total liabilities
|
| | | | 12,672 | | |
Fair value of net identifiable assets acquired
|
| | | | 16,051 | | |
Goodwill
|
| | | $ | 11,254 | | |
| | |
February 17,
2021 |
| |
Weighted
average useful life in years |
| ||||||
Trademark
|
| | | $ | 170 | | | | | | 1 | | |
Technology
|
| | | | 11,900 | | | | | | 20 | | |
Customer relationships
|
| | | | 12,300 | | | | | | 20 | | |
Total intangible assets
|
| | | $ | 24,370 | | | | | | | | |
| | |
Successor
Period Ended |
| |||
| | |
December 31,
2021 |
| |||
Post-acquisition revenues
|
| | | $ | 26,678 | | |
Net income (loss)
|
| | | $ | (554) | | |
Transaction expenses
|
| | | $ | 1,605 | | |
| | |
November 1,
2021 |
| |||
Cash paid
|
| | | $ | 2,228 | | |
Common stock issued
|
| | | | 38,493 | | |
Purchase consideration
|
| | | $ | 40,721 | | |
Assets: | | | | | | | |
Cash
|
| | | $ | 406 | | |
Accounts receivable and other receivable
|
| | | | 287 | | |
Contract assets
|
| | | | 926 | | |
Inventory
|
| | | | 120 | | |
Prepaid expenses and other current assets
|
| | | | 86 | | |
Property, plant and equipment
|
| | | | 14,818 | | |
Intangible assets
|
| | | | 4,120 | | |
Total assets
|
| | | | 20,763 | | |
Liabilities: | | | | | | | |
Accounts payable
|
| | | | 39 | | |
Accrued expenses
|
| | | | 293 | | |
Deferred revenue
|
| | | | 675 | | |
Other current liabilities
|
| | | | 35 | | |
Deferred tax liabilities
|
| | | | 5,521 | | |
Total liabilities
|
| | | | 6,563 | | |
Fair value of net identifiable assets acquired
|
| | | | 14,200 | | |
Goodwill
|
| | | $ | 26,521 | | |
| | |
November 1,
2021 |
| |
Weighted
average useful life in years |
| ||||||
Trademark
|
| | | $ | 240 | | | | | | 3 | | |
Technology
|
| | | | 1,800 | | | | | | 10 | | |
Customer relationships
|
| | | | 1,400 | | | | | | 9 | | |
IPR&D
|
| | | | 680 | | | | | | | | |
Total intangible assets
|
| | | $ | 4,120 | | | | | | | | |
| | |
Successor
Period Ended |
| |||
| | |
December 31,
2021 |
| |||
Post-acquisition revenues
|
| | | $ | 1,563 | | |
Net income (loss)
|
| | | $ | (392) | | |
Transaction expenses
|
| | | $ | 1,620 | | |
| | |
Pro forma for Year Ended
|
| |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Revenues
|
| | | $ | 149,295 | | | | | $ | 126,999 | | |
Net income (loss)
|
| | | | (57,766) | | | | | | (7,902) | | |
| | | | | |
Successor
|
| |||||||||||||||||||||
| | | | | |
December 31, 2021
|
| |||||||||||||||||||||
| | |
Balance Sheet Location
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Private warrants
|
| |
Warrant liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 19,098 | | | | | $ | 19,098 | | |
Contingent consideration
|
| |
Notes payable to sellers
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | 1,000 | | |
Total
|
| | | | | | $ | — | | | | | $ | — | | | | | $ | 20,098 | | | | | $ | 20,098 | | |
| | | | | |
Successor
|
| |||||||||||||||||||||
| | | | | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Balance Sheet Location
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Private warrants
|
| |
Warrant liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Contingent consideration
|
| |
Notes payable to sellers
|
| | | | — | | | | | | — | | | | | | 1,257 | | | | | | 1,257 | | |
Total
|
| | | | | | $ | — | | | | | $ | — | | | | | $ | 1,257 | | | | | $ | 1,257 | | |
| | |
Private
Warrants |
| |
Contingent
Consideration |
| |
Total
Level 3 |
| |||||||||
Predecessor | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | |
Changes in fair value
|
| | | | — | | | | | | — | | | | | | — | | |
Settlements
|
| | | | — | | | | | | — | | | | | | — | | |
June 21, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Successor | | | | | | | | | | | | | | | | | | | |
February 10, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Additions
|
| | | | — | | | | | | 1,257 | | | | | | 1,257 | | |
Changes in fair value
|
| | | | — | | | | | | — | | | | | | — | | |
Settlements
|
| | | | — | | | | | | — | | | | | | — | | |
December 31, 2020
|
| | | | — | | | | | | 1,257 | | | | | | 1,257 | | |
Additions
|
| | | | 21,727 | | | | | | 450 | | | | | | 22,177 | | |
Changes in fair value
|
| | | | (2,629) | | | | | | 10,891 | | | | | | 8,262 | | |
Settlements
|
| | | | — | | | | | | (11,598) | | | | | | (11,598) | | |
December 31, 2021
|
| | | $ | 19,098 | | | | | $ | 1,000 | | | | | $ | 20,098 | | |
| | |
Successor
|
| |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Accounts receivable, net
|
| | | | | | | | | | | | |
Billed receivables
|
| | | $ | 14,820 | | | | | $ | 5,352 | | |
Unbilled receivables
|
| | | | 1,442 | | | | | | 705 | | |
Total accounts receivable, net
|
| | | $ | 16,262 | | | | | $ | 6,057 | | |
| | |
Successor
|
| |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Raw materials
|
| | | $ | 414 | | | | | $ | 330 | | |
Work in process
|
| | | | 117 | | | | | | — | | |
Finished goods
|
| | | | 157 | | | | | | — | | |
Inventory, net
|
| | | $ | 688 | | | | | $ | 330 | | |
| | |
Successor
|
| |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Computer equipment
|
| | | $ | 1,380 | | | | | $ | 739 | | |
Furniture and fixtures
|
| | | | 783 | | | | | | 442 | | |
Laboratory equipment
|
| | | | 16,856 | | | | | | 1,357 | | |
Software
|
| | | | — | | | | | | 359 | | |
Leasehold improvements
|
| | | | 2,205 | | | | | | 672 | | |
Construction in process
|
| | | | 415 | | | | | | — | | |
Less: accumulated depreciation
|
| | | | (2,255) | | | | | | (307) | | |
Total property, plant and equipment, net
|
| | | $ | 19,384 | | | | | $ | 3,262 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Depreciation expense
|
| | | $ | 1,944 | | | | | $ | 307 | | | | | | $ | 59 | | |
| | |
Successor
|
| |||
Balance of goodwill as of February 10, 2020
|
| | | $ | — | | |
Goodwill arising from the Adcole acquisition
|
| | | | 21,525 | | |
Goodwill arising from the DSS acquisition
|
| | | | 3,984 | | |
Goodwill arising from the MIS acquisition
|
| | | | 15,320 | | |
Goodwill arising from the Roccor acquisition
|
| | | | 6,725 | | |
Goodwill arising from the LoadPath acquisition
|
| | | | 4,813 | | |
Change arising from impact of foreign currency
|
| | | | 344 | | |
Balance of goodwill as of December 31, 2020
|
| | | | 52,711 | | |
Goodwill arising from the Oakman acquisition
|
| | | | 6,866 | | |
Goodwill arising from the DPSS acquisition
|
| | | | 10,904 | | |
Goodwill arising from the Techshot acquisition
|
| | | | 26,521 | | |
Measurement period adjustment – DSS acquisition
|
| | | | (85) | | |
Measurement period adjustment – MIS acquisition
|
| | | | (512) | | |
Measurement period adjustment – Roccor acquisition
|
| | | | (684) | | |
Measurement period adjustment – DPSS acquisition
|
| | | | 350 | | |
Measurement period adjustment – Oakman acquisition
|
| | | | 1,917 | | |
Measurement period adjustment – LoadPath acquisition
|
| | | | (1,427) | | |
Change arising from impact of foreign currency
|
| | | | (247) | | |
Balance of goodwill as of December 31, 2021
|
| | | $ | 96,314 | | |
| | |
Successor
|
| |||||||||||||||||||||
| | |
December 31, 2021
|
| |||||||||||||||||||||
| | |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
carrying amount |
| |
Weighted average
useful life in years |
| ||||||||||||
Finite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 48,612 | | | | | $ | (3,592) | | | | | $ | 45,020 | | | | | | 19 | | |
Technology
|
| | | | 43,339 | | | | | | (5,894) | | | | | | 37,445 | | | | | | 14 | | |
Trademarks
|
| | | | 6,807 | | | | | | (1,572) | | | | | | 5,235 | | | | | | 7 | | |
Internal-use software licenses
|
| | | | 2,292 | | | | | | (385) | | | | | | 1,907 | | | | | | 3 | | |
Indefinite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cosmos Tradename
|
| | | | 300 | | | | | | — | | | | | | 300 | | | | | | | | |
IPR&D
|
| | | | 935 | | | | | | — | | | | | | 935 | | | | | | | | |
Total intangible assets
|
| | | $ | 102,285 | | | | | $ | (11,443) | | | | | $ | 90,842 | | | | | | | | |
| | |
Successor
|
| |||||||||||||||||||||
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
carrying amount |
| |
Weighted average
useful life in years |
| ||||||||||||
Finite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 31,541 | | | | | $ | (899) | | | | | $ | 30,642 | | | | | | 19 | | |
Technology
|
| | | | 25,368 | | | | | | (1,508) | | | | | | 23,860 | | | | | | 12 | | |
Trademarks
|
| | | | 6,344 | | | | | | (393) | | | | | | 5,951 | | | | | | 9 | | |
Indefinite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cosmos Tradename
|
| | | | 300 | | | | | | — | | | | | | 300 | | | | | | | | |
IPR&D
|
| | | | 208 | | | | | | — | | | | | | 208 | | | | | | | | |
Total intangible assets
|
| | | $ | 63,761 | | | | | $ | (2,800) | | | | | $ | 60,961 | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Amortization expense
|
| | | $ | 8,640 | | | | | $ | 2,800 | | | | | | $ | — | | |
Year
|
| |
Total
|
| |||
2022
|
| | | $ | 9,443 | | |
2023
|
| | | | 9,304 | | |
2024
|
| | | | 8,664 | | |
2025
|
| | | | 7,768 | | |
2026
|
| | | | 7,221 | | |
Thereafter
|
| | | | 47,207 | | |
Total future amortization expense on intangible assets
|
| | | $ | 89,607 | | |
| | |
Successor
|
| |||||||||||||||
| | |
Effective
interest rate |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Adams Street Term Loan
|
| | | | 7.58% | | | | | $ | 30,690 | | | | | $ | 31,000 | | |
Adams Street Revolving Credit Facility
|
| | | | 7.00 | | | | | | — | | | | | | — | | |
Adams Street Delayed Draw Term Loan
|
| | | | 7.57 | | | | | | 14,850 | | | | | | — | | |
Adams Street Incremental Term Loan
|
| | | | 7.47 | | | | | | 31,760 | | | | | | — | | |
SVB Loan
|
| | | | — | | | | | | — | | | | | | 46,500 | | |
DSS PPP Loan
|
| | | | — | | | | | | — | | | | | | 1,058 | | |
D&O Financing Loan
|
| | | | 1.75 | | | | | | 1,904 | | | | | | — | | |
Total debt
|
| | | | | | | | | | 79,204 | | | | | | 78,558 | | |
Less: unamortized discounts and issuance costs
|
| | | | | | | | | | 1,653 | | | | | | 842 | | |
Total debt, net
|
| | | | | | | | | | 77,551 | | | | | | 77,716 | | |
Less: Short-term debt, including current portion of long-term debt
|
| | | | | | | | | | 2,684 | | | | | | 1,074 | | |
Total long-term debt, net
|
| | | | | | | | | $ | 74,867 | | | | | $ | 76,642 | | |
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Adams Street Term Loan
|
| | | $ | 310 | | | | | $ | 310 | | | | | $ | 310 | | | | | $ | 310 | | | | | $ | 29,450 | | | | | $ | — | | | | | $ | 30,690 | | |
Adams Street Delayed Draw Term Loan
|
| | | | 150 | | | | | | 150 | | | | | | 150 | | | | | | 150 | | | | | | 14,250 | | | | | | — | | | | | | 14,850 | | |
Adams Street Incremental Term Loan
|
| | | | 320 | | | | | | 320 | | | | | | 320 | | | | | | 320 | | | | | | 30,480 | | | | | | — | | | | | | 31,760 | | |
D&O Financing Loan
|
| | | | 1,904 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,904 | | |
Total long-term debt maturities
|
| | | $ | 2,684 | | | | | $ | 780 | | | | | $ | 780 | | | | | $ | 780 | | | | | $ | 74,180 | | | | | $ | — | | | | | $ | 79,204 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Interest expense on debt
|
| | | $ | 6,458 | | | | | $ | 878 | | | | | | $ | 83 | | |
Year
|
| |
Total
|
| |||
2022
|
| | | $ | 4,330 | | |
2023
|
| | | | 4,517 | | |
2024
|
| | | | 4,625 | | |
2025
|
| | | | 4,015 | | |
2026
|
| | | | 3,030 | | |
Thereafter
|
| | | | 5,772 | | |
Total future annual minimum lease payments
|
| | | $ | 26,289 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Rent expense on leases
|
| | | $ | 3,424 | | | | | $ | 1,091 | | | | | | $ | 228 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Current: | | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | | | | | $ | (387) | | |
State
|
| | | | — | | | | | | — | | | | | | | 3 | | |
Foreign
|
| | | | — | | | | | | — | | | | | | | — | | |
Total current income tax expense (benefit)
|
| | | | — | | | | | | — | | | | | | | (384) | | |
Deferred: | | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | | (9,376) | | | | | | (3,064) | | | | | | | — | | |
State
|
| | | | (1,893) | | | | | | (595) | | | | | | | — | | |
Foreign
|
| | | | — | | | | | | — | | | | | | | — | | |
Total deferred income tax expense (benefit)
|
| | | | (11,269) | | | | | | (3,659) | | | | | | | — | | |
Total income tax expense (benefit)
|
| | | $ | (11,269) | | | | | $ | (3,659) | | | | | | $ | (384) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Income (loss) before income taxes
|
| | | $ | (72,806) | | | | | $ | (18,033) | | | | | | $ | (1,718) | | |
Federal statutory income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | | | | | | 21.0% | | |
Expected federal provision (benefit) for income taxes at the federal statutory income tax rate
|
| | | | (15,289) | | | | | | (3,787) | | | | | | | (361) | | |
State income tax (benefit), net of federal tax benefit
|
| | | | (1,946) | | | | | | (595) | | | | | | | 29 | | |
Research and development tax credits
|
| | | | 324 | | | | | | (20) | | | | | | | (460) | | |
Permanent differences
|
| | | | 1,931 | | | | | | 57 | | | | | | | (17) | | |
Tax (benefits) / non-deductible expenses related to equity-based compensation
|
| | | | 5,228 | | | | | | — | | | | | | | (119) | | |
Acquisition costs
|
| | | | (1,106) | | | | | | 685 | | | | | | | — | | |
Reserves for unrecognized income tax benefits
|
| | | | (273) | | | | | | 1 | | | | | | | 386 | | |
Change in valuation allowance
|
| | | | 458 | | | | | | — | | | | | | | 129 | | |
Other
|
| | | | (596) | | | | | | — | | | | | | | 29 | | |
Total tax expense (benefit)
|
| | | $ | (11,269) | | | | | $ | (3,659) | | | | | | $ | (384) | | |
Effective tax rate
|
| | | | 15.5% | | | | | | 20.3% | | | | | | | 22.4% | | |
| | |
Successor as of
|
| |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Accrued expenses and reserves
|
| | | $ | 1,106 | | | | | $ | 493 | | |
Deferred rent
|
| | | | 58 | | | | | | 82 | | |
Tax credit carryforwards
|
| | | | 226 | | | | | | 346 | | |
Deferred revenue
|
| | | | 636 | | | | | | 1,168 | | |
Net operating loss carryforwards
|
| | | | 12,052 | | | | | | 3,467 | | |
Interest disallowance
|
| | | | 1,921 | | | | | | 271 | | |
Equity-based compensation
|
| | | | 566 | | | | | | — | | |
Other assets
|
| | | | 14 | | | | | | — | | |
Total deferred tax assets
|
| | | | 16,579 | | | | | | 5,827 | | |
Less: valuation allowance
|
| | | | (515) | | | | | | (57) | | |
Deferred tax assets, net of valuation allowance
|
| | | | 16,064 | | | | | | 5,770 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | (23,922) | | | | | | (12,949) | | |
Other
|
| | | | (743) | | | | | | (188) | | |
Deferred tax liabilities
|
| | | | (24,665) | | | | | | (13,137) | | |
Total net deferred tax assets (liabilities)
|
| | | $ | (8,601) | | | | | $ | (7,367) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Unrecognized tax benefits, beginning of period
|
| | | $ | 1,671 | | | | | $ | 1,671 | | | | | | $ | 1,275 | | |
Increase (decrease) for tax positions taken related to a
prior period |
| | | | (291) | | | | | | — | | | | | | | 105 | | |
Increase (decrease) for tax positions taken during the current period
|
| | | | — | | | | | | — | | | | | | | 291 | | |
Unrecognized tax benefits, end of period
|
| | | $ | 1,380 | | | | | $ | 1,671 | | | | | | $ | 1,671 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Expense for matching contributions, included in: | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | $ | 2,143 | | | | | $ | 187 | | | | | | $ | — | | |
Selling, general and administrative
|
| | | | 156 | | | | | | — | | | | | | | — | | |
Total expense for matching contributions
|
| | | $ | 2,299 | | | | | $ | 187 | | | | | | $ | — | | |
| | |
September 2,
2021 |
| |
December 31,
2021 |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Common stock price
|
| | | $ | 10.50 | | | | | $ | 6.75 | | |
Expected option term (years)
|
| | | | 5 | | | | | | 4.67 | | |
Expected volatility
|
| | | | 32.80% | | | | | | 60.50% | | |
Risk-free rate of return
|
| | | | 0.78% | | | | | | 1.21% | | |
Expected annual dividend yield
|
| | | | —% | | | | | | —% | | |
| | |
Predecessor
|
|
| | |
Period from January 1,
2020 to June 21, 2020 |
|
Range of expected time to exit (years)
|
| |
3 to 5
|
|
Range of volatilities
|
| |
55.00% to 63.09%
|
|
Range of Predecessor Promissory Notes interest rates
|
| |
1.85% to 1.91%
|
|
Range of risk-free interest rates
|
| |
1.33% to 1.62%
|
|
| | |
In-substance ISO’s
represented by the Predecessor Promissory Notes |
| |
Weighted-average
exercise price |
| ||||||
Predecessor Outstanding as of December 31, 2019
|
| | | | 1,028,784 | | | | | $ | 0.99 | | |
Settled or cancelled
|
| | | | (1,028,784) | | | | | | 0.99 | | |
Outstanding as of December 31, 2020
|
| | | $ | — | | | | | $ | — | | |
| | |
Successor
|
| | |
Predecessor
|
|
Expected option term (years)
|
| |
6
|
| | |
3 – 5
|
|
Expected volatility
|
| |
32.80%
|
| | |
55.00% – 63.09%
|
|
Risk-free rate of return
|
| |
0.93% – 1.15%
|
| | |
1.33% – 2.51%
|
|
Expected annual dividend yield
|
| |
—%
|
| | |
—%
|
|
Options
|
| |
Shares
|
| |
Weighted-Average
Grant Date Fair Value per Share |
| |
Weighted-Average
Exercise Price per Share |
| |
Weighted-Average
Remaining Contractual Term (Years) |
| ||||||||||||
Predecessor Outstanding at December 31, 2019
|
| | | | 133,661 | | | | | $ | 0.66 | | | | | $ | 1.47 | | | | | | | | |
Forfeited
|
| | | | (2,900) | | | | | | 0.77 | | | | | | 1.80 | | | | | | | | |
Settled or cancelled
|
| | | | (130,761) | | | | | | 0.66 | | | | | | 1.46 | | | | | | | | |
Successor Outstanding at December 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Granted
|
| | | | 1,546,400 | | | | | | 3.32 | | | | | | 10.00 | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Successor Outstanding at December 31, 2021
|
| | | | 1,546,400 | | | | | $ | 3.32 | | | | | $ | 10.00 | | | | | | 9.67 | | |
| | |
Restricted
Shares |
| |
Weighted-Average
Grant Date Fair Value per Share |
| |
Weighted-Average
Remaining Contractual Term (in Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Unvested at December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | |
Granted
|
| | | | 1,734,600 | | | | | | 11.67 | | | | | | | | | | | | | | |
Vested
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | (16,650) | | | | | | 12.72 | | | | | | | | | | | | | | |
Unvested at December 31, 2021
|
| | | | 1,717,950 | | | | | $ | 11.66 | | | | | | 1.8 | | | | | $ | 11,596 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Cost of Sales | | | | | | | | | | | | | | | | | | | |
Incentive Units
|
| | | $ | 1,635 | | | | | $ | — | | | | | $ | — | | |
Stock Options
|
| | | | 15 | | | | | | — | | | | | | — | | |
Restricted Stock Units
|
| | | | 466 | | | | | | — | | | | | | — | | |
Total cost of sales
|
| | | $ | 2,116 | | | | | $ | — | | | | | $ | — | | |
Selling, general and administrative | | | | | | | | | | | | | | | | | | | |
Promissory Notes
|
| | | $ | — | | | | | $ | — | | | | | $ | 988 | | |
Incentive Units
|
| | | | 23,260 | | | | | | — | | | | | | — | | |
Stock Options
|
| | | | 542 | | | | | | 102 | | | | | | 7 | | |
Restricted Stock units
|
| | | | 1,194 | | | | | | — | | | | | | — | | |
Total selling, general and administrative
|
| | | $ | 24,996 | | | | | $ | 102 | | | | | $ | 995 | | |
Total equity-based compensation expense
|
| | | $ | 27,112 | | | | | $ | 102 | | | | | $ | 995 | | |
| | |
Successor
|
| |||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (61,537) | | | | | $ | (14,374) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 45,082,544 | | | | | | 37,200,000 | | |
Basic and diluted net income (loss) per share
|
| | | $ | (1.36) | | | | | $ | (0.39) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Civil space
|
| | | $ | 60,052 | | | | | $ | 23,571 | | | | | | $ | 15,844 | | |
National security
|
| | | | 29,833 | | | | | | 7,034 | | | | | | | 684 | | |
Commercial and other
|
| | | | 47,716 | | | | | | 10,180 | | | | | | | 123 | | |
Total revenues
|
| | | $ | 137,601 | | | | | $ | 40,785 | | | | | | $ | 16,651 | | |
| | |
Successor
|
| |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Contract assets
|
| | | $ | 11,748 | | | | | $ | 4,172 | | |
Contract liabilities
|
| | | $ | 15,734 | | | | | $ | 15,665 | | |
| | |
Successor
|
| |||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| ||||||
Net EAC adjustments, before income taxes
|
| | | $ | (1,835) | | | | | $ | 728 | | |
Net EAC adjustments, net of income taxes
|
| | | | (1,551) | | | | | | 580 | | |
Net EAC adjustments, net of income taxes, per diluted share
|
| | | | (0.03) | | | | | | 0.02 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
U.S.
|
| | | $ | 133,309 | | | | | $ | 38,774 | | | | | | $ | 15,856 | | |
Luxembourg
|
| | | | 3,724 | | | | | | 1,535 | | | | | | | 795 | | |
Germany
|
| | | | 140 | | | | | | 46 | | | | | | | — | | |
South Korea
|
| | | | 272 | | | | | | 147 | | | | | | | — | | |
Poland
|
| | | | 138 | | | | | | 169 | | | | | | | — | | |
Other
|
| | | | 18 | | | | | | 114 | | | | | | | — | | |
Total revenues
|
| | | $ | 137,601 | | | | | $ | 40,785 | | | | | | $ | 16,651 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to June 21, 2020 |
| |||||||||
Boeing(1) | | | | $ | 17,753 | | | | | $ | — | | | | | | $ | — | | |
NASA
|
| | | | 48,476 | | | | | | 21,352 | | | | | | | 15,020 | | |
Total
|
| | | $ | 66,229 | | | | | $ | 21,352 | | | | | | $ | 15,020 | | |
| | |
Successor
|
| |||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
February 10, 2020 to December 31, 2020 |
| ||||||
Management fees paid to AEI
|
| | | $ | 477 | | | | | $ | 500 | | |
Transaction fees paid to AEI
|
| | | | 1,019 | | | | | | 2,226 | | |
Total fees paid to AEI
|
| | | $ | 1,496 | | | | | $ | 2,726 | | |