| | | | | S-2 | | | |
| | | | | S-4 | | | |
| | | | | S-6 | | | |
| | | | | S-13 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-21 | | | |
| | | | | S-32 | | | |
| | | | | S-35 | | | |
| | | | | S-40 | | | |
| | | | | S-43 | | | |
| | | | | S-43 | | | |
| | | | | S-43 | | | |
| | | | | S-44 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 14 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 32 | | |
| | |
As of July 31, 2021(1)
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
for this offering |
| |
As Adjusted
for the transaction |
| |||
| | |
(unaudited)
|
| |||||||||
| | |
(amounts in thousands except per share)
|
| |||||||||
Cash
|
| | | $ | 20,918 | | | |
|
| |
|
|
Long-term debt: | | | | | | | | | | | | | |
8.50% Senior Notes due 2026
|
| | | | — | | | | | | | | |
Long term credit facilities(2)
|
| | | | 75,745 | | | | | | | | |
Seller Note – Synacor(3)
|
| | | | 10,000 | | | | | | | | |
Total senior debt
|
| | | | 85,745 | | | | | | | | |
Seller Note – 123tv(3)
|
| | | | — | | | | | | | | |
Total long-term debt
|
| | | | 85,745 | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $.01 par value, 400,000 shares authorized; zero shares issued and outstanding
|
| | | | — | | | | | | | | |
Common stock, $.01 par value, 29,600,000 shares
authorized as of July 31, 2021 and January 30, 2021; 21,254,414 and 13,019,061 shares issued and outstanding as of July 31, 2021 and January 30, 2021 |
| | | | 212 | | | | | | | | |
Additional paid-in capital
|
| | | | 536,835 | | | | | | | | |
Accumulated deficit
|
| | | | (454,932) | | | | | | | | |
Total shareholders’ equity
|
| | | | 82,115 | | | | | | | | |
Equity of the Non-Controlling Interest
|
| | | | 3,148 | | | | | | | | |
Total Equity
|
| | | $ | 85,263 | | | | | | | | |
Total Capitalization
|
| | | $ | 171,008 | | | | | | | | |
Time Period
|
| |
Senior Net Leverage Ratio
|
| |||
Fiscal quarter ending October 31, 2021
|
| | | | 3.50:1.00 | | |
Fiscal quarter ending January 31, 2022
|
| | | | 3.50:1.00 | | |
Fiscal quarter ending April 30, 2022
|
| | | | 3.25:1.00 | | |
Fiscal quarter ending July 31, 2022
|
| | | | 3.00:1.00 | | |
Fiscal quarter ending October 31, 2022
|
| | | | 2.75:1.00 | | |
Fiscal quarter ending January 31, 2023
|
| | | | 2.75:1.00 | | |
Fiscal quarter ending April 30, 2023 and thereafter
|
| | | | 2.50:1.00 | | |
Underwriter
|
| |
Principal
Amount of Notes |
| |||
B. Riley Securities, Inc.
|
| | | $ | | | |
D.A. Davidson & Co.
|
| | | $ | | | |
Ladenburg Thalmann & Co. Inc.
|
| | | $ | | | |
InspereX LLC
|
| | | $ | | | |
Aegis Capital Corp.
|
| | | $ | | | |
Alexander Capital L.P.
|
| | | $ | | | |
Newbridge Securities Corporation
|
| | | $ | | | |
Revere Securities LLC
|
| | | $ | | | |
B.C. Ziegler & Company
|
| | | $ | | | |
Total
|
| | | $ | 75,000,000 | | |
| | |
Price to
Public |
| |
Underwriting
Discount(1) |
| |
Net
Proceeds(2) |
| |||||||||
Per Note
|
| | | $ | | | | | $ | | | | | $ | | | |||
Total(3) | | | | $ | | | | | $ | | | | | $ | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 14 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 32 | | |
Grant Date
|
| |
Warrants Outstanding
|
| |
Warrants Exercisable
|
| |
Exercise Price
(Per Share) |
| |
Expiration Date
|
| ||||||||||||
September 19, 2016
|
| | | | 297,616 | | | | | | 297,616 | | | | | $ | 29.00 | | | | | | September 19,2021 | | |
November 10, 2016
|
| | | | 33,386 | | | | | | 33,386 | | | | | $ | 30.00 | | | | | | November 10,2021 | | |
January 23, 2017
|
| | | | 48,930 | | | | | | 48,930 | | | | | $ | 17.60 | | | | | | January 23,2022 | | |
March 16, 2017
|
| | | | 5,000 | | | | | | 5,000 | | | | | $ | 19.20 | | | | | | March 16,2022 | | |
May 2, 2019
|
| | | | 349,998 | | | | | | 349,998 | | | | | $ | 15.00 | | | | | | May 2,2024 | | |
April 17, 2020
|
| | | | 367,197 | | | | | | 367,197 | | | | | $ | 2.66 | | | | | | April 14,2025 | | |
May 22, 2020
|
| | | | 122,398 | | | | | | 122,398 | | | | | $ | 2.66 | | | | | | April 14,2025 | | |
June 8, 2020
|
| | | | 122,399 | | | | | | 122,399 | | | | | $ | 2.66 | | | | | | April 14,2025 | | |
June 12, 2020
|
| | | | 122,398 | | | | | | 122,398 | | | | | $ | 2.66 | | | | | | April 14,2025 | | |
July 11, 2020
|
| | | | 244,798 | | | | | | 244,798 | | | | | $ | 2.66 | | | | | | April 14,2025 | | |